| Industry
Industry name |
Infrastructure Developers & Operators |
| Variance
Full Year Net Profit Variance |
195 |
| Equity
Latest Equity |
10.12 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
103.94 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
501.67 |
| Net Profit
Full Year Net Profit |
50.1 |
| Full Year CPS
Full Year Cash Per Share |
49.8 |
| Earning Per Share
Full Year Earning Per Share |
49.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
71.86 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
112.7 |
| Networth
Full Year Return on Networth |
57.19 |
| Price/Book Value
Price to Book value |
7.062999 |
| Yearly PE ratio
Full Year Price to Earning per share |
16.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
16 |
| Bse value
BSE Value in lakhs |
0 |
| Nse value
NSE Value in lakhs |
1822.81 |
| High
52 week high |
1136 |
| Low
52 week low |
565 |
| Price
NSE Current market price |
796 |
| CPM
Current market price |
0 |
| Market cap
BSE / NSE Market Cap |
806.04 |
| Net profit
Latest Quarter Net Profit |
6.93 |
| Net profit variance
Latest Quarter Net Profit variance |
232 |
| Result year
Trailing latest month |
Jun 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 |
72.24 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
13.07 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
204.2 |
| TTM EPS
Trailing Twelve 12 month EPS |
54.35 |
| TTM PE
Trailing Twelve 12 month PE |
14.65 |
| 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 |
10.12 |
| LTP
Latest Price (BSE/NSE) |
796 |
| Gross block
Latest Gross Block |
3.63 |
| Loans
Total loans |
7.85 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
14.4 |
| Year GPM
Full Year Gross Profit Margin |
13.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
16.1 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 42 | 36 | 135 | 32 | 59 | 118 | 323 | 72 |
| YOY Sales Growth % | 156% | 341% | 409% | 41% | 226% | 140% | 129% | |
| Gross Sales | 42 | 36 | 135 | 32 | 59 | 118 | 323 | 72 |
| + Expenses | 36 | 30 | 116 | 25 | 48 | 104 | 279 | 61 |
| Material Cost % | 80% | 75% | 53% | 49% | 19% | 69% | 82% | 70% |
| Raw Material Cost | 33 | 27 | 72 | 16 | 11 | 82 | 265 | 51 |
| Manufacturing Cost % | 3% | 6% | 32% | 29% | 59% | 17% | 3% | 11% |
| Employee Cost % | 2% | 3% | 1% | 2% | 3% | 1% | 1% | 3% |
| Other Cost % | 0% | -0% | -0% | 0% | -0% | 0% | 0% | 0% |
| Raw Materials % | 80% | 75% | 53% | 49% | 19% | 69% | 82% | 70% |
| Other Manufacturing Expenses % | 3% | 6% | 32% | 29% | 59% | 17% | 3% | 11% |
| Operating Profit | 6 | 6 | 19 | 6 | 11 | 14 | 44 | 11 |
| OPM % | 15% | 16% | 14% | 20% | 19% | 12% | 14% | 16% |
| + Other Income | 0 | 0 | 1 | 0 | 0 | 1 | 4 | 1 |
| Miscellaneous Income | 0 | 0 | 1 | 0 | 0 | 1 | 4 | 1 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 4 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 5 | 5 | 18 | 5 | 8 | 12 | 45 | 8 |
| + Tax % | 25% | 26% | 30% | 37% | 25% | 39% | 19% | 28% |
| Current Tax | 1 | 1 | 5 | 2 | 2 | 5 | 9 | 2 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| + Net Profit | 4 | 3 | 12 | 3 | 6 | 8 | 36 | 6 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 4 | 3 | 12 | 3 | 6 | 8 | 36 | 6 |
| EPS in Rs | 5.65 | 5.65 | 20.75 | 5.04 | 10.55 | 7.56 | 35.91 | 5.94 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Sales | 20 | 23 | 33 | 36 | 66 | 219 | 502 |
| Sales Growth % | 12% | 45% | 11% | 80% | 234% | 129% | |
| Gross Sales | 219 | 531 | |||||
| + Expenses | 18 | 20 | 28 | 31 | 54 | 187 | 425 |
| Material Cost % | 43% | 53% | 0% | 0% | 51% | 62% | 70% |
| Raw Material Cost | 9 | 12 | 0 | 0 | 34 | 135 | 353 |
| Manufacturing Cost % | 32% | 23% | 75% | 74% | 22% | 19% | 12% |
| Employee Cost % | 6% | 6% | 5% | 5% | 4% | 2% | 1% |
