| Industry
Industry name |
IT - Hardware |
| Variance
Full Year Net Profit Variance |
19 |
| Equity
Latest Equity |
10.95 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
556.95 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1055.56 |
| Net Profit
Full Year Net Profit |
102.06 |
| Full Year CPS
Full Year Cash Per Share |
19.9 |
| Earning Per Share
Full Year Earning Per Share |
18.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Sep 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
191.98 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
103.7 |
| Networth
Full Year Return on Networth |
19.09 |
| Price/Book Value
Price to Book value |
2.131148 |
| Yearly PE ratio
Full Year Price to Earning per share |
11.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
11.1 |
| Bse value
BSE Value in lakhs |
474.37 |
| Nse value
NSE Value in lakhs |
15772.47 |
| High
52 week high |
339 |
| Low
52 week low |
183 |
| Price
NSE Current market price |
221 |
| CPM
Current market price |
221 |
| Market cap
BSE / NSE Market Cap |
1208.14 |
| Net profit
Latest Quarter Net Profit |
23.6 |
| Net profit variance
Latest Quarter Net Profit variance |
-20 |
| 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 |
144.23 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
14.32 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
23.71 |
| TTM EPS
Trailing Twelve 12 month EPS |
19.59 |
| TTM PE
Trailing Twelve 12 month PE |
11.26 |
| 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 |
10.95 |
| LTP
Latest Price (BSE/NSE) |
221 |
| Gross block
Latest Gross Block |
42.7 |
| Loans
Total loans |
23.42 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
12.8 |
| Year GPM
Full Year Gross Profit Margin |
13.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
14.5 |
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 250 | 261 | 228 | 329 | 226 | 273 | 180 | 192 |
| YOY Sales Growth % | 16% | 52% | -10% | 5% | -21% | -42% | ||
| Gross Sales | 250 | 261 | 228 | 329 | 226 | 273 | 180 | 192 |
| + Expenses | 223 | 215 | 218 | 288 | 203 | 221 | 162 | 164 |
| Material Cost % | -5% | 1% | -3% | 2% | 2% | -4% | 1% | 5% |
| Change in Inventory | -13 | 3 | -7 | 6 | 4 | -10 | 1 | 9 |
| Manufacturing Cost % | 4% | 8% | 5% | 4% | 8% | 8% | 8% | 11% |
| Employee Cost % | 7% | 7% | 8% | 5% | 8% | 7% | 11% | 11% |
| Other Cost % | 84% | 66% | 85% | 76% | 72% | 69% | 70% | 59% |
| Purchase of Finished Goods % | 73% | 68% | 79% | 80% | 76% | 62% | 72% | 68% |
| Stock Adjustments % | 5% | -1% | 3% | -2% | -2% | 4% | -1% | -5% |
| Other Manufacturing Expenses % | 4% | 8% | 5% | 4% | 8% | 8% | 8% | 11% |
| Operating Profit | 27 | 46 | 10 | 41 | 23 | 51 | 17 | 28 |
| OPM % | 11% | 18% | 4% | 12% | 10% | 19% | 10% | 15% |
| + Other Income | 3 | 11 | 7 | 4 | 2 | 10 | 7 | 7 |
| Miscellaneous Income | 3 | 11 | 7 | 4 | 2 | 10 | 7 | 7 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Interest | 4 | 4 | 2 | 4 | 2 | 3 | 1 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Profit before tax | 24 | 50 | 14 | 39 | 21 | 56 | 21 | 31 |
| + Tax % | 19% | 25% | 25% | 25% | 25% | 24% | 25% | 25% |
| Current Tax | 4 | 13 | 4 | 11 | 6 | 12 | 4 | 8 |
| Deferred Tax | 0 | -1 | 0 | -1 | -1 | 1 | 1 | 0 |
| + Net Profit | 19 | 38 | 10 | 30 | 16 | 43 | 16 | 23 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -6 | 1 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | -6 | 1 | 0 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 19 | 38 | 10 | 30 | 16 | 43 | 16 | 24 |
| EPS in Rs | 3.07 | 7.13 | 1.92 | 5.43 | 2.86 | 7.85 | 2.90 | 4.25 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Sales | 939 | 1,296 | 797 | 780 | 923 | 1,056 |
| Sales Growth % | 38% | -39% | -2% | 18% | 14% | |
| Gross Sales | 923 | 1,056 | ||||
| + Expenses | 849 | 1,223 | 870 | 553 | 809 | 926 |
| Material Cost % | 90% | 90% | 77% | 72% | 74% | 75% |
| Raw Material Cost | 826 | 1,166 | 695 | 498 | 665 | 783 |
| Change in Inventory | 21 | 4 | -79 | 63 | 14 | 6 |
| Manufacturing Cost % | 0% | 0% | 0% | 0% | 0% | 0% |
