| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
58 |
| Equity
Latest Equity |
12.29 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
276.31 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
382.63 |
| Net Profit
Full Year Net Profit |
37.71 |
| Full Year CPS
Full Year Cash Per Share |
3.9 |
| Earning Per Share
Full Year Earning Per Share |
3.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
115.04 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
23.5 |
| Networth
Full Year Return on Networth |
14.11 |
| Price/Book Value
Price to Book value |
2.808511 |
| Yearly PE ratio
Full Year Price to Earning per share |
21.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
17.1 |
| Bse value
BSE Value in lakhs |
215.57 |
| Nse value
NSE Value in lakhs |
1740.35 |
| High
52 week high |
77 |
| Low
52 week low |
48 |
| Price
NSE Current market price |
66 |
| CPM
Current market price |
66 |
| Market cap
BSE / NSE Market Cap |
808.92 |
| Net profit
Latest Quarter Net Profit |
10.69 |
| Net profit variance
Latest Quarter Net Profit variance |
31 |
| 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 |
60.82 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
15.9 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
58.36 |
| TTM EPS
Trailing Twelve 12 month EPS |
3.07 |
| TTM PE
Trailing Twelve 12 month PE |
21.44 |
| 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 |
12.29 |
| LTP
Latest Price (BSE/NSE) |
66 |
| Gross block
Latest Gross Block |
134.06 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
13.7 |
| Year GPM
Full Year Gross Profit Margin |
15.8 |
| Quarter OPM
Latest quater Operation Profit Margin |
12.8 |
| Mar 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|
| + Sales | 107 | 100 | 115 |
| Gross Sales | 107 | 100 | 115 |
| + Expenses | 94 | 84 | 100 |
| Material Cost % | 38% | 68% | 40% |
| Raw Material Cost | 51 | 62 | 55 |
| Change in Inventory | -11 | 6 | -9 |
| Manufacturing Cost % | 18% | 21% | 18% |
| Employee Cost % | 11% | 12% | 13% |
| Other Cost % | 22% | -16% | 16% |
| Raw Materials % | 48% | 62% | 48% |
| Purchase of Finished Goods % | 1% | -4% | 0% |
| Stock Adjustments % | 11% | -6% | 8% |
| Other Manufacturing Expenses % | 18% | 21% | 18% |
| Operating Profit | 12 | 15 | 15 |
| OPM % | 11% | 15% | 13% |
| + Other Income | 1 | 2 | 4 |
| Miscellaneous Income | 1 | 2 | 4 |
| Exceptional Income | 0 | 0 | 0 |
| Interest | 1 | 1 | 1 |
| Depreciation | 2 | 2 | 3 |
| Profit before tax | 10 | 14 | 15 |
| + Tax % | 23% | 25% | 29% |
| Current Tax | 2 | 4 | 4 |
| Deferred Tax | 0 | 0 | 0 |
| + Net Profit | 8 | 10 | 11 |
| Extraordinary Income / Expense | -1 | 0 | 0 |
| Exceptional Item | -1 | 0 | 0 |
| Net Profit After Minority Interest | 8 | 10 | 11 |
| EPS in Rs | 0.70 | 0.94 | 0.99 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Sales | 99 | 211 | 271 | 114 | 298 | 325 |
| Sales Growth % | 114% | 28% | -58% | 161% | 9% | |
| + Expenses | 94 | 185 | 237 | 123 | 256 | 255 |
| Material Cost % | 49% | 54% | 56% | 58% | 60% | 56% |
| Raw Material Cost | 50 | 117 | 152 | 68 | 171 | 165 |
| Change in Inventory | -2 | -4 | -1 | -2 | 9 | 15 |
| Manufacturing Cost % | 7% | 6% | 7% | 2% | 5% | 5% |
| Employee Cost % | 21% | 15% | 13% | 23% | 13% | 13% |
| Other Cost % | 19% | 13% | 11% | 25% | 7% | 5% |
| Raw Materials % | 51% | 55% | 56% | 59% | 58% | 51% |
| Stock Adjustments % | 2% | 2% | 0% | 2% | -3% | -5% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 6% | 5% | 6% | 1% | 4% | 4% |
