| Industry
Industry name |
Diversified |
| Variance
Full Year Net Profit Variance |
74 |
| Equity
Latest Equity |
191.66 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
85.25 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
12.01 |
| Net Profit
Full Year Net Profit |
-4.68 |
| Full Year CPS
Full Year Cash Per Share |
-0.2 |
| Earning Per Share
Full Year Earning Per Share |
-0.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
6.86 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
14.4 |
| Networth
Full Year Return on Networth |
-5.79 |
| Price/Book Value
Price to Book value |
1.041667 |
| Yearly PE ratio
Full Year Price to Earning per share |
-61.4 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-65.3 |
| Bse value
BSE Value in lakhs |
1.5 |
| Nse value
NSE Value in lakhs |
14.57 |
| High
52 week high |
30 |
| Low
52 week low |
11 |
| Price
NSE Current market price |
15 |
| CPM
Current market price |
15 |
| Market cap
BSE / NSE Market Cap |
288.26 |
| Net profit
Latest Quarter Net Profit |
-3.44 |
| Net profit variance
Latest Quarter Net Profit variance |
-73 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
89.61 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
87.54 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
97.69 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-21.51 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-179.1 |
| TTM NP
Trailing Twelve 12 month Net Profit |
69.04 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
73.74 |
| 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 |
0.78 |
| Equity
Latest Equity |
191.66 |
| LTP
Latest Price (BSE/NSE) |
15 |
| Gross block
Latest Gross Block |
64.77 |
| Loans
Total loans |
7.5 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-56.5 |
| Year GPM
Full Year Gross Profit Margin |
-49 |
| Quarter OPM
Latest quater Operation Profit Margin |
-39.2 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 8 | 5 | 2 | 1 | 3 | 4 | 1 | 7 |
| YOY Sales Growth % | -85% | 57% | -65% | -99% | -65% | -24% | -64% | 747% |
| Gross Sales | 8 | 5 | 2 | 1 | 3 | 4 | 1 | 7 |
| + Expenses | 5 | 16 | 13 | 2 | 5 | 11 | 8 | 13 |
| Material Cost % | 205% | 245% | 1269% | 3495% | 669% | 503% | 2308% | 495% |
| Change in Inventory | 16 | 13 | 28 | 28 | 19 | 20 | 18 | 34 |
| Manufacturing Cost % | 48% | 277% | 632% | 181% | 118% | 252% | 768% | 97% |
| Employee Cost % | 15% | 28% | -27% | 94% | 58% | 47% | 276% | 32% |
| Other Cost % | -201% | -248% | -1288% | -3523% | -681% | -520% | -2342% | -433% |
| Stock Adjustments % | -205% | -245% | -1269% | -3495% | -669% | -503% | -2308% | -495% |
| Other Manufacturing Expenses % | 48% | 277% | 632% | 181% | 118% | 252% | 768% | 97% |
| Development & Construction Cost % | 209% | 241% | 1251% | 3467% | 658% | 487% | 2273% | 556% |
| Operating Profit | 3 | -11 | -11 | -1 | -2 | -7 | -7 | -6 |
| OPM % | 33% | -202% | -486% | -147% | -64% | -183% | -909% | -90% |
| + Other Income | 1 | 1 | 1 | 6 | 1 | 2 | 7 | 0 |
| Miscellaneous Income | 1 | 1 | 1 | 6 | 1 | 2 | 7 | 0 |
| Exceptional Income | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 1 | -12 | -12 | 3 | -2 | -8 | -3 | -9 |
| + Tax % | 0% | -0% | -0% | -1% | -4% | -1% | -4% | 20% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| + Net Profit | 1 | -12 | -12 | 3 | -3 | -8 | -3 | -7 |
| Extraordinary Income / Expense | -3 | -14 | -7 | 5 | -2 | -5 | -5 | -4 |