| Employee Cost % | 2% | 2% | 5% | 8% | 7% | 7% |
| Other Cost % | -2% | 2% | 27% | -9% | 6% | 6% |
| Raw Materials % | 88% | 90% | 87% | 64% | 72% | 74% |
| Purchase of Finished Goods % | 72% | 74% | ||||
| Stock Adjustments % | -2% | -0% | 10% | -8% | -2% | -1% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 0% | 0% | 0% |
| Selling & Administration % | 2% | 2% | 6% | 5% | 5% | 4% |
| Miscellaneous Expenses % | 1% | 0% | 1% | 1% | 2% | 2% |
| Operating Profit | 90 | 73 | -73 | 227 | 114 | 129 |
| OPM % | 10% | 6% | -9% | 29% | 12% | 12% |
| + Other Income | 8 | 8 | 9 | 15 | 20 | 19 |
| Miscellaneous Income | 20 | 23 | ||||
| Exceptional Income | 0 | 1 | ||||
| Interest | 8 | 10 | 9 | 14 | 15 | 13 |
| Depreciation | 2 | 3 | 4 | 7 | 7 | 7 |
| Profit before tax | 113 | 130 | ||||
| + Tax % | 25% | 25% | ||||
| Current Tax | 13 | 16 | 22 | 24 | 28 | 34 |
| Deferred Tax | -1 | -1 | -2 | 0 | -1 | -2 |
| + Net Profit | 85 | 98 | ||||
| Profit Growth % | 15% | |||||
| Extraordinary Income / Expense | 0 | -5 | ||||
| Exceptional Item | 0 | -5 | ||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 34 | 44 | 60 | 71 | 86 | 98 |
| EPS in Rs | 80.42 | 105.43 | 142.29 | 167.58 | 20.26 | 18.00 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 5 | 10 | 11 |
| Reserves | 191 | 235 | 295 | 366 | 454 | 557 |
| + Borrowings | 37 | 18 | 80 | 77 | 70 | 69 |
| Secured Borrowings | 35 | 17 | 49 | 45 | 42 | 46 |
| Unsecured Borrowings | 1 | 1 | 31 | 32 | 28 | 23 |
| + Other Liabilities | 271 | 360 | 700 | 556 | 629 | 804 |
| Current Liabilities | 267 | 354 | 705 | 562 | 618 | 801 |
| Provisions | 0 | 1 | 5 | 6 | 5 | 7 |
| Minority Interest | 0 | 0 | -1 | -1 | -2 | -1 |
| Other liability items | 5 | 7 | 3 | 3 | 19 | 9 |
| Total Liabilities | 504 | 619 | 1,080 | 1,004 | 1,163 | 1,441 |
| + Fixed Assets | 9 | 8 | 44 | 48 | 43 | 36 |
| Gross Block | 13 | 14 | 47 | 52 | 48 | 43 |
| Accumulated Depreciation | 4 | 6 | 3 | 4 | 6 | 7 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 20 | 45 | 11 | 0 | 0 | 153 |
| + Other Assets | 475 | 565 | 1,025 | 956 | 1,120 | 1,252 |
| Inventories | 33 | 29 | 90 | 27 | 13 | 7 |
| Trade receivables | 337 | 427 | 702 | 673 | 826 | 973 |
| Cash Equivalents | 72 | 51 | 80 | 135 | 165 | 129 |
| Loans n Advances | 26 | 21 | 129 | 49 | 61 | 59 |
| Other asset items | 6 | 38 | 24 | 72 | 56 | 85 |
| Total Assets | 504 | 619 | 1,080 | 1,004 | 1,163 | 1,441 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -2 | 33 | -23 | 66 | 46 | 108 |
| Profit from Operations | 56 | 72 | 94 | 117 | 135 | 148 |
| Working Capital Changes | -43 | -11 | -105 | 23 | -111 | 45 |
| Profit Before Tax & Extraordinary Items | 46 | 60 | 80 | 95 | 113 | 130 |
| Depreciation | 2 | 3 | 4 | 7 | 7 | 7 |
| Interest (Net) | 3 | 8 | 4 | 10 | 5 | 3 |
| Provisions & Write-offs (Net) | 3 | 2 | 8 | 8 | 8 | 6 |
| Profit / Loss in Forex | -1 | -2 | -2 | -1 | -3 | 9 |
| Receivables | -109 | -95 | -273 | 22 | -183 | -131 |
| Inventories | 21 | 4 | -79 | 63 | 14 | 6 |
| Trade Payables | 33 | 78 | 334 | -143 | 73 | 158 |
| Direct Taxes Paid | -15 | -27 | -12 | -74 | 22 | -85 |
| + Cash from Investing Activity | 11 | -24 | 30 | 24 | -36 | -98 |
| Purchase of Fixed Assets | 0 | -2 | -3 | -4 | -1 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | -35 | -2 | -35 | -240 |
| Sale of Investments | 0 | 0 | 70 | 13 | 36 | 90 |
| Interest Received | 4 | 1 | 4 | 3 | 5 | 7 |
| Investment in Subsidiaries | 0 | 0 | -5 | 0 | 0 | 0 |
| Others | 7 | -23 | -1 | 13 | -41 | 45 |
| + Cash from Financing Activity | -1 | -29 | 22 | -22 | -20 | -9 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 3 |
| Proceeds from Other Long-Term Borrowings | 8 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 32 | 0 | 0 | 4 |
| Repayment of Long-Term Borrowings | 0 | -18 | -1 | -1 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -5 | -3 | 0 |
| Repayment of Financial Liabilities | -1 | -1 | -2 | -4 | -4 | -5 |
| Interest Paid | -7 | -9 | -8 | -13 | -13 | -11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 8 | -19 | 29 | 67 | -10 | 2 |