| Selling & Administration % | 12% | 10% | 5% | 6% | 12% | 13% |
| Miscellaneous Expenses % | 2% | 0% | 5% | 16% | 1% | 1% |
| Operating Profit | 5 | 27 | 34 | -9 | 42 | 70 |
| OPM % | 5% | 13% | 13% | -8% | 14% | 22% |
| Other Income | 3 | 6 | 5 | 6 | 7 | 6 |
| Interest | 1 | 3 | 2 | 1 | 4 | 4 |
| Depreciation | 3 | 6 | 7 | 3 | 8 | 9 |
| Profit before tax | ||||||
| + Tax % | ||||||
| Current Tax | 1 | 7 | 9 | 0 | 7 | 10 |
| Deferred Tax | 0 | 1 | 1 | 0 | 0 | 0 |
| + Net Profit | ||||||
| Net Profit After Minority Interest | 0 | 23 | 23 | 0 | 12 | 24 |
| EPS in Rs | 2.07 | 2.11 | 1.10 | 2.20 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 23 | 11 | 11 | 11 | 23 | 23 |
| Reserves | 35 | 127 | 149 | 39 | 153 | 171 |
| + Borrowings | 14 | 20 | 40 | 28 | 37 | 27 |
| Secured Borrowings | 14 | 20 | 40 | 28 | 37 | 27 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 24 | 55 | 57 | 48 | 38 | 41 |
| Current Liabilities | 22 | 51 | 51 | 33 | 32 | 34 |
| Provisions | 2 | 8 | 9 | 0 | 1 | 1 |
| Equity Application Money | 0 | 0 | 0 | 12 | 0 | 0 |
| Other liability items | 2 | 5 | 6 | 3 | 6 | 7 |
| Total Liabilities | 96 | 214 | 257 | 126 | 251 | 261 |
| + Fixed Assets | 21 | 51 | 55 | 22 | 65 | 64 |
| Gross Block | 44 | 96 | 106 | 47 | 126 | 134 |
| Accumulated Depreciation | 23 | 45 | 51 | 24 | 61 | 70 |
| CWIP | 0 | 1 | 7 | 1 | 2 | 4 |
| Investments | 12 | 18 | 23 | 16 | 19 | 34 |
| + Other Assets | 62 | 144 | 172 | 86 | 164 | 159 |
| Inventories | 17 | 60 | 61 | 27 | 79 | 61 |
| Trade receivables | 14 | 40 | 56 | 24 | 49 | 60 |
| Cash Equivalents | 7 | 22 | 28 | 6 | 24 | 20 |
| Loans n Advances | 25 | 21 | 26 | 29 | 11 | 12 |
| Other asset items | 0 | 1 | 1 | 0 | 1 | 6 |
| Total Assets | 96 | 214 | 257 | 126 | 251 | 261 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 10 | 29 | 11 | 7 | 23 | 38 |
| Profit from Operations | 41 | 41 | 18 | 31 | 43 | |
| Working Capital Changes | -4 | -23 | -14 | -1 | 4 | |
| Profit Before Tax & Extraordinary Items | 8 | 31 | 32 | -3 | 20 | 34 |
| Depreciation | 3 | 6 | 7 | 3 | 8 | 9 |
| Interest (Net) | 0 | 2 | 0 | 0 | 3 | 3 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | -1 | 0 | 0 | -1 | -2 |
| Provisions & Write-offs (Net) | 1 | 2 | 0 | 0 | 1 | -1 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 9 | -1 | -17 | -8 | 25 | -10 |
| Inventories | -1 | -5 | -1 | 1 | 8 | 18 |
| Trade Payables | -3 | 3 | -3 | 12 | -26 | -1 |
| Loans & Advances | -5 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid (Net) | 0 | 0 | 2 | -1 | 0 | 0 |
| Direct Taxes Paid | -2 | -9 | -9 | -1 | -6 | -9 |
| Extraordinary Items | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -1 | -9 | -21 | -8 | 4 | -23 |
| Purchase of Fixed Assets | -1 | -7 | -17 | -5 | -15 | -10 |
| Purchase of Investments | 0 | -6 | -5 | 0 | 0 | -13 |
| Sale of Investments | 0 | 0 | 0 | 3 | 12 | 0 |
| Interest Received | 1 | 1 | 0 | 2 | 1 | 0 |
| Investment in Subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 4 | 0 | -8 | 6 | 0 |
| + Cash from Financing Activity | -5 | -18 | 16 | 3 | -19 | -19 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 24 | 6 | 5 | 0 |
| Repayment of Long-Term Borrowings | -1 | -5 | -4 | 0 | 0 | -1 |
| Repayment of Short-Term Borrowings | -1 | -9 | 0 | 0 | -20 | -9 |
| Dividend Paid | -1 | -2 | -2 | -2 | 0 | 0 |
| Interest Paid | -3 | -2 | -5 | -4 | -9 | |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 5 | 1 | 6 | 2 | 8 | -4 |