| Industry
Industry name |
Telecom Equipment & Infra Services |
| Variance
Full Year Net Profit Variance |
11 |
| Equity
Latest Equity |
43.17 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
2164.13 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
2641.27 |
| Net Profit
Full Year Net Profit |
297.57 |
| Full Year CPS
Full Year Cash Per Share |
14.3 |
| Earning Per Share
Full Year Earning Per Share |
13.8 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
555.36 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
102.3 |
| Networth
Full Year Return on Networth |
32.65 |
| Price/Book Value
Price to Book value |
1.642229 |
| Yearly PE ratio
Full Year Price to Earning per share |
12.2 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
11.7 |
| Bse value
BSE Value in lakhs |
49.6 |
| Nse value
NSE Value in lakhs |
858.15 |
| High
52 week high |
232 |
| Low
52 week low |
140 |
| Price
NSE Current market price |
168 |
| CPM
Current market price |
168 |
| Market cap
BSE / NSE Market Cap |
3619.83 |
| Net profit
Latest Quarter Net Profit |
61.32 |
| Net profit variance
Latest Quarter Net Profit variance |
13 |
| 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 |
451.63 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
15.96 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
8.53 |
| TTM EPS
Trailing Twelve 12 month EPS |
13.92 |
| TTM PE
Trailing Twelve 12 month PE |
12.05 |
| 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 |
43.17 |
| LTP
Latest Price (BSE/NSE) |
168 |
| Gross block
Latest Gross Block |
175.24 |
| Loans
Total loans |
42.23 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
17.2 |
| Year GPM
Full Year Gross Profit Margin |
16.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
15.5 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 846 | 567 | 683 | 367 | 533 | 644 | 1,097 | 555 |
| YOY Sales Growth % | 7% | -37% | 14% | 61% | 51% | |||
| Gross Sales | 846 | 567 | 683 | 367 | 533 | 644 | 1,097 | 555 |
| + Expenses | 659 | 446 | 607 | 287 | 439 | 526 | 934 | 469 |
| Material Cost % | 32% | 19% | 27% | 16% | 12% | 16% | 59% | 81% |
| Raw Material Cost | 281 | 116 | 194 | 40 | 65 | 92 | 641 | 375 |
| Change in Inventory | -8 | -6 | -9 | 21 | 0 | 10 | 2 | 73 |
| Manufacturing Cost % | 42% | 54% | 56% | 66% | 57% | 35% | 21% | 24% |
| Employee Cost % | 2% | 3% | 3% | 5% | 5% | 4% | 2% | 6% |
| Other Cost % | 2% | 2% | 3% | -10% | 9% | 27% | 3% | -26% |
| Raw Materials % | 33% | 20% | 28% | 11% | 12% | 14% | 58% | 68% |
| Purchase of Finished Goods % | 0% | 0% | 1% | 2% | 9% | 30% | 3% | 0% |
| Stock Adjustments % | 1% | 1% | 1% | -6% | -0% | -2% | -0% | -13% |
| Other Manufacturing Expenses % | 42% | 54% | 56% | 66% | 57% | 35% | 21% | 24% |
| Operating Profit | 187 | 121 | 76 | 80 | 94 | 118 | 163 | 86 |
| OPM % | 22% | 21% | 11% | 22% | 18% | 18% | 15% | 15% |
| + Other Income | 0 | 0 | 7 | 6 | 10 | 10 | 20 | 28 |
| Miscellaneous Income | 0 | 0 | 7 | 6 | 10 | 10 | 20 | 28 |
| Interest | 41 | 22 | 7 | 10 | 7 | 9 | 34 | 28 |
| Depreciation | 2 | 1 | 2 | 2 | 2 | 5 | 3 | 4 |
| Profit before tax | 145 | 98 | 75 | 74 | 96 | 114 | 146 | 82 |
| + Tax % | 29% | 28% | 25% | 26% | 29% | 31% | 27% | 23% |
| Current Tax | 36 | 40 | 26 | 19 | 28 | 37 | 29 | 19 |
| Deferred Tax | 6 | -13 | -7 | 0 | 0 | -2 | 11 | 0 |
| + Net Profit | 102 | 71 | 56 | 55 | 68 | 79 | 106 | 63 |
| Minority Interest (After Tax) | -7 | -1 | 1 | -1 | -4 | -3 | -7 | -1 |
| Net Profit After Minority Interest | 95 | 70 | 57 | 54 | 64 | 76 | 99 | 61 |
| EPS in Rs | 6.24 | 4.29 | 3.21 | 3.03 | 3.59 | 3.85 | 5.04 | 2.84 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| + Sales | 406 | 503 | 2,434 | 2,439 |
