| Industry
Industry name |
Mining & Mineral products |
| Variance
Full Year Net Profit Variance |
-91 |
| Equity
Latest Equity |
4657 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1121.8 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
13644.78 |
| Net Profit
Full Year Net Profit |
116.73 |
| Full Year CPS
Full Year Cash Per Share |
1.3 |
| Earning Per Share
Full Year Earning Per Share |
0.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
3587.27 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
12.4 |
| Networth
Full Year Return on Networth |
2.1 |
| Price/Book Value
Price to Book value |
2.822581 |
| Yearly PE ratio
Full Year Price to Earning per share |
139.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
27.4 |
| Bse value
BSE Value in lakhs |
162.56 |
| Nse value
NSE Value in lakhs |
2785.44 |
| High
52 week high |
45 |
| Low
52 week low |
28 |
| Price
NSE Current market price |
35 |
| CPM
Current market price |
35 |
| Market cap
BSE / NSE Market Cap |
16276.22 |
| Net profit
Latest Quarter Net Profit |
-68.09 |
| Net profit variance
Latest Quarter Net Profit variance |
-138 |
| Result year
Trailing latest month |
Jun 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 |
302.84 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
2.38 |
| 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 |
4657 |
| LTP
Latest Price (BSE/NSE) |
35 |
| Gross block
Latest Gross Block |
8526.01 |
| Loans
Total loans |
241.74 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-3.7 |
| Year GPM
Full Year Gross Profit Margin |
4.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
-1.8 |
| Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|
| + Sales | 3,866 | 3,720 | 3,469 | 3,283 | 3,587 |
| YOY Sales Growth % | -7% | ||||
| Gross Sales | 3,866 | 3,720 | 3,469 | 3,283 | 3,587 |
| + Expenses | 3,804 | 3,529 | 3,435 | 3,618 | 3,652 |
| Material Cost % | 12% | 6% | 9% | 33% | -1% |
| Raw Material Cost | 181 | 147 | 137 | 154 | 154 |
| Change in Inventory | 288 | 63 | 174 | 924 | -174 |
| Manufacturing Cost % | 56% | 49% | 55% | 77% | 49% |
| Employee Cost % | 46% | 43% | 45% | 56% | 43% |
| Other Cost % | -15% | -3% | -10% | -56% | 10% |
| Raw Materials % | 5% | 4% | 4% | 5% | 4% |
| Stock Adjustments % | -7% | -2% | -5% | -28% | 5% |
| Other Manufacturing Expenses % | 56% | 49% | 55% | 77% | 49% |
| Operating Profit | 62 | 191 | 34 | -335 | -64 |
| OPM % | 2% | 5% | 1% | -10% | -2% |
| + Other Income | 286 | 182 | 70 | 557 | 136 |
| Miscellaneous Income | 286 | 182 | 70 | 557 | 136 |
| Interest | 24 | 26 | 46 | 52 | 48 |
| Depreciation | 260 | 100 | 127 | 150 | 126 |
| Profit before tax | 64 | 247 | -69 | 19 | -103 |
| + Tax % | -4% | 29% | 67% | -44% | 34% |
| Current Tax | -40 | 63 | -43 | 0 | 0 |
| Deferred Tax | 37 | 8 | -3 | -8 | -35 |
| Net Profit | 67 | 177 | -23 | 27 | -68 |
| EPS in Rs |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Sales | 6,567 | 10,128 | 12,624 | 14,246 | 15,917 | 13,645 |
| Sales Growth % | 54% | 25% | 13% | 12% | -14% | |
| + Expenses | 8,923 | 9,537 | 12,155 | 12,823 | 15,285 | 16,128 |
| Material Cost % | 0% | 9% | -0% | -2% | -4% | -7% |
| Raw Material Cost | 475 | 635 | 0 | 0 | 0 | 0 |
| Change in Inventory | -463 | 229 | -14 | -332 | -563 | -994 |
| Manufacturing Cost % | 29% | 4% | 32% | 31% | 30% | 35% |
| Employee Cost % | 85% | 57% | 57% | 49% | 41% | 47% |
| Other Cost % | 22% | 24% | 8% | 13% | 28% | 43% |
| Raw Materials % | 7% | 6% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | 7% | -2% | 0% | 2% | 4% | 7% |
| Power & Fuel % | 3% | 2% | 6% | 5% | 4% | 4% |
| Other Manufacturing Expenses % | 25% | 2% | 26% | 26% | 26% | 31% |
| Selling & Administration % | 10% | 6% | 7% | 7% | 20% | 28% |
