| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
1 |
| Equity
Latest Equity |
10.49 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
137.64 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
344.08 |
| Net Profit
Full Year Net Profit |
26.65 |
| Full Year CPS
Full Year Cash Per Share |
2.7 |
| Earning Per Share
Full Year Earning Per Share |
2.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Sep 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
85.86 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
14.1 |
| Networth
Full Year Return on Networth |
22.62 |
| Price/Book Value
Price to Book value |
6.737589 |
| Yearly PE ratio
Full Year Price to Earning per share |
37.4 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
35.2 |
| Bse value
BSE Value in lakhs |
3.28 |
| Nse value
NSE Value in lakhs |
32.38 |
| High
52 week high |
103 |
| Low
52 week low |
76 |
| Price
NSE Current market price |
95 |
| CPM
Current market price |
95 |
| Market cap
BSE / NSE Market Cap |
996.9 |
| Net profit
Latest Quarter Net Profit |
2.36 |
| Net profit variance
Latest Quarter Net Profit variance |
5 |
| Result year
Trailing latest month |
Sep 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
0 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
32.77 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
7.57 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
3.89 |
| TTM EPS
Trailing Twelve 12 month EPS |
2.75 |
| TTM PE
Trailing Twelve 12 month PE |
34.55 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0 |
| Equity
Latest Equity |
10.49 |
| LTP
Latest Price (BSE/NSE) |
95 |
| Gross block
Latest Gross Block |
22.08 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
10.4 |
| Year GPM
Full Year Gross Profit Margin |
8.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
5 |
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 128 | 46 | 153 | 27 | 98 | 66 | 183 | 86 |
| YOY Sales Growth % | 67% | 52% | -2% | -5% | -23% | 45% | 19% | 220% |
| Gross Sales | 128 | 46 | 153 | 27 | 98 | 66 | 183 | 86 |
| + Expenses | 118 | 40 | 138 | 23 | 88 | 60 | 165 | 82 |
| Material Cost % | 53% | 75% | -44% | -15% | 68% | 61% | -44% | -56% |
| Change in Inventory | 68 | 35 | -67 | -4 | 67 | 40 | -80 | -48 |
| Manufacturing Cost % | 6% | -2% | 5% | 15% | 7% | 11% | 6% | 8% |
| Employee Cost % | 2% | 0% | 1% | 3% | 2% | 1% | 1% | 2% |
| Other Cost % | 31% | 13% | 129% | 82% | 14% | 18% | 128% | 141% |
| Purchase of Finished Goods % | 137% | 163% | 41% | 51% | 150% | 139% | 40% | 29% |
| Stock Adjustments % | -53% | -75% | 44% | 15% | -68% | -61% | 44% | 56% |
| Other Manufacturing Expenses % | 6% | -2% | 5% | 15% | 7% | 11% | 6% | 8% |
| Operating Profit | 10 | 6 | 15 | 4 | 10 | 7 | 17 | 4 |
| OPM % | 8% | 13% | 10% | 15% | 10% | 10% | 9% | 5% |
| + Other Income | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
| Miscellaneous Income | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
| Interest | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Profit before tax | 9 | 5 | 13 | 2 | 9 | 4 | 15 | 3 |
| + Tax % | 1% | 8% | 7% | 6% | 10% | -5% | 6% | 20% |
| Current Tax | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 9 | 4 | 12 | 2 | 8 | 4 | 14 | 2 |
| EPS in Rs |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 110 | 82 | 75 | 103 | 171 | 192 | 228 | 257 | 359 | 344 |
| Sales Growth % | -25% | -9% | 38% | 66% | 12% | 19% | 13% | 40% | -4% | |
| Gross Sales | 133 | 171 | 194 | 228 | 257 | 359 | 344 | |||
| + Expenses | 109 | 90 | 92 | 96 | 163 | 178 | 206 | 228 | 326 | 308 |
| Material Cost % | 91% | 88% | 86% | 83% | 60% | 47% | 37% | 49% | 57% | 56% |
| Raw Material Cost | 100 | 78 | 75 | 90 | 122 | 113 | 127 | 152 | 258 | 229 |
| Change in Inventory | 0 | -6 | -11 | -4 | -19 | -22 | -44 | -26 | -54 | -36 |
| Manufacturing Cost % | 1% | 0% | 0% | 4% | 29% | 39% | 49% | 34% | 30% | 28% |
| Employee Cost % | 1% | 3% | 3% | 3% | 2% | 2% | 1% | 1% | 1% | 1% |
| Other Cost % | 7% | 19% | 34% | 3% | 4% | 5% | 4% | 4% | 3% | 5% |
| Raw Materials % | 91% | 95% | 100% | 87% | 71% | 59% | 56% | 59% | 72% | 67% |
