| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
50 |
| Equity
Latest Equity |
8.6 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
18.49 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
48.4 |
| Net Profit
Full Year Net Profit |
3.45 |
| Full Year CPS
Full Year Cash Per Share |
4.7 |
| Earning Per Share
Full Year Earning Per Share |
4 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
|
| Latest Quarter Sales
Latest Quarter Net Sales |
0 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
31.5 |
| Networth
Full Year Return on Networth |
24.69 |
| Price/Book Value
Price to Book value |
0.571429 |
| Yearly PE ratio
Full Year Price to Earning per share |
4.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
3.8 |
| Bse value
BSE Value in lakhs |
1.1 |
| Nse value
NSE Value in lakhs |
0 |
| High
52 week high |
50 |
| Low
52 week low |
14 |
| Price
NSE Current market price |
0 |
| CPM
Current market price |
18 |
| Market cap
BSE / NSE Market Cap |
15.73 |
| Net profit
Latest Quarter Net Profit |
0 |
| Net profit variance
Latest Quarter Net Profit variance |
0 |
| 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 |
5.23 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
10.81 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
49.54 |
| TTM EPS
Trailing Twelve 12 month EPS |
4.01 |
| TTM PE
Trailing Twelve 12 month PE |
4.56 |
| 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 |
8.6 |
| LTP
Latest Price (BSE/NSE) |
18 |
| Gross block
Latest Gross Block |
8.94 |
| Loans
Total loans |
0.35 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
10.8 |
| Year GPM
Full Year Gross Profit Margin |
10.8 |
| Quarter OPM
Latest quater Operation Profit Margin |
0 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| + Sales | 10 | 12 | 19 | 26 | 34 |
| Sales Growth % | 22% | 58% | 33% | 31% | |
| + Expenses | 11 | 12 | 19 | 23 | 31 |
| Material Cost % | 68% | 76% | 78% | 80% | 79% |
| Raw Material Cost | 8 | 10 | 16 | 21 | 27 |
| Change in Inventory | -1 | 0 | -1 | 0 | 0 |
| Manufacturing Cost % | 14% | 10% | 4% | 3% | 5% |
| Employee Cost % | 5% | 3% | 3% | 2% | 3% |
| Other Cost % | 24% | 7% | 11% | 2% | 3% |
| Raw Materials % | 77% | 78% | 82% | 80% | 80% |
| Stock Adjustments % | 8% | 3% | 5% | -0% | 1% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 0% |
| Other Manufacturing Expenses % | 13% | 9% | 3% | 2% | 5% |
| Selling & Administration % | 3% | 2% | 2% | 2% | 1% |
| Miscellaneous Expenses % | 4% | 0% | 0% | 0% | 0% |
| Operating Profit | -1 | 0 | 1 | 3 | 3 |
| OPM % | -12% | 4% | 4% | 13% | 10% |
| Other Income | 0 | 0 | 0 | 1 | 0 |
| Interest | 0 | 0 | 1 | 1 | 0 |
| Depreciation | 0 | 0 | 0 | 1 | 1 |
| Profit before tax | |||||
| + Tax % | |||||
| Current Tax | 0 | 0 | 0 | 1 | 1 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 |
| Net Profit | |||||
| EPS in Rs |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 2 | 3 | 3 | 6 | 6 |
| Reserves | 0 | 0 | 1 | 2 | 4 |
| + Borrowings | 6 | 6 | 7 | 5 | 4 |
| Secured Borrowings | 6 | 6 | 6 | 5 | 4 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 2 | 5 | 4 | 5 | 7 |
| Current Liabilities | 2 | 5 | 4 | 4 | 7 |
| Provisions | 0 | 0 | 0 | 1 | 1 |
| Other liability items | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 9 | 13 | 15 | 18 | 22 |
| + Fixed Assets | 7 | 6 | 7 | 7 | 7 |
| Gross Block | 7 | 7 | 8 | 9 | 9 |
| Accumulated Depreciation | 0 | 1 | 1 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 3 | 7 | 8 | 11 | 15 |
| Inventories | 2 | 4 | 6 | 6 | 7 |
| Trade receivables | 0 | 2 | 1 | 4 | 7 |
| Cash Equivalents | 0 | 0 | 1 | 1 | 0 |
| Loans n Advances | 0 | 1 | 0 | 0 | 1 |
| Other asset items | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 9 | 13 | 15 | 18 | 22 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| + Cash from Operating Activity | 1 | 0 | 3 | 1 | 1 |
| Profit Before Tax & Extraordinary Items | 0 | 0 | 2 | 3 | 3 |
| Depreciation | 0 | 0 | 0 | 1 | 1 |
| Interest (Net) | 0 | 0 | 1 | 1 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 |
| Receivables | 0 | -1 | 1 | -3 | -4 |
| Inventories | -2 | -3 | -1 | 0 | -1 |
| Trade Payables | 1 | 3 | -1 | 0 | 2 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 |
| Change in Borrowing | 0 | 0 | 2 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -2 | 0 | -1 | -1 | 0 |
| Purchase of Fixed Assets | -2 | 0 | -1 | -1 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 1 | 0 | -1 | 0 | -1 |
| Proceeds from Issue of Shares | 0 | 1 | 0 | 2 | 0 |
| Proceeds from Other Long-Term Borrowings | 1 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 1 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | -1 | -2 | -1 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 0 |