| Other Cost % | 8% | 9% | 5% | 6% | 4% | 3% | 1% |
| Raw Materials % | 43% | 53% | 0% | 0% | 51% | 62% | 70% |
| Power & Fuel % | 1% | 1% | 2% | 2% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 31% | 21% | 74% | 72% | 22% | 19% | 12% |
| Selling & Administration % | 8% | 9% | 5% | 5% | 3% | 2% | 2% |
| Miscellaneous Expenses % | 0% | 0% | 1% | 0% | 1% | 1% | 1% |
| Operating Profit | 2 | 2 | 5 | 5 | 12 | 32 | 77 |
| OPM % | 11% | 9% | 14% | 15% | 18% | 15% | 15% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 4 |
| Miscellaneous Income | 1 | 5 | |||||
| Exceptional Income | 0 | 0 | |||||
| Interest | 1 | 1 | 1 | 1 | 3 | 4 | 11 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 29 | 71 | |||||
| + Tax % | 28% | 21% | |||||
| Current Tax | 0 | 0 | 1 | 1 | 2 | 8 | 16 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| + Net Profit | 21 | 53 | |||||
| Profit Growth % | 159% | ||||||
| Extraordinary Income / Expense | 0 | 0 | |||||
| Exceptional Item | 0 | 0 | |||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 3 | 7 | 20 | 0 |
| EPS in Rs | 5.22 | 10.96 | 32.96 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 0 | 6 | 6 | 6 | 10 |
| Reserves | 3 | 4 | 7 | 12 | 19 | 54 | 104 |
| + Borrowings | 3 | 7 | 6 | 10 | 17 | 51 | 92 |
| Secured Borrowings | 1 | 1 | 4 | 6 | 8 | 28 | 84 |
| Unsecured Borrowings | 2 | 6 | 2 | 5 | 9 | 23 | 8 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 4 | 8 | 8 | 6 | 11 | 102 | 349 |
| Current Liabilities | 4 | 8 | 8 | 6 | 11 | 102 | 285 |
| Provisions | 3 | 1 | 1 | 2 | 2 | 8 | 16 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 64 |
| Total Liabilities | 9 | 19 | 21 | 34 | 52 | 214 | 555 |
| + Fixed Assets | 1 | 1 | 1 | 1 | 1 | 5 | 2 |
| Gross Block | 1 | 1 | 2 | 2 | 2 | 6 | 4 |
| Accumulated Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 9 | 3 |
| + Other Assets | 8 | 18 | 21 | 33 | 51 | 200 | 550 |
| Inventories | 1 | 2 | 2 | 3 | 4 | 11 | 7 |
| Trade receivables | 3 | 9 | 10 | 20 | 27 | 124 | 337 |
| Cash Equivalents | 1 | 2 | 1 | 0 | 0 | 1 | 0 |
| Loans n Advances | 1 | 1 | 1 | 3 | 5 | 7 | 12 |
| Other asset items | 2 | 4 | 8 | 7 | 15 | 56 | 194 |
| Total Assets | 9 | 19 | 21 | 34 | 52 | 214 | 555 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 4 | -3 | 1 | -11 | -3 | -14 | 1 |
| Profit from Operations | 5 | 11 | 31 | ||||
| Working Capital Changes | -16 | -13 | -43 | ||||
| Profit Before Tax & Extraordinary Items | 2 | 1 | 4 | 4 | 9 | 29 | 65 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest (Net) | 0 | 1 | 1 | 1 | 2 | 2 | 2 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -4 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 10 |
| Receivables | 0 | -6 | -1 | -11 | -7 | -99 | -230 |
| Inventories | 1 | -1 | 1 | -1 | -1 | -7 | -2 |
| Trade Payables | -1 | 6 | -1 | -1 | 0 | 84 | 128 |
| Loans & Advances | -2 | -2 | -3 | 1 | -8 | -22 | 0 |
| Direct Taxes Paid | 0 | 0 | -1 | -1 | -1 | -2 | -6 |
| + Cash from Investing Activity | 0 | 0 | 0 | 0 | -2 | -37 | -54 |
| Purchase of Fixed Assets | 0 | 0 | 0 | 0 | -1 | 0 | -1 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Investment in Subsidiaries | 0 | 0 | 0 | 0 | 0 | -9 | -3 |
| Loans to Subsidiaries | 0 | 0 | 0 | 0 | 0 | -6 | 0 |
| Others | 0 | 0 | 0 | 0 | -1 | -21 | -53 |
| + Cash from Financing Activity | -4 | 4 | -2 | 11 | 5 | 52 | 53 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 8 | 0 | 20 | 2 |
| Proceeds from Other Long-Term Borrowings | 0 | 2 | 0 | 1 | 0 | 9 | 28 |
| Proceeds from Short-Term Borrowings | 0 | 3 | 1 | 2 | 7 | 25 | 34 |
| Repayment of Long-Term Borrowings | -3 | 0 | -2 | 0 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | -1 | -2 | -3 | ||||
| Others | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| Net Cash Flow | 0 | 1 | -1 | -1 | 0 | 1 | -1 |