| Industry
Industry name |
Non Ferrous Metals |
| Variance
Full Year Net Profit Variance |
155 |
| Equity
Latest Equity |
63.04 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
404.34 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1167.65 |
| Net Profit
Full Year Net Profit |
84.98 |
| Full Year CPS
Full Year Cash Per Share |
3.1 |
| Earning Per Share
Full Year Earning Per Share |
2.7 |
| 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 |
14.8 |
| Networth
Full Year Return on Networth |
80.65 |
| Price/Book Value
Price to Book value |
4.189189 |
| Yearly PE ratio
Full Year Price to Earning per share |
23 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
20.3 |
| Bse value
BSE Value in lakhs |
1100.55 |
| Nse value
NSE Value in lakhs |
7682.43 |
| High
52 week high |
74 |
| Low
52 week low |
59 |
| Price
NSE Current market price |
62 |
| CPM
Current market price |
62 |
| Market cap
BSE / NSE Market Cap |
1966.85 |
| Net profit
Latest Quarter Net Profit |
0 |
| Net profit variance
Latest Quarter Net Profit variance |
0 |
| Result year
Trailing latest month |
|
| 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 |
0 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
0 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
0 |
| TTM EPS
Trailing Twelve 12 month EPS |
0 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| 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 |
63.04 |
| LTP
Latest Price (BSE/NSE) |
62 |
| Gross block
Latest Gross Block |
97.7 |
| Loans
Total loans |
1.17 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
12.6 |
| Year GPM
Full Year Gross Profit Margin |
10.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
0 |
| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| + Sales | 412 | 463 | 743 | 1,168 |
| Sales Growth % | 12% | 60% | 57% | |
| + Expenses | 400 | 435 | 657 | 1,089 |
| Material Cost % | 86% | 79% | 79% | 77% |
| Raw Material Cost | 360 | 367 | 575 | 934 |
| Change in Inventory | -6 | 0 | 10 | -34 |
| Manufacturing Cost % | 4% | 7% | 7% | 5% |
| Employee Cost % | 2% | 5% | 3% | 3% |
| Other Cost % | 5% | 3% | -0% | 8% |
| Raw Materials % | 88% | 79% | 77% | 80% |
| Stock Adjustments % | 1% | -0% | -1% | 3% |
| Power & Fuel % | 3% | 4% | 4% | 2% |
| Other Manufacturing Expenses % | 1% | 3% | 3% | 3% |
| Selling & Administration % | 2% | 3% | 2% | 2% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 0% |
| Operating Profit | 11 | 28 | 85 | 79 |
| OPM % | 3% | 6% | 12% | 7% |
| Other Income | 0 | 0 | 1 | 1 |
| Interest | 7 | 10 | 13 | 24 |
| Depreciation | 3 | 6 | 9 | 11 |
| Profit before tax | ||||
| + Tax % | ||||
| Current Tax | 3 | 3 | 12 | 29 |
| Deferred Tax | 1 | -1 | 0 | -1 |
| Net Profit | ||||
| EPS in Rs |
| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| Equity Capital | 3 | 3 | 3 | 51 |
| Reserves | 17 | 26 | 59 | 96 |
| + Borrowings | 81 | 142 | 166 | 184 |
| Secured Borrowings | 70 | 130 | 162 | 183 |
| Unsecured Borrowings | 11 | 13 | 4 | 1 |
| Deferred Credit | 0 | 0 | 0 | 0 |
| + Other Liabilities | 7 | 24 | 34 | 32 |
| Current Liabilities | 7 | 24 | 33 | 30 |
| Provisions | 0 | 1 | 5 | 8 |
| Other liability items | 0 | 1 | 1 | 2 |
| Total Liabilities | 108 | 196 | 262 | 363 |
| + Fixed Assets | 39 | 45 | 67 | 72 |
| Gross Block | 42 | 55 | 81 | 98 |
| Accumulated Depreciation | 3 | 9 | 15 | 26 |
| CWIP | 1 | 10 | 5 | 2 |
| Investments | 0 | 0 | 0 | 0 |
| + Other Assets | 67 | 141 | 190 | 290 |
| Inventories | 24 | 42 | 45 | 116 |
| Trade receivables | 22 | 40 | 60 | 25 |
| Cash Equivalents | 0 | 3 | 1 | 23 |
| Loans n Advances | 18 | 47 | 76 | 118 |
| Other asset items | 3 | 10 | 8 | 8 |
| Total Assets | 108 | 196 | 262 | 363 |
| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| + Cash from Operating Activity | -14 | -25 | 8 | 30 |
| Profit Before Tax & Extraordinary Items | 13 | 12 | 45 | 113 |
| Depreciation | 3 | 6 | 9 | 11 |
| Interest (Net) | 5 | 7 | 9 | 12 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 |
| Receivables | -8 | -18 | -20 | 35 |
| Inventories | -4 | -18 | -3 | -71 |
| Trade Payables | -12 | 6 | 13 | -9 |
| Direct Taxes Paid | -4 | -2 | -8 | -27 |
| + Cash from Investing Activity | -25 | -27 | -23 | -20 |
| Purchase of Fixed Assets | -22 | -21 | -25 | -12 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | -2 |
| Sale of Investments | 0 | 0 | 0 | 2 |
| Interest Received | 0 | 0 | 1 | 1 |
| Others | -3 | -7 | 2 | -9 |
| + Cash from Financing Activity | 38 | 54 | 13 | 4 |
| Proceeds from Other Long-Term Borrowings | 45 | 62 | 23 | 25 |
| Repayment of Long-Term Borrowings | -2 | 0 | 0 | -8 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 |
| Net Cash Flow | -1 | 2 | -2 | 14 |