| Net Profit After Minority Interest | 1 | -12 | -12 | 3 | -3 | -8 | -3 | -7 |
| EPS in Rs | 0.06 | -0.62 | -0.60 | 0.17 | -0.14 | -0.42 | -0.15 | -0.36 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 213 | 193 | 230 | 336 | 285 | 104 | 207 | 207 | 90 | 10 |
| Sales Growth % | -10% | 19% | 46% | -15% | -64% | 100% | -0% | -57% | -88% | |
| Gross Sales | 213 | 193 | 230 | 302 | 285 | 131 | 208 | 207 | 142 | 16 |
| + Expenses | 221 | 206 | 241 | 353 | 289 | 119 | 222 | 212 | 17 | 25 |
| Material Cost % | 45% | 50% | 52% | 51% | 53% | 53% | 55% | 51% | -101% | -810% |
| Raw Material Cost | 97 | 92 | 132 | 172 | 139 | 53 | 146 | 114 | 0 | 0 |
| Change in Inventory | 0 | 4 | -11 | -2 | 12 | 2 | -32 | -8 | -90 | -85 |
| Manufacturing Cost % | 33% | 32% | 34% | 29% | 27% | 24% | 25% | 25% | 111% | 805% |
| Employee Cost % | 19% | 19% | 15% | 16% | 16% | 20% | 14% | 15% | 5% | 27% |
| Other Cost % | 7% | 6% | 4% | 9% | 6% | 19% | 13% | 11% | 3% | 216% |
| Raw Materials % | 45% | 48% | 57% | 51% | 49% | 51% | 70% | 55% | 0% | 0% |
| Purchase of Finished Goods % | 5% | 4% | 5% | 2% | 2% | 4% | 7% | 9% | 4% | 0% |
| Stock Adjustments % | -0% | -2% | 5% | 1% | -4% | -2% | 15% | 4% | 101% | 810% |
| Power & Fuel % | 10% | 10% | 10% | 13% | 12% | 9% | 8% | 4% | 0% | 0% |
| Other Manufacturing Expenses % | 23% | 22% | 23% | 17% | 15% | 15% | 17% | 20% | 111% | 805% |
| Selling & Administration % | 5% | 4% | 3% | 3% | 4% | 5% | 8% | 9% | 4% | 24% |
| Miscellaneous Expenses % | 2% | 2% | 1% | 2% | 2% | 15% | 5% | 2% | 0% | 194% |
| Development & Construction Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 111% | 805% |
| Operating Profit | -8 | -13 | -11 | -17 | -4 | -15 | -14 | -5 | 73 | -15 |
| OPM % | -4% | -7% | -5% | -5% | -1% | -15% | -7% | -2% | 82% | -139% |
| + Other Income | 0 | 53 | 148 | 51 | 8 | 11 | 38 | 5 | 29 | 3 |
| Miscellaneous Income | 0 | 53 | 148 | 42 | 8 | 11 | 39 | 8 | 36 | 8 |
| Exceptional Income | 0 | 53 | 145 | 32 | 0 | 0 | 36 | 4 | 34 | 5 |
| Interest | 12 | 9 | 7 | 8 | 2 | 2 | 2 | 2 | 4 | 7 |
| Depreciation | 4 | 3 | 4 | 6 | 5 | 3 | 3 | 4 | 1 | 1 |
| Profit before tax | -24 | 28 | 126 | 25 | -4 | -11 | 18 | -7 | 96 | -19 |
| + Tax % | -0% | 1% | 0% | 0% | -0% | -2% | 0% | -0% | 0% | 0% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -24 | 27 | 126 | 25 | -4 | -11 | 18 | -7 | 96 | -19 |
| Profit Growth % | -216% | 364% | -81% | -114% | 224% | -256% | -137% | -1548% | -120% | |
| Extraordinary Income / Expense | 0 | 53 | 145 | 32 | 0 | 0 | 36 | 1 | 30 | -19 |
| Exceptional Item | 0 | 53 | 145 | 32 | 0 | 0 | 36 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 33 | -3 | -11 | 18 | 0 | 96 | -19 |
| EPS in Rs | 3.51 | -0.64 | -0.60 | 0.93 | 5.03 | -0.99 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 54 | 128 | 134 | 99 | 198 | 198 | 199 | 199 | 200 | 201 |
| Reserves | -115 | -75 | 32 | 132 | 29 | 18 | 35 | 29 | 125 | 107 |
| + Borrowings | 156 | 78 | 24 | 23 | 19 | 16 | 11 | 25 | 116 | 113 |
| Secured Borrowings | 103 | 62 | 13 | 15 | 12 | 8 | 4 | 18 | 95 | 105 |
| Unsecured Borrowings | 53 | 17 | 11 | 8 | 8 | 8 | 8 | 8 | 21 | 8 |
| + Other Liabilities | 129 | 66 | 66 | 66 | 50 | 37 | 73 | 67 | 92 | 82 |
| Current Liabilities | 42 | 66 | 66 | 65 | 49 | 37 | 73 | 67 | 106 | 82 |