| Miscellaneous Expenses % | -2% | 23% | 1% | 1% | 1% | 1% |
| Operating Profit | -2,356 | 591 | 469 | 1,423 | 632 | -2,483 |
| OPM % | -36% | 6% | 4% | 10% | 4% | -18% |
| Other Income | 182 | 452 | 395 | 407 | 599 | 1,279 |
| Interest | 122 | 78 | 56 | 62 | 72 | 159 |
| Depreciation | 209 | 315 | 305 | 340 | 581 | 478 |
| Profit before tax | ||||||
| + Tax % | ||||||
| Current Tax | 21 | 0 | 1 | 180 | 290 | 0 |
| Deferred Tax | -396 | 80 | -136 | 347 | 173 | 21 |
| Net Profit | ||||||
| EPS in Rs |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 4,657 | 4,657 | 4,657 | 4,657 | 4,657 | 4,657 |
| Reserves | -1,568 | -1,383 | -853 | 665 | 1,806 | 1,122 |
| + Borrowings | 2,052 | 0 | 213 | 230 | 233 | 2,242 |
| Secured Borrowings | 0 | 0 | 0 | 0 | 0 | 2,000 |
| Unsecured Borrowings | 2,052 | 0 | 213 | 230 | 233 | 242 |
| + Other Liabilities | 7,288 | 7,892 | 9,654 | 9,533 | 10,944 | 12,839 |
| Current Liabilities | 5,319 | 5,442 | 7,338 | 6,430 | 7,608 | 9,263 |
| Provisions | 878 | 1,033 | 2,789 | 1,542 | 1,409 | 1,248 |
| Other liability items | 1,969 | 2,450 | 2,536 | 3,224 | 3,489 | 3,874 |
| Total Liabilities | 12,429 | 11,166 | 13,671 | 15,085 | 17,640 | 20,859 |
| + Fixed Assets | 2,303 | 2,499 | 3,079 | 3,615 | 4,502 | 5,326 |
| Gross Block | 3,580 | 4,024 | 4,803 | 5,615 | 7,186 | 8,526 |
| Accumulated Depreciation | 1,277 | 1,525 | 1,725 | 2,001 | 2,684 | 3,200 |
| CWIP | 1,390 | 1,466 | 1,300 | 1,368 | 1,617 | 1,874 |
| Investments | 0 | 0 | 80 | 267 | 0 | 0 |
| + Other Assets | 8,736 | 7,201 | 9,212 | 9,836 | 11,521 | 13,659 |
| Inventories | 1,188 | 978 | 1,387 | 1,739 | 2,317 | 3,321 |
| Trade receivables | 3,005 | 1,037 | 1,251 | 1,333 | 1,848 | 2,863 |
| Cash Equivalents | 176 | 625 | 1,154 | 945 | 1,130 | 1,013 |
| Loans n Advances | 3,482 | 3,604 | 4,312 | 4,197 | 4,318 | 3,936 |
| Other asset items | 886 | 957 | 1,108 | 1,622 | 1,909 | 2,526 |
| Total Assets | 12,429 | 11,166 | 13,671 | 15,085 | 17,640 | 20,859 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -2,303 | 3,300 | 1,699 | 1,299 | 627 | -641 |
| Profit Before Tax & Extraordinary Items | -1,577 | 191 | 530 | 2,092 | 1,703 | 149 |
| Depreciation | 209 | 315 | 305 | 340 | 581 | 478 |
| Interest (Net) | 122 | 77 | -11 | -68 | -81 | 19 |
| Dividend Received | -57 | -23 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 2 | 0 | -1 | -1 | 1 | -10 |
| Provisions & Write-offs (Net) | -47 | 0 | 457 | -259 | 45 | -524 |
| Receivables | -590 | 1,991 | -214 | -82 | -515 | -1,015 |
| Inventories | -487 | 209 | -40 | -352 | -578 | -1,004 |
| Trade Payables | 241 | -408 | 113 | 321 | 940 | 1,520 |
| Loans & Advances | 280 | 0 | -16 | -13 | -223 | -387 |
| Direct Taxes Paid | -55 | -29 | -18 | -115 | -360 | 183 |
| Extraordinary Items | 0 | 88 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 970 | -582 | -1,706 | -1,484 | -823 | -310 |
| Purchase of Fixed Assets | -403 | -644 | -1,012 | -1,193 | -770 | -619 |
| Sale of Fixed Assets | 0 | 0 | 5 | 6 | 5 | 20 |
| Purchase of Investments | 0 | 0 | -72 | -174 | 0 | 0 |
| Sale of Investments | 4 | 0 | 0 | 0 | 271 | 0 |
| Investment Income | 129 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 23 | 48 | 114 | 138 | 158 |
| Others | 1,240 | 39 | -675 | -237 | -467 | 131 |
| + Cash from Financing Activity | 1,930 | -2,150 | -43 | -74 | 37 | 1,150 |
| Proceeds from Other Long-Term Borrowings | 2,052 | 0 | 0 | 0 | 82 | 78 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 2,000 |
| Repayment of Long-Term Borrowings | 0 | -2,052 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | -31 | -43 | -72 | 0 | 0 |
| Dividend Paid | 0 | 0 | 0 | 0 | -44 | -844 |
| Net Cash Flow | 597 | 569 | -50 | -259 | -159 | 200 |