| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
5 |
| Equity
Latest Equity |
10.5 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
146.41 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
366 |
| Net Profit
Full Year Net Profit |
19.12 |
| Full Year CPS
Full Year Cash Per Share |
26.6 |
| Earning Per Share
Full Year Earning Per Share |
18.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
132.64 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
149.4 |
| Networth
Full Year Return on Networth |
14.88 |
| Price/Book Value
Price to Book value |
4.344043 |
| Yearly PE ratio
Full Year Price to Earning per share |
35.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
24.4 |
| Bse value
BSE Value in lakhs |
44.41 |
| Nse value
NSE Value in lakhs |
301.11 |
| High
52 week high |
700 |
| Low
52 week low |
190 |
| Price
NSE Current market price |
658 |
| CPM
Current market price |
649 |
| Market cap
BSE / NSE Market Cap |
681.35 |
| Net profit
Latest Quarter Net Profit |
6.99 |
| Net profit variance
Latest Quarter Net Profit variance |
31 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
324.14 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
30.19 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
9.31 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
37.57 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
9.74 |
| TTM NP
Trailing Twelve 12 month Net Profit |
19.48 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
43.41 |
| TTM EPS
Trailing Twelve 12 month EPS |
19.77 |
| TTM PE
Trailing Twelve 12 month PE |
32.82 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
8.35 |
| Equity
Latest Equity |
10.5 |
| LTP
Latest Price (BSE/NSE) |
649 |
| Gross block
Latest Gross Block |
124.54 |
| Loans
Total loans |
4.34 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
11.3 |
| Year GPM
Full Year Gross Profit Margin |
9.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
10.5 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 53 | 51 | 94 | 113 | 56 | 64 | 133 | 133 |
| YOY Sales Growth % | -24% | -19% | 10% | -9% | 6% | 25% | 43% | 17% |
| Gross Sales | 53 | 51 | 94 | 113 | 56 | 64 | 133 | 133 |
| + Expenses | 56 | 45 | 73 | 102 | 50 | 55 | 118 | 119 |
| Material Cost % | 60% | 82% | 72% | 48% | 138% | 82% | 120% | 70% |
| Raw Material Cost | 40 | 37 | 58 | 67 | 57 | 48 | 129 | 94 |
| Change in Inventory | -8 | 5 | 9 | -12 | 20 | 5 | 31 | -2 |
| Manufacturing Cost % | 7% | 19% | 20% | 15% | 15% | 11% | 11% | 12% |
| Employee Cost % | 8% | 8% | 6% | 6% | 9% | 7% | 5% | 6% |
| Other Cost % | 30% | -21% | -20% | 22% | -73% | -14% | -47% | 3% |
| Raw Materials % | 75% | 72% | 62% | 59% | 101% | 75% | 97% | 71% |
| Stock Adjustments % | 15% | -10% | -10% | 11% | -36% | -7% | -23% | 1% |
| Other Manufacturing Expenses % | 7% | 19% | 20% | 15% | 15% | 11% | 11% | 12% |
| Operating Profit | -3 | 6 | 21 | 10 | 6 | 9 | 15 | 14 |
| OPM % | -6% | 11% | 22% | 9% | 11% | 14% | 11% | 11% |
| + Other Income | 10 | 0 | -10 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 10 | 0 | -10 | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
| Profit before tax | 4 | 2 | 7 | 7 | 2 | 6 | 11 | 9 |
| + Tax % | 41% | 3% | 28% | 26% | 27% | 28% | 26% | 25% |
| Current Tax | 1 | 1 | 2 | 2 | 0 | 1 | 3 | 2 |
| Deferred Tax | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 2 | 2 | 5 | 5 | 2 | 4 | 8 | 7 |
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 125 | 155 | 207 | 234 | 259 | 232 | 327 | 340 | 353 | 321 |
| Sales Growth % | 23% | 34% | 13% | 11% | -10% | 41% | 4% | 4% | -9% | |
| Gross Sales | 340 | 353 | 321 | |||||||
| + Expenses | 120 | 147 | 214 | 209 | 258 | 318 | 311 | 297 | 309 | 285 |
| Material Cost % | 83% | 77% | 77% | 73% | 68% | 71% | 73% | 67% | 69% | 67% |
| Raw Material Cost | 104 | 119 | 170 | 165 | 192 | 219 | 250 | 278 | 211 | 196 |
| Change in Inventory | 0 | 0 | -11 | 5 | -16 | -54 | -11 | -51 | 31 | 20 |
| Manufacturing Cost % | 0% | 9% | 9% | 9% | 9% | 9% | 7% | 10% | 9% | 10% |
| Employee Cost % | 1% | 2% | 3% | 6% | 6% | 6% | 5% | 7% | 6% | 6% |
| Other Cost % | 12% | 6% | 14% | 2% | 17% | 51% | 10% | 4% | 4% | 5% |
