| Industry
Industry name |
Alcoholic Beverages |
| Variance
Full Year Net Profit Variance |
9 |
| Equity
Latest Equity |
20.08 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
674.53 |
| Dividend
Full Year Dividend % |
20 |
| Sales Turnover
Full Year Net Sales |
1019.68 |
| Net Profit
Full Year Net Profit |
88.51 |
| Full Year CPS
Full Year Cash Per Share |
56.3 |
| Earning Per Share
Full Year Earning Per Share |
44.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
280.86 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
345.9 |
| Networth
Full Year Return on Networth |
14.56 |
| Price/Book Value
Price to Book value |
1.867592 |
| Yearly PE ratio
Full Year Price to Earning per share |
14.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
11.5 |
| Bse value
BSE Value in lakhs |
16.22 |
| Nse value
NSE Value in lakhs |
525.15 |
| High
52 week high |
1275 |
| Low
52 week low |
638 |
| Price
NSE Current market price |
645 |
| CPM
Current market price |
646 |
| Market cap
BSE / NSE Market Cap |
1297.82 |
| Net profit
Latest Quarter Net Profit |
17.83 |
| Net profit variance
Latest Quarter Net Profit variance |
-25 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
291.94 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
33.53 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
11.49 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
136.5 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
13.21 |
| TTM NP
Trailing Twelve 12 month Net Profit |
8.26 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-5.42 |
| TTM EPS
Trailing Twelve 12 month EPS |
41.16 |
| TTM PE
Trailing Twelve 12 month PE |
15.7 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
10.64 |
| Equity
Latest Equity |
20.08 |
| LTP
Latest Price (BSE/NSE) |
646 |
| Gross block
Latest Gross Block |
532.3 |
| Loans
Total loans |
2.82 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
14 |
| Year GPM
Full Year Gross Profit Margin |
14 |
| Quarter OPM
Latest quater Operation Profit Margin |
10.6 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 255 | 327 | 242 | 267 | 254 | 260 | 239 | 281 |
| YOY Sales Growth % | 50% | 71% | 0% | 6% | -0% | -20% | -2% | 5% |
| Gross Sales | 258 | 334 | 248 | 270 | 257 | 265 | 242 | 286 |
| Excise Duty | 4 | 7 | 6 | 4 | 3 | 4 | 3 | 5 |
| + Expenses | 230 | 287 | 207 | 230 | 230 | 219 | 198 | 251 |
| Material Cost % | 76% | 52% | 77% | 51% | 59% | 72% | 68% | 53% |
| Raw Material Cost | 175 | 187 | 163 | 149 | 157 | 164 | 142 | 164 |
| Change in Inventory | 18 | -18 | 23 | -12 | -7 | 23 | 20 | -14 |
| Manufacturing Cost % | 24% | 22% | 22% | 21% | 21% | 24% | 25% | 20% |
| Employee Cost % | 4% | 3% | 5% | 5% | 5% | 6% | 7% | 6% |
| Other Cost % | -14% | 11% | -19% | 9% | 5% | -18% | -17% | 10% |
| Raw Materials % | 69% | 57% | 67% | 56% | 62% | 63% | 59% | 58% |
| Stock Adjustments % | -7% | 5% | -10% | 5% | 3% | -9% | -8% | 5% |
| Power & Fuel % | 7% | 6% | 7% | 6% | 7% | 6% | 7% | 5% |
| Other Manufacturing Expenses % | 17% | 16% | 16% | 15% | 14% | 17% | 18% | 15% |
| Operating Profit | 25 | 40 | 35 | 37 | 24 | 42 | 40 | 30 |
| OPM % | 10% | 12% | 15% | 14% | 9% | 16% | 17% | 11% |
| + Other Income | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 3 |
| Miscellaneous Income | 1 | 1 | 1 | 2 | 1 | 2 | 1 | 3 |
| Interest | 1 | 1 | 1 | 2 | 1 | 1 | 3 | 2 |