| Sales Growth % | 24% | 384% | 0% | |
| Gross Sales | 2,439 | |||
| + Expenses | 374 | 480 | 2,195 | 1,957 |
| Material Cost % | 26% | 37% | 62% | 33% |
| Raw Material Cost | 102 | 188 | 1,598 | 723 |
| Change in Inventory | 1 | -3 | -81 | 85 |
| Manufacturing Cost % | 43% | 36% | 15% | 38% |
| Employee Cost % | 16% | 15% | 2% | 3% |
| Other Cost % | 8% | 8% | 10% | 7% |
| Raw Materials % | 25% | 37% | 66% | 30% |
| Purchase of Finished Goods % | 0% | |||
| Stock Adjustments % | -0% | 1% | 3% | -3% |
| Power & Fuel % | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 43% | 35% | 15% | 38% |
| Selling & Administration % | 6% | 6% | 3% | 5% |
| Miscellaneous Expenses % | 2% | 1% | 1% | 1% |
| Operating Profit | 32 | 23 | 240 | 482 |
| OPM % | 8% | 5% | 10% | 20% |
| + Other Income | 8 | 11 | 26 | 23 |
| Miscellaneous Income | 23 | |||
| Interest | 11 | 13 | 116 | 117 |
| Depreciation | 10 | 6 | 5 | 6 |
| Profit before tax | 384 | |||
| + Tax % | 27% | |||
| Current Tax | 6 | 7 | 77 | 122 |
| Deferred Tax | -2 | -1 | 0 | -17 |
| + Net Profit | 279 | |||
| Minority Interest (After Tax) | -1 | -2 | -10 | -11 |
| Net Profit After Minority Interest | 11 | 14 | 219 | 268 |
| EPS in Rs | 23.00 | 33.07 | 459.74 | 15.64 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 36 |
| Reserves | 299 | 313 | 535 | 1,134 |
| + Borrowings | 133 | 192 | 494 | 162 |
| Secured Borrowings | 130 | 165 | 155 | 119 |
| Unsecured Borrowings | 3 | 27 | 338 | 42 |
| Deferred Credit | 2 | 0 | 0 | 0 |
| + Other Liabilities | 276 | 330 | 1,221 | 1,318 |
| Current Liabilities | 254 | 305 | 1,161 | 1,213 |
| Provisions | 3 | 3 | 60 | 117 |
| Minority Interest | 15 | 17 | 28 | 39 |
| Other liability items | 7 | 8 | 32 | 65 |
| Total Liabilities | 713 | 840 | 2,254 | 2,649 |
| + Fixed Assets | 142 | 139 | 139 | 146 |
| Gross Block | 153 | 154 | 144 | 175 |
| Accumulated Depreciation | 10 | 16 | 5 | 29 |
| CWIP | 6 | 10 | 10 | 32 |
| Investments | 0 | 0 | 0 | 0 |
| + Other Assets | 565 | 692 | 2,105 | 2,470 |
| Inventories | 45 | 60 | 272 | 113 |
| Trade receivables | 335 | 394 | 1,076 | 1,843 |
| Cash Equivalents | 125 | 124 | 494 | 216 |
| Loans n Advances | 47 | 94 | 196 | 170 |
| Other asset items | 12 | 19 | 67 | 128 |
| Total Assets | 713 | 840 | 2,254 | 2,649 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| + Cash from Operating Activity | 57 | -44 | 214 | -176 |
| Profit from Operations | 41 | 37 | 448 | 562 |
| Working Capital Changes | 21 | -73 | -212 | -647 |
| Profit Before Tax & Extraordinary Items | 16 | 22 | 307 | 384 |
| Depreciation | 10 | 6 | 5 | 6 |
| Interest (Net) | 9 | 8 | 93 | 96 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 6 | 1 | 43 | 75 |
| Receivables | 105 | -61 | -692 | -783 |
| Inventories | -2 | -15 | -212 | 159 |
| Trade Payables | -77 | -11 | 789 | 13 |
| Direct Taxes Paid | -5 | -8 | -22 | -91 |
| + Cash from Investing Activity | -22 | -55 | -318 | 244 |
| Purchase of Fixed Assets | -4 | -6 | -6 | -37 |
| Sale of Fixed Assets | 0 | 1 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 |
| Interest Received | 3 | 6 | 33 | 18 |
| Others | -22 | -55 | -345 | 262 |
| + Cash from Financing Activity | 13 | 47 | 189 | -85 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 363 |
| Proceeds from Other Long-Term Borrowings | 680 | 886 | 0 | 22 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 356 | 0 |
| Repayment of Long-Term Borrowings | -657 | -827 | -118 | -48 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -306 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 |
| Interest Paid | -10 | -12 | -49 | -115 |
| Net Cash Flow | 48 | -51 | 85 | -17 |