| Purchase of Finished Goods % | 117% | 97% | 96% | 103% | 88% | 99% | 92% | |||
| Stock Adjustments % | 0% | 7% | 15% | 4% | 11% | 12% | 19% | 10% | 15% | 10% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 1% | 0% | 0% | 4% | 29% | 39% | 49% | 34% | 30% | 28% |
| Selling & Administration % | 2% | 4% | 6% | 4% | 4% | 4% | 4% | 4% | 3% | 4% |
| Miscellaneous Expenses % | 4% | 1% | -1% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 1 | -8 | -17 | 7 | 9 | 14 | 22 | 28 | 33 | 36 |
| OPM % | 1% | -10% | -23% | 7% | 5% | 7% | 9% | 11% | 9% | 10% |
| + Other Income | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 1 |
| Miscellaneous Income | 0 | 1 | 0 | 1 | 1 | 3 | 1 | |||
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 5 | 6 | 7 |
| Depreciation | 0 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 2 |
| Profit before tax | 4 | 6 | 11 | 18 | 24 | 28 | 28 | |||
| + Tax % | 19% | 5% | 5% | 6% | 6% | 6% | 6% | |||
| Current Tax | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 2 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 3 | 5 | 11 | 17 | 22 | 26 | 27 | |||
| Profit Growth % | 62% | 98% | 60% | 32% | 19% | 1% | ||||
| EPS in Rs |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3 | 5 | 7 | 8 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 1 | 3 | 14 | 15 | 18 | 29 | 46 | 68 | 94 | 121 |
| + Borrowings | 12 | 16 | 13 | 16 | 30 | 39 | 53 | 48 | 92 | 108 |
| Secured Borrowings | 12 | 14 | 13 | 16 | 30 | 39 | 53 | 48 | 92 | 108 |
| Unsecured Borrowings | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 2 |
| + Other Liabilities | 4 | 7 | 5 | 8 | 13 | 19 | 24 | 36 | 25 | 15 |
| Current Liabilities | 4 | 6 | 4 | 7 | 12 | 17 | 23 | 35 | 24 | 14 |
| Provisions | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other liability items | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
| Total Liabilities | 20 | 31 | 38 | 47 | 73 | 98 | 133 | 162 | 222 | 254 |
| + Fixed Assets | 5 | 4 | 9 | 9 | 8 | 7 | 9 | 7 | 9 | 10 |
| Gross Block | 7 | 6 | 12 | 13 | 14 | 14 | 17 | 17 | 19 | 22 |
| Accumulated Depreciation | 1 | 2 | 3 | 4 | 5 | 7 | 8 | 9 | 11 | 12 |
| CWIP | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| + Other Assets | 15 | 24 | 29 | 38 | 64 | 91 | 124 | 155 | 213 | 244 |
| Inventories | 8 | 14 | 25 | 29 | 48 | 70 | 114 | 140 | 195 | 232 |
| Trade receivables | 4 | 4 | 3 | 7 | 7 | 16 | 9 | 10 | 7 | 9 |
| Cash Equivalents | 0 | 2 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 |
| Loans n Advances | 3 | 4 | 1 | 2 | 4 | 4 | 2 | 4 | 11 | 2 |
| Other asset items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 20 | 31 | 38 | 47 | 73 | 98 | 133 | 162 | 222 | 254 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 1 | -2 | -5 | 0 | -8 | -12 | -8 | 12 | -31 | -16 |
| Profit Before Tax & Extraordinary Items | 1 | 2 | 3 | 3 | 6 | 11 | 18 | 24 | 28 | 28 |
| Depreciation | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 |
| Interest (Net) | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 4 | 6 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | -2 | 4 | -4 | 0 | -9 | 8 | -1 | 3 | -2 |
| Inventories | 0 | -6 | -11 | -4 | -19 | -22 | -44 | -27 | -54 | -38 |
| Trade Payables | 0 | 3 | -2 | 3 | 0 | 5 | 4 | -2 | 3 | -8 |
| Loans & Advances | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 |
| Advance Tax Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -3 | -2 | -3 | -1 | -1 | 0 | -3 | -2 | -7 | 6 |
| Purchase of Fixed Assets | -3 | -3 | -6 | -1 | -1 | 0 | -3 | 0 | -3 | -3 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 |
| Others | 0 | 1 | 2 | 0 | 0 | 0 | 0 | -2 | -6 | 9 |
| + Cash from Financing Activity | 2 | 5 | 7 | 1 | 14 | 7 | 10 | -9 | 38 | 10 |
| Proceeds from Issue of Shares | 0 | 3 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 5 | 0 | 2 | 0 | 0 | 1 | 0 | 0 | 1 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 15 | 11 | 13 | 0 | 44 | 15 |
| Proceeds from Deposits | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -1 | -3 | 0 | 0 | -2 | 0 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 |
| Others | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0 | 2 | -2 | 0 | 5 | -5 | 0 | 0 | 0 | 0 |