| Industry
Industry name |
Realty |
| Variance
Full Year Net Profit Variance |
-9 |
| Equity
Latest Equity |
23.89 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
969.9 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
555.86 |
| Net Profit
Full Year Net Profit |
90.28 |
| Full Year CPS
Full Year Cash Per Share |
19.9 |
| Earning Per Share
Full Year Earning Per Share |
18.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
98.78 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
208 |
| Networth
Full Year Return on Networth |
14.12 |
| Price/Book Value
Price to Book value |
0.932692 |
| Yearly PE ratio
Full Year Price to Earning per share |
10.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
9.8 |
| Bse value
BSE Value in lakhs |
2.78 |
| Nse value
NSE Value in lakhs |
37.17 |
| High
52 week high |
349 |
| Low
52 week low |
169 |
| Price
NSE Current market price |
194 |
| CPM
Current market price |
194 |
| Market cap
BSE / NSE Market Cap |
925.37 |
| Net profit
Latest Quarter Net Profit |
10.75 |
| Net profit variance
Latest Quarter Net Profit variance |
-41 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
449.11 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
249.8 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
55.62 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
130.41 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
23.46 |
| TTM NP
Trailing Twelve 12 month Net Profit |
97.8 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-8.95 |
| TTM EPS
Trailing Twelve 12 month EPS |
18.9 |
| TTM PE
Trailing Twelve 12 month PE |
10.25 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
5.16 |
| Equity
Latest Equity |
23.89 |
| LTP
Latest Price (BSE/NSE) |
194 |
| Gross block
Latest Gross Block |
58.29 |
| Loans
Total loans |
133.15 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
39.2 |
| Year GPM
Full Year Gross Profit Margin |
23.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
50.4 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 134 | 109 | 170 | 136 | 132 | 145 | 180 | 99 |
| YOY Sales Growth % | 31% | 5% | 60% | 36% | -1% | 33% | 6% | -28% |
| Gross Sales | 134 | 109 | 170 | 136 | 132 | 145 | 180 | 99 |
| + Expenses | 70 | 46 | 124 | 106 | 83 | 80 | 126 | 49 |
| Material Cost % | 33% | 1% | 62% | 10% | 1% | 2% | -3% | 41% |
| Change in Inventory | 44 | 1 | 106 | 14 | 2 | 4 | -5 | 41 |
| Manufacturing Cost % | 82% | 37% | 132% | 82% | 59% | 54% | 64% | 83% |
| Employee Cost % | 4% | 5% | 3% | 6% | 4% | 4% | 3% | 8% |
| Other Cost % | -66% | -2% | -125% | -20% | -2% | -5% | 5% | -82% |
| Stock Adjustments % | -33% | -1% | -62% | -10% | -1% | -2% | 3% | -41% |
| Other Manufacturing Expenses % | 82% | 37% | 132% | 82% | 59% | 54% | 64% | 83% |
| Operating Profit | 63 | 63 | 46 | 30 | 50 | 65 | 54 | 50 |
| OPM % | 47% | 58% | 27% | 22% | 37% | 45% | 30% | 50% |
| + Other Income | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 |
| Miscellaneous Income | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 2 |
| Interest | 22 | 19 | 20 | 4 | 21 | 20 | 20 | 32 |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 40 | 44 | 26 | 26 | 28 | 44 | 34 | 19 |
| + Tax % | 25% | 27% | 23% | 30% | 25% | 25% | 26% | 43% |
| Current Tax | 11 | 12 | 6 | 4 | 8 | 13 | 11 | 8 |
| Deferred Tax | -1 | 0 | 0 | 4 | -1 | -2 | -2 | 1 |
| + Net Profit | 30 | 32 | 20 | 18 | 21 | 33 | 25 | 11 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 30 | 32 | 20 | 18 | 21 | 33 | 25 | 11 |
| EPS in Rs | 7.03 | 7.43 | 4.23 | 3.61 | 4.60 | 7.15 | 5.44 | 2.32 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| + Sales | 35 | 87 | 240 | 273 | 306 | 412 | 549 |
| Sales Growth % | 151% | 176% | 14% | 12% | 35% | 33% | |
| Gross Sales | 412 | 549 | |||||
| + Expenses | 230 | 190 | 198 | 252 | 217 | 179 | 346 |
| Material Cost % | -344% | -91% | -9% | -20% | -10% | -21% | -30% |
| Raw Material Cost | 6 | 6 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -125 | -85 | -22 | -56 | -31 | -87 | -165 |
| Manufacturing Cost % | 214% | 87% | 69% | 66% | 55% | 54% | 84% |
| Employee Cost % | 15% | 7% | 3% | 4% | 4% | 4% | 4% |
| Other Cost % | 779% | 216% | 20% | 43% | 23% | 7% | 5% |