| Raw Materials % | 83% | 77% | 82% | 71% | 74% | 94% | 77% | 82% | 60% | 61% |
| Stock Adjustments % | 0% | -0% | 5% | -2% | 6% | 23% | 3% | 15% | -9% | -6% |
| Power & Fuel % | 0% | 1% | 6% | 8% | 8% | 8% | 6% | 9% | 9% | 9% |
| Other Manufacturing Expenses % | 0% | 8% | 3% | 1% | 1% | 1% | 1% | 0% | 1% | 1% |
| Selling & Administration % | 0% | 2% | 3% | 4% | 4% | 4% | 3% | 3% | 3% | 4% |
| Miscellaneous Expenses % | 12% | 4% | 1% | 2% | 0% | 0% | 0% | 1% | 0% | 1% |
| Operating Profit | 5 | 8 | -7 | 24 | 1 | -86 | 16 | 43 | 43 | 36 |
| OPM % | 4% | 5% | -4% | 10% | 0% | -37% | 5% | 13% | 12% | 11% |
| + Other Income | 0 | 0 | 1 | 3 | 1 | 7 | 3 | 2 | 3 | 1 |
| Miscellaneous Income | 2 | 3 | 1 | |||||||
| Interest | 0 | 1 | 1 | 3 | 5 | 6 | 5 | 8 | 9 | 7 |
| Depreciation | 2 | 4 | 7 | 10 | 16 | 15 | 11 | 10 | 9 | 8 |
| Profit before tax | 28 | 28 | 23 | |||||||
| + Tax % | 26% | 26% | 26% | |||||||
| Current Tax | 0 | 1 | 3 | 2 | 3 | 2 | 7 | 8 | 8 | 7 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 |
| + Net Profit | 20 | 21 | 17 | |||||||
| Profit Growth % | 2% | -20% | ||||||||
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 1 | 4 | 26 | 28 | 38 | 44 | 63 | 83 | 104 | 121 |
| + Borrowings | 5 | 14 | 17 | 46 | 52 | 71 | 74 | 86 | 84 | 75 |
| Secured Borrowings | 2 | 6 | 17 | 46 | 52 | 63 | 49 | 78 | 76 | 71 |
| Unsecured Borrowings | 3 | 7 | 0 | 0 | 0 | 9 | 25 | 8 | 7 | 4 |
| Deferred Credit | 0 | 0 | 2 | 4 | 3 | 2 | 0 | 2 | 1 | 0 |
| + Other Liabilities | 12 | 23 | 43 | 56 | 73 | 50 | 48 | 47 | 37 | 45 |
| Current Liabilities | 7 | 16 | 31 | 32 | 39 | 38 | 37 | 36 | 27 | 35 |
| Provisions | 0 | 1 | 2 | 0 | 1 | 2 | 7 | 8 | 3 | 4 |
| Other liability items | 5 | 8 | 13 | 24 | 33 | 12 | 12 | 11 | 9 | 10 |
| Total Liabilities | 23 | 46 | 98 | 141 | 173 | 176 | 196 | 227 | 235 | 251 |
| + Fixed Assets | 14 | 30 | 46 | 82 | 92 | 65 | 53 | 49 | 44 | 40 |
| Gross Block | 19 | 39 | 61 | 107 | 127 | 113 | 112 | 117 | 121 | 125 |
| Accumulated Depreciation | 5 | 8 | 15 | 25 | 35 | 48 | 59 | 68 | 77 | 85 |
| CWIP | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 9 | 16 | 49 | 59 | 81 | 110 | 143 | 178 | 191 | 211 |
| Inventories | 5 | 10 | 37 | 39 | 51 | 97 | 117 | 168 | 130 | 148 |
| Trade receivables | 1 | 2 | 3 | 10 | 25 | 6 | 21 | 3 | 50 | 46 |
| Cash Equivalents | 0 | 1 | 1 | 3 | 1 | 4 | 1 | 2 | 5 | 10 |
| Loans n Advances | 3 | 2 | 7 | 6 | 3 | 2 | 1 | 2 | 3 | 4 |
| Other asset items | 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 4 |
| Total Assets | 23 | 46 | 98 | 141 | 173 | 176 | 196 | 227 | 235 | 251 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 3 | 14 | 0 | 19 | 21 | 6 | 5 | 18 | 30 | 38 |
| Profit Before Tax & Extraordinary Items | 2 | 3 | 6 | 8 | 13 | 8 | 25 | 28 | 28 | 23 |
| Depreciation | 2 | 4 | 7 | 10 | 16 | 15 | 11 | 10 | 9 | 8 |
| Interest (Net) | 0 | 1 | 1 | 3 | 5 | 6 | 5 | 7 | 9 | 6 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | -2 | 0 | -4 | 0 | 2 | 1 | 2 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -1 | -2 | -1 | -7 | -16 | 20 | -15 | 18 | -47 | 4 |
| Inventories | 0 | -5 | -27 | -3 | -12 | -46 | -20 | -51 | 38 | -18 |
| Trade Payables | 3 | 13 | 13 | 3 | 5 | -3 | -6 | -2 | -6 | 5 |
| Loans & Advances | -2 | 1 | -7 | 2 | 3 | 1 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | -1 | -1 | -3 | -2 | -1 | 0 | -7 | -13 | -6 |
| + Cash from Investing Activity | -4 | -20 | -26 | -42 | -25 | -16 | -6 | -21 | -16 | -18 |
| Purchase of Fixed Assets | -4 | -20 | -26 | -56 | -27 | -16 | -7 | -21 | -16 | -18 |
| Sale of Fixed Assets | 0 | 0 | 0 | 14 | 2 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 1 | 7 | 26 | 26 | 1 | 13 | -2 | 4 | -11 | -15 |
| Proceeds from Issue of Shares | 3 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 4 | 5 | 0 | 33 | 15 | 17 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 2 | 4 | 0 | 49 | 160 | 7 | 19 | 6 | 1 |
| Redemption of Debentures | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -4 | -14 | -15 | -4 | -7 | -8 | -10 |
| Repayment of Short-Term Borrowings | -2 | 0 | 0 | -1 | -44 | -142 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0 | 1 | 0 | 2 | -3 | 4 | -3 | 1 | 3 | 5 |