| Industry
Industry name |
Diversified |
| Variance
Full Year Net Profit Variance |
5 |
| Equity
Latest Equity |
48.05 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
508.43 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
440.02 |
| Net Profit
Full Year Net Profit |
24.69 |
| Full Year CPS
Full Year Cash Per Share |
7.7 |
| Earning Per Share
Full Year Earning Per Share |
5.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
133.99 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
115.8 |
| Networth
Full Year Return on Networth |
5.55 |
| Price/Book Value
Price to Book value |
1.321244 |
| Yearly PE ratio
Full Year Price to Earning per share |
29.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
19.9 |
| Bse value
BSE Value in lakhs |
57.14 |
| Nse value
NSE Value in lakhs |
764.19 |
| High
52 week high |
272 |
| Low
52 week low |
111 |
| Price
NSE Current market price |
153 |
| CPM
Current market price |
153 |
| Market cap
BSE / NSE Market Cap |
736.39 |
| Net profit
Latest Quarter Net Profit |
8.72 |
| Net profit variance
Latest Quarter Net Profit variance |
-35 |
| Result year
Trailing latest month |
Mar 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 |
47.16 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
10.72 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
4.8 |
| TTM EPS
Trailing Twelve 12 month EPS |
5.14 |
| TTM PE
Trailing Twelve 12 month PE |
29.82 |
| 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 |
48.05 |
| LTP
Latest Price (BSE/NSE) |
153 |
| Gross block
Latest Gross Block |
319.37 |
| Loans
Total loans |
17.57 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
13.2 |
| Year GPM
Full Year Gross Profit Margin |
10.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
13.9 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 75 | 86 | 96 | 130 | 96 | 104 | 106 | 134 |
| YOY Sales Growth % | 28% | 21% | 10% | 3% | ||||
| Gross Sales | 75 | 86 | 96 | 130 | 96 | 104 | 106 | 134 |
| + Expenses | 63 | 73 | 81 | 112 | 83 | 91 | 92 | 115 |
| Material Cost % | 60% | 78% | 64% | 60% | 58% | 58% | 67% | 60% |
| Raw Material Cost | 43 | 58 | 58 | 80 | 55 | 61 | 66 | 81 |
| Change in Inventory | 2 | 9 | 4 | -2 | 1 | -1 | 5 | 0 |
| Manufacturing Cost % | 14% | 16% | 15% | 14% | 16% | 14% | 17% | 14% |
| Employee Cost % | 15% | 12% | 13% | 10% | 14% | 13% | 12% | 12% |
| Other Cost % | -5% | -20% | -7% | 3% | -2% | 2% | -9% | 0% |
| Raw Materials % | 57% | 67% | 60% | 61% | 57% | 59% | 62% | 60% |
| Stock Adjustments % | -2% | -10% | -4% | 1% | -1% | 1% | -4% | 0% |
| Other Manufacturing Expenses % | 14% | 16% | 15% | 14% | 16% | 14% | 17% | 14% |
| Operating Profit | 12 | 13 | 15 | 18 | 13 | 13 | 14 | 19 |
| OPM % | 16% | 15% | 15% | 14% | 14% | 12% | 13% | 14% |
| + Other Income | 1 | 0 | 0 | 2 | 2 | 2 | 2 | 1 |
| Miscellaneous Income | 1 | 0 | 0 | 2 | 2 | 2 | 2 | 1 |
| Interest | 6 | 6 | 7 | 5 | 4 | 4 | 4 | 4 |
| Depreciation | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| Profit before tax | 4 | 5 | 6 | 12 | 8 | 7 | 8 | 12 |
| + Tax % | 34% | 26% | 30% | -14% | 28% | 30% | 29% | 30% |
| Current Tax | 1 | 1 | 2 | -2 | 2 | 2 | 2 | 3 |
| Deferred Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| + Net Profit | 2 | 4 | 4 | 14 | 5 | 5 | 6 | 9 |
| Net Profit After Minority Interest | 2 | 4 | 4 | 14 | 5 | 5 | 6 | 9 |
| EPS in Rs | 0.63 | 0.91 | 1.01 | 3.27 | 1.13 | 1.04 | 1.16 | 1.81 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Sales | 245 | 268 | 352 | 371 | 375 | 387 |
| Sales Growth % | 9% | 31% | 5% | 1% | 3% | |
| Gross Sales | 387 | |||||
| + Expenses | 210 | 238 | 324 | 299 | 309 | 329 |
| Material Cost % | 55% | 55% | 57% | 61% | 59% | 58% |
| Raw Material Cost | 135 | 154 | 212 | 218 | 218 | 239 |
| Change in Inventory | 1 | -5 | -12 | 7 | 2 | -12 |
| Manufacturing Cost % | 4% | 3% | 2% | 2% | 2% | 2% |
| Employee Cost % | 13% | 11% | 11% | 11% | 12% | 12% |