| Raw Materials % | 16% | 7% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | 361% | 98% | 9% | 20% | 10% | 21% | 30% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 214% | 87% | 69% | 66% | 55% | 54% | 84% |
| Selling & Administration % | 56% | 20% | 1% | 2% | 2% | 5% | 4% |
| Miscellaneous Expenses % | 2% | 0% | 0% | 0% | 0% | 2% | 1% |
| Operating Profit | -195 | -103 | 42 | 20 | 88 | 233 | 203 |
| OPM % | -564% | -119% | 18% | 7% | 29% | 57% | 37% |
| + Other Income | 1 | 2 | 4 | 1 | 2 | 3 | 4 |
| Miscellaneous Income | 3 | 4 | |||||
| Interest | 53 | 64 | 79 | 93 | 107 | 139 | 66 |
| Depreciation | 1 | 2 | 2 | 4 | 3 | 4 | 5 |
| Profit before tax | 94 | 136 | |||||
| + Tax % | 28% | 26% | |||||
| Current Tax | 0 | 1 | 3 | 10 | 14 | 29 | 33 |
| Deferred Tax | 0 | 0 | 0 | 0 | -2 | -3 | 3 |
| + Net Profit | 67 | 100 | |||||
| Profit Growth % | 48% | ||||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 2 | 1 | 6 | 26 | 32 | 68 | 100 |
| EPS in Rs | 2.56 | 2.39 | 9.88 | 8.35 | 10.10 | 15.75 | 21.64 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 6 | 16 | 16 | 21 | 23 |
| Reserves | 15 | 17 | 23 | 23 | 56 | 495 | 880 |
| + Borrowings | 375 | 500 | 600 | 649 | 593 | 441 | 461 |
| Secured Borrowings | 334 | 453 | 545 | 574 | 523 | 370 | 328 |
| Unsecured Borrowings | 41 | 47 | 55 | 75 | 70 | 71 | 133 |
| + Other Liabilities | 201 | 186 | 162 | 175 | 339 | 333 | 383 |
| Current Liabilities | 199 | 183 | 157 | 170 | 334 | 328 | 378 |
| Provisions | 0 | 0 | 1 | 7 | 14 | 17 | 30 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 50 |
| Other liability items | 2 | 3 | 5 | 6 | 6 | 8 | 10 |
| Total Liabilities | 597 | 710 | 792 | 864 | 1,004 | 1,290 | 1,747 |
| + Fixed Assets | 6 | 22 | 19 | 18 | 16 | 38 | 37 |
| Gross Block | 9 | 27 | 24 | 28 | 29 | 54 | 58 |
| Accumulated Depreciation | 4 | 5 | 5 | 11 | 13 | 16 | 21 |
| CWIP | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 0 | 9 | 1 | 3 |
| + Other Assets | 591 | 688 | 770 | 846 | 980 | 1,251 | 1,707 |
| Inventories | 452 | 544 | 565 | 621 | 652 | 739 | 904 |
| Trade receivables | 29 | 42 | 81 | 93 | 77 | 107 | 57 |
| Cash Equivalents | 7 | 6 | 21 | 24 | 28 | 110 | 39 |
| Loans n Advances | 96 | 92 | 100 | 104 | 200 | 287 | 703 |
| Other asset items | 7 | 4 | 3 | 4 | 22 | 8 | 4 |
| Total Assets | 597 | 710 | 792 | 864 | 1,004 | 1,290 | 1,747 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -53 | -32 | -15 | 70 | 190 | 9 | -306 |
| Profit from Operations | 53 | 68 | 89 | 130 | 150 | 236 | 204 |
| Working Capital Changes | -106 | -99 | -103 | -56 | 46 | -210 | -491 |
| Profit Before Tax & Extraordinary Items | 2 | 2 | 9 | 36 | 43 | 94 | 136 |
| Depreciation | 1 | 2 | 2 | 4 | 3 | 4 | 5 |
| Interest (Net) | 51 | 64 | 78 | 91 | 104 | 134 | 62 |
| 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 | -1 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | -1 | 0 | 5 | 2 |
| Receivables | 1 | -9 | -47 | -15 | -16 | -121 | -364 |
| Inventories | -125 | -85 | -22 | -55 | -31 | -87 | -165 |
| Trade Payables | 18 | -4 | -34 | 14 | 93 | -3 | 38 |
| Direct Taxes Paid | 0 | -1 | -1 | -5 | -6 | -17 | -19 |
| + Cash from Investing Activity | -4 | -15 | -7 | -21 | -27 | -90 | 79 |
| Purchase of Fixed Assets | -1 | -5 | -2 | -1 | -1 | -25 | -1 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | -9 | -1 | -1 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 9 | 1 |
| Interest Received | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
| Investment in Subsidiaries | 0 | -13 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | 0 | -16 | 0 | -1 | 0 |
| Others | -4 | 3 | -5 | -4 | -18 | -73 | 77 |
| + Cash from Financing Activity | 59 | 45 | 27 | -45 | -157 | 70 | 238 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 400 | 244 |
| Proceeds from Other Long-Term Borrowings | 226 | 216 | 207 | 134 | 186 | 240 | 200 |
| Proceeds from Short-Term Borrowings | 10 | 0 | 0 | 10 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | -142 | -89 | -103 | -106 | -226 | -404 | -97 |
| Repayment of Short-Term Borrowings | 0 | -9 | 0 | 0 | -5 | -3 | -72 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -1 | -1 | -2 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | 0 | -4 |
| Interest Paid | -35 | -74 | -76 | -82 | -111 | -130 | -77 |
| Others | 0 | 0 | 0 | 0 | 0 | -31 | 46 |
| Net Cash Flow | 2 | -2 | 5 | 4 | 6 | -11 | 10 |