| Depreciation | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 7 |
| Profit before tax | 21 | 35 | 30 | 32 | 18 | 36 | 32 | 24 |
| + Tax % | 27% | 26% | 25% | 26% | 24% | 23% | 28% | 26% |
| Current Tax | 4 | 7 | 5 | 7 | 3 | 6 | 7 | 5 |
| Deferred Tax | 1 | 2 | 2 | 1 | 1 | 2 | 2 | 1 |
| + Net Profit | 15 | 26 | 22 | 24 | 14 | 27 | 24 | 18 |
| Net Profit After Minority Interest | 15 | 26 | 22 | 24 | 14 | 27 | 24 | 18 |
| EPS in Rs | 8.50 | 14.43 | 12.23 | 13.08 | 7.69 | 14.38 | 12.33 | 8.88 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 291 | 331 | 412 | 535 | 453 | 514 | 703 | 765 | 1,097 | 1,033 |
| Sales Growth % | 14% | 24% | 30% | -15% | 13% | 37% | 9% | 43% | -6% | |
| Gross Sales | 291 | 324 | 386 | 510 | 418 | 511 | 699 | 755 | 1,055 | 1,006 |
| Excise Duty | 0 | 7 | 13 | 12 | 17 | 1 | 2 | 5 | 21 | 14 |
| + Expenses | 251 | 279 | 354 | 458 | 364 | 432 | 640 | 688 | 969 | 890 |
| Material Cost % | 45% | 31% | 31% | 36% | 27% | 30% | 30% | 42% | 46% | 44% |
| Raw Material Cost | 129 | 106 | 137 | 191 | 121 | 157 | 220 | 328 | 539 | 482 |
| Change in Inventory | 1 | -3 | -12 | 1 | 2 | -1 | -10 | -4 | -29 | -24 |
| Manufacturing Cost % | 27% | 34% | 38% | 34% | 28% | 32% | 44% | 31% | 26% | 27% |
| Employee Cost % | 7% | 7% | 5% | 5% | 6% | 6% | 5% | 5% | 4% | 6% |
| Other Cost % | 8% | 12% | 13% | 12% | 19% | 15% | 12% | 12% | 11% | 9% |
| Raw Materials % | 44% | 32% | 33% | 36% | 27% | 31% | 31% | 43% | 49% | 47% |
| Purchase of Finished Goods % | 2% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | -0% | 1% | 3% | -0% | -0% | 0% | 1% | 0% | 3% | 2% |
| Power & Fuel % | 11% | 9% | 9% | 9% | 10% | 11% | 12% | 10% | 7% | 7% |
| Other Manufacturing Expenses % | 17% | 26% | 29% | 25% | 19% | 21% | 32% | 21% | 20% | 20% |
| Selling & Administration % | 4% | 7% | 7% | 6% | 11% | 11% | 11% | 10% | 9% | 7% |
| Miscellaneous Expenses % | 3% | 3% | 3% | 3% | 4% | 4% | 1% | 1% | 1% | 1% |
| Operating Profit | 40 | 52 | 58 | 77 | 89 | 82 | 62 | 77 | 128 | 143 |
| OPM % | 14% | 16% | 14% | 14% | 20% | 16% | 9% | 10% | 12% | 14% |
| + Other Income | 3 | 3 | 4 | 3 | 5 | 14 | 9 | 10 | 5 | 6 |
| Miscellaneous Income | 3 | 3 | 4 | 3 | 5 | 14 | 9 | 10 | 5 | 6 |
| Interest | 4 | 4 | 2 | 2 | 1 | 1 | 1 | 4 | 6 | 6 |
| Depreciation | 11 | 11 | 12 | 14 | 14 | 14 | 14 | 14 | 17 | 24 |
| Profit before tax | 27 | 39 | 47 | 64 | 78 | 81 | 55 | 68 | 110 | 118 |
| + Tax % | 38% | 36% | 36% | 23% | 26% | 25% | 25% | 26% | 26% | 25% |
| Current Tax | 11 | 16 | 16 | 17 | 22 | 21 | 15 | 14 | 21 | 23 |
| Deferred Tax | -1 | -2 | 1 | -2 | -1 | -1 | -1 | 4 | 7 | 6 |
| + Net Profit | 17 | 25 | 30 | 49 | 58 | 61 | 42 | 51 | 81 | 88 |
| Profit Growth % | 49% | 20% | 63% | 17% | 5% | -32% | 22% | 61% | 9% | |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 | 88 |
| EPS in Rs | 45.03 | 44.05 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 20 |
| Reserves | 79 | 103 | 131 | 177 | 234 | 295 | 345 | 405 | 502 | 675 |
| + Borrowings | 32 | 21 | 28 | 11 | 11 | 5 | 100 | 108 | 102 | 69 |
| Secured Borrowings | 30 | 21 | 28 | 9 | 10 | 5 | 95 | 104 | 98 | 66 |
| Unsecured Borrowings | 1 | 1 | 0 | 2 | 2 | 1 | 5 | 4 | 3 | 3 |
| Deferred Credit | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 |
| + Other Liabilities | 41 | 59 | 67 | 67 | 67 | 82 | 75 | 88 | 96 | 92 |
| Current Liabilities | 41 | 60 | 69 | 67 | 67 | 83 | 76 | 89 | 97 | 92 |