| Other Cost % | 13% | 19% | 23% | 6% | 9% | 12% |
| Raw Materials % | 55% | 57% | 60% | 59% | 58% | 62% |
| Stock Adjustments % | -0% | 2% | 3% | -2% | -1% | 3% |
| Power & Fuel % | 2% | 1% | 2% | 2% | 2% | 2% |
| Other Manufacturing Expenses % | 2% | 2% | 1% | 0% | 1% | 1% |
| Selling & Administration % | 6% | 4% | 15% | 9% | 10% | 12% |
| Miscellaneous Expenses % | 7% | 11% | 1% | 1% | 1% | 1% |
| Operating Profit | 35 | 30 | 28 | 72 | 66 | 58 |
| OPM % | 14% | 11% | 8% | 19% | 18% | 15% |
| + Other Income | 2 | 1 | 0 | 1 | 1 | 3 |
| Miscellaneous Income | 3 | |||||
| Interest | 20 | 21 | 24 | 28 | 28 | 24 |
| Depreciation | 8 | 8 | 9 | 9 | 10 | 11 |
| Profit before tax | 26 | |||||
| + Tax % | 10% | |||||
| Current Tax | 3 | 3 | 2 | 5 | 8 | 6 |
| Deferred Tax | 0 | 0 | 4 | 2 | 1 | -4 |
| + Net Profit | 24 | |||||
| Net Profit After Minority Interest | 5 | 9 | 14 | 15 | 15 | 24 |
| EPS in Rs | 5.26 | 9.14 | 7.31 | 8.19 | 4.10 | 4.90 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 9 | 9 | 19 | 19 | 38 | 48 |
| Reserves | 245 | 253 | 256 | 272 | 268 | 483 |
| + Borrowings | 198 | 235 | 275 | 281 | 272 | 173 |
| Secured Borrowings | 161 | 190 | 260 | 276 | 268 | 156 |
| Unsecured Borrowings | 37 | 45 | 15 | 5 | 5 | 18 |
| Deferred Credit | 0 | 0 | 2 | 1 | 1 | 4 |
| + Other Liabilities | 34 | 53 | 70 | 52 | 70 | 57 |
| Current Liabilities | 28 | 48 | 65 | 47 | 64 | 65 |
| Provisions | 1 | 1 | 6 | 5 | 5 | 6 |
| Equity Application Money | 0 | 0 | 0 | 0 | 11 | 0 |
| Other liability items | 6 | 5 | 5 | 5 | 5 | 6 |
| Total Liabilities | 486 | 550 | 620 | 623 | 648 | 762 |
| + Fixed Assets | 172 | 184 | 194 | 206 | 202 | 214 |
| Gross Block | 235 | 254 | 273 | 294 | 297 | 319 |
| Accumulated Depreciation | 63 | 71 | 79 | 87 | 95 | 106 |
| CWIP | 18 | 14 | 20 | 8 | 5 | 9 |
| Investments | 0 | 0 | 1 | 0 | 0 | 0 |
| + Other Assets | 296 | 352 | 405 | 408 | 441 | 539 |
| Inventories | 129 | 141 | 164 | 163 | 165 | 173 |
| Trade receivables | 68 | 73 | 72 | 74 | 104 | 108 |
| Cash Equivalents | 3 | 3 | 3 | 4 | 15 | 111 |
| Loans n Advances | 39 | 57 | 72 | 71 | 82 | 84 |
| Other asset items | 57 | 77 | 94 | 97 | 74 | 63 |
| Total Assets | 486 | 550 | 620 | 623 | 648 | 762 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 28 | 12 | 10 | 30 | 41 | 53 |
| Profit from Operations | 35 | 42 | 53 | 59 | 63 | 61 |
| Working Capital Changes | -10 | 2 | -41 | -23 | -18 | -2 |
| Profit Before Tax & Extraordinary Items | 8 | 12 | 19 | 22 | 24 | 26 |
| Depreciation | 8 | 8 | 9 | 9 | 10 | 11 |
| Interest (Net) | 20 | 21 | 24 | 27 | 28 | 22 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 1 | 1 | 1 |
| Receivables | -6 | -5 | 1 | -2 | -30 | -3 |
| Inventories | 1 | -12 | -23 | 1 | -2 | -8 |
| Trade Payables | 0 | -3 | 13 | -16 | 4 | -3 |
| Loans & Advances | 0 | 0 | -1 | 0 | 8 | 14 |
| Change in Borrowing | 0 | 0 | -31 | -6 | 0 | 0 |
| Direct Taxes Paid | -2 | -2 | -2 | -6 | -5 | -5 |
| + Cash from Investing Activity | -15 | -16 | -26 | -8 | -3 | -75 |
| Purchase of Fixed Assets | -17 | -16 | -25 | -9 | -9 | -27 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 6 | 0 |
| Purchase of Investments | 0 | 0 | -1 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 1 | 0 | 0 |
| Interest Received | 2 | 0 | 0 | 0 | 0 | 2 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | -50 |
| + Cash from Financing Activity | -13 | 5 | 16 | -22 | -26 | 68 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 202 |
| Proceeds from Other Long-Term Borrowings | 28 | 40 | 0 | 0 | 2 | 15 |
| Proceeds from Bank Borrowings | 0 | 0 | 40 | 8 | 14 | 0 |
| Share Application Money | 0 | 0 | 0 | 0 | 11 | 0 |
| Repayment of Long-Term Borrowings | -22 | -13 | 0 | -2 | -24 | -114 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | -20 | -21 | -24 | -28 | -28 | -24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0 | 1 | 0 | 0 | 12 | 46 |