| Provisions | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| Equity Application Money | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 7 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 223 | 198 | 256 | 319 | 296 | 269 | 318 | 320 | 533 | 502 |
| + Fixed Assets | 138 | 121 | 105 | 137 | 139 | 134 | 117 | 134 | 131 | 47 |
| Gross Block | 273 | 232 | 218 | 314 | 320 | 317 | 239 | 260 | 257 | 65 |
| Accumulated Depreciation | 117 | 111 | 113 | 178 | 181 | 182 | 122 | 126 | 126 | 18 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 1 | 8 | 4 | 7 | 0 |
| Investments | 0 | 0 | 0 | 13 | 15 | 3 | 13 | 15 | 31 | 31 |
| + Other Assets | 86 | 77 | 151 | 169 | 142 | 131 | 180 | 167 | 364 | 425 |
| Inventories | 47 | 44 | 57 | 73 | 58 | 37 | 77 | 80 | 187 | 201 |
| Trade receivables | 8 | 8 | 15 | 25 | 16 | 14 | 22 | 15 | 37 | 4 |
| Cash Equivalents | 12 | 12 | 8 | 17 | 17 | 53 | 27 | 27 | 70 | 95 |
| Loans n Advances | 15 | 6 | 65 | 42 | 40 | 17 | 45 | 38 | 77 | 118 |
| Other asset items | 4 | 6 | 5 | 12 | 10 | 10 | 8 | 7 | -7 | 6 |
| Total Assets | 223 | 198 | 256 | 319 | 296 | 269 | 318 | 320 | 533 | 502 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 7 | -12 | -8 | -26 | 4 | -8 | -26 | -24 | -39 | -20 |
| Profit from Operations | -2 | -2 | -12 | -12 | 59 | 1 | ||||
| Working Capital Changes | -22 | 5 | 3 | -14 | -94 | -2 | ||||
| Profit Before Tax & Extraordinary Items | -24 | -25 | -19 | 0 | -3 | -11 | -15 | -7 | 69 | 0 |
| Depreciation | 4 | 3 | 4 | 6 | 5 | 5 | 4 | 4 | 1 | 1 |
| Interest (Net) | 12 | 9 | 6 | -7 | -1 | -4 | 0 | 0 | 2 | 4 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| Profit / Loss on Sale of Assets | 1 | 1 | 0 | 1 | -3 | 0 | -2 | -3 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | -1 | -1 | 0 | -1 | 0 | -1 | -4 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | -1 | 1 | -1 | 0 | 0 | 0 | 0 |
| Receivables | 24 | 0 | -8 | -11 | 7 | 4 | -8 | 8 | -34 | 33 |
| Inventories | 1 | 2 | -13 | -5 | 15 | 22 | -41 | -3 | -107 | -14 |
| Trade Payables | 0 | -5 | 19 | -3 | -15 | -18 | 22 | -13 | 14 | -38 |
| Loans & Advances | -9 | 0 | -1 | -1 | 0 | -6 | -3 | -14 | 0 | 0 |
| Direct Taxes Paid | 0 | -1 | -1 | -1 | 0 | 1 | 0 | 2 | -1 | -1 |
| Extraordinary Items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -18 |
| + Cash from Investing Activity | -6 | 67 | 70 | 55 | 13 | -7 | 37 | 16 | -3 | 29 |
| Purchase of Fixed Assets | -2 | -14 | -22 | -2 | -8 | -1 | -10 | -18 | -5 | 0 |
| Sale of Fixed Assets | 3 | 88 | 84 | 58 | 22 | 11 | 24 | 21 | 1 | 0 |
| Purchase of Investments | 0 | 0 | 0 | -14 | -1 | 0 | -9 | 0 | -5 | -7 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 6 | 2 | 9 |
| Interest Received | 0 | 0 | 0 | 14 | 2 | 7 | 1 | 2 | 1 | 3 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Others | -7 | -8 | 7 | -1 | -2 | -37 | 31 | 5 | 2 | 23 |
| + Cash from Financing Activity | -4 | -63 | -58 | -24 | -20 | 13 | -6 | 13 | 86 | -10 |
| Proceeds from Other Long-Term Borrowings | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 17 | 77 | 10 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 51 | 0 | 19 | 0 | 0 | 14 | 0 |
| Share Application Money | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | -50 | -3 | -3 | -4 | -4 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | -20 | -65 | -1 | -52 | 0 | 0 | 0 | -3 | 0 | -13 |
| Interest Paid | -7 | -1 | -2 | -1 | -4 | -7 | ||||
| Others | 0 | 0 | 0 | -12 | -15 | 0 | 0 | 0 | -1 | 0 |
| Net Cash Flow | -3 | -8 | 4 | 6 | -2 | -2 | 6 | 5 | 44 | 0 |