| Provisions | 5 | 8 | 2 | 0 | 3 | 0 | 1 | 1 | 1 | 1 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 29 | 0 |
| Other liability items | 0 | 0 | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 3 |
| Total Liabilities | 169 | 201 | 244 | 274 | 330 | 400 | 538 | 619 | 718 | 856 |
| + Fixed Assets | 86 | 80 | 116 | 110 | 111 | 113 | 110 | 252 | 351 | 395 |
| Gross Block | 97 | 101 | 150 | 156 | 171 | 187 | 195 | 351 | 464 | 532 |
| Accumulated Depreciation | 11 | 21 | 33 | 46 | 61 | 74 | 84 | 98 | 113 | 137 |
| CWIP | 5 | 23 | 2 | 11 | 9 | 24 | 110 | 63 | 32 | 19 |
| Investments | 2 | 3 | 3 | 2 | 3 | 25 | 60 | 46 | 64 | 109 |
| + Other Assets | 76 | 96 | 123 | 151 | 207 | 239 | 257 | 257 | 271 | 333 |
| Inventories | 29 | 38 | 56 | 57 | 58 | 65 | 84 | 104 | 137 | 157 |
| Trade receivables | 18 | 19 | 31 | 39 | 39 | 24 | 19 | 35 | 39 | 42 |
| Cash Equivalents | 4 | 4 | 5 | 22 | 78 | 81 | 62 | 41 | 15 | 19 |
| Loans n Advances | 18 | 28 | 26 | 26 | 27 | 26 | 66 | 55 | 62 | 101 |
| Other asset items | 9 | 7 | 5 | 6 | 5 | 43 | 26 | 23 | 16 | 14 |
| Total Assets | 169 | 201 | 244 | 274 | 330 | 400 | 538 | 619 | 718 | 856 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 25 | 39 | 25 | 58 | 67 | 79 | 7 | 28 | 74 | 52 |
| Profit from Operations | 129 | 143 | ||||||||
| Working Capital Changes | -31 | -68 | ||||||||
| Profit Before Tax & Extraordinary Items | 27 | 39 | 47 | 64 | 78 | 81 | 55 | 68 | 110 | 118 |
| Depreciation | 11 | 11 | 12 | 14 | 14 | 14 | 14 | 14 | 17 | 24 |
| Interest (Net) | 3 | 3 | 1 | 0 | -2 | -5 | -4 | -1 | 3 | 3 |
| Profit / Loss on Sale of Assets | 1 | 1 | 0 | 1 | 0 | -1 | 1 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -2 | -2 |
| Provisions & Write-offs (Net) | -1 | 1 | -1 | 2 | 3 | -2 | 0 | -3 | 1 | -1 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 |
| Receivables | -6 | -3 | -13 | -10 | 0 | 12 | 5 | -17 | -5 | -3 |
| Inventories | 0 | -10 | -18 | -2 | -3 | -7 | -19 | -19 | -34 | -19 |
| Trade Payables | -4 | 4 | 13 | 6 | -2 | 19 | -21 | 13 | 8 | -6 |
| Direct Taxes Paid | -10 | -13 | -22 | -20 | -19 | -23 | -15 | -17 | -24 | -23 |
| + Cash from Investing Activity | -13 | -23 | -28 | -33 | -65 | -70 | -94 | -32 | -83 | -88 |
| Purchase of Fixed Assets | -11 | -16 | -34 | -18 | -12 | -40 | -93 | -104 | -86 | -57 |
| Sale of Fixed Assets | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 5 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | -20 | -24 | 0 | -18 | -42 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 3 | 0 |
| Interest Received | 1 | 1 | 2 | 1 | 4 | 3 | 3 | 5 | 2 | 2 |
| Others | -3 | -9 | 3 | -18 | -56 | -14 | 19 | 49 | 16 | 5 |
| + Cash from Financing Activity | -12 | -16 | 3 | -25 | -3 | -9 | 86 | 13 | 1 | 46 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 4 | 0 | 2 | 0 | 66 | 4 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 2 | 0 | 4 | 0 | 6 | 0 | 25 | 16 | 15 | 0 |
| Repayment of Long-Term Borrowings | -9 | -5 | -1 | -6 | -7 | -1 | -1 | -11 | -20 | -20 |
| Repayment of Short-Term Borrowings | 0 | -5 | 0 | -14 | 0 | -4 | 0 | 0 | 0 | -12 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| Dividend Paid | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -4 | -4 |
| Interest Paid | -7 | -6 | ||||||||
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 89 |
| Net Cash Flow | 0 | -1 | -1 | 1 | -1 | 1 | -1 | 9 | -8 | 10 |