| Industry
Industry name |
Mining & Mineral products |
| Variance
Full Year Net Profit Variance |
25 |
| Equity
Latest Equity |
65.38 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1082.16 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1677.66 |
| Net Profit
Full Year Net Profit |
164.38 |
| Full Year CPS
Full Year Cash Per Share |
46.1 |
| Earning Per Share
Full Year Earning Per Share |
25.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
657.05 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
175.5 |
| Networth
Full Year Return on Networth |
24.38 |
| Price/Book Value
Price to Book value |
2.940171 |
| Yearly PE ratio
Full Year Price to Earning per share |
20.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
11.2 |
| Bse value
BSE Value in lakhs |
364 |
| Nse value
NSE Value in lakhs |
2741.65 |
| High
52 week high |
624 |
| Low
52 week low |
463 |
| Price
NSE Current market price |
515 |
| CPM
Current market price |
516 |
| Market cap
BSE / NSE Market Cap |
3374.04 |
| Net profit
Latest Quarter Net Profit |
29.76 |
| Net profit variance
Latest Quarter Net Profit variance |
-22 |
| 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 |
349.56 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
20.84 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
24.96 |
| TTM EPS
Trailing Twelve 12 month EPS |
25.14 |
| TTM PE
Trailing Twelve 12 month PE |
20.53 |
| 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 |
65.38 |
| LTP
Latest Price (BSE/NSE) |
516 |
| Gross block
Latest Gross Block |
1769 |
| Loans
Total loans |
62.88 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
26.1 |
| Year GPM
Full Year Gross Profit Margin |
21.4 |
| Quarter OPM
Latest quater Operation Profit Margin |
16.8 |
| Jun 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|
| + Sales | 393 | 572 | 657 |
| Gross Sales | 393 | 572 | 657 |
| + Expenses | 298 | 418 | 547 |
| Material Cost % | -0% | -0% | -0% |
| Change in Inventory | -1 | 0 | -1 |
| Manufacturing Cost % | 64% | 63% | 74% |
| Employee Cost % | 10% | 10% | 9% |
| Other Cost % | 2% | 0% | 0% |
| Purchase of Finished Goods % | 2% | 0% | 0% |
| Stock Adjustments % | 0% | 0% | 0% |
| Power & Fuel % | 44% | 46% | 62% |
| Other Manufacturing Expenses % | 20% | 17% | 12% |
| Operating Profit | 95 | 154 | 110 |
| OPM % | 24% | 27% | 17% |
| + Other Income | 1 | 4 | 2 |
| Miscellaneous Income | 1 | 4 | 2 |
| Interest | 17 | 25 | 28 |
| Depreciation | 28 | 41 | 45 |
| Profit before tax | 50 | 93 | 39 |
| + Tax % | 25% | 28% | 25% |
| Current Tax | 9 | 15 | 1 |
| Deferred Tax | 4 | 11 | 8 |
| + Net Profit | 38 | 67 | 30 |
| Extraordinary Income / Expense | 0 | -6 | 0 |
| Exceptional Item | 0 | -6 | 0 |
| Net Profit After Minority Interest | 38 | 67 | 30 |
| EPS in Rs | 7.08 | 12.47 | 5.53 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Sales | 179 | 485 | 865 | 953 | 1,430 | 1,678 |
| Sales Growth % | 172% | 78% | 10% | 50% | 17% | |
| + Expenses | 148 | 399 | 703 | 693 | 1,075 | 1,243 |
| Material Cost % | 49% | 23% | 26% | 1% | 1% | 1% |
| Raw Material Cost | 87 | 113 | 234 | 5 | 13 | 9 |
| Change in Inventory | 0 | 0 | -11 | 8 | 1 | 2 |
| Manufacturing Cost % | 4% | 24% | 34% | 61% | 63% | 60% |
| Employee Cost % | 5% | 6% | 6% | 8% | 10% | 11% |
| Other Cost % | 25% | 29% | 15% | 2% | 2% | 3% |
| Raw Materials % | 49% | 23% | 27% | 0% | 1% | 1% |
| Stock Adjustments % | 0% | 0% | 1% | -1% | -0% | -0% |
| Power & Fuel % | 0% | 24% | 29% | 45% | 47% | 47% |
| Other Manufacturing Expenses % | 4% | 0% | 5% | 16% | 16% | 13% |
| Selling & Administration % | 1% | 8% | 2% | 4% | 1% | 2% |
| Miscellaneous Expenses % | 25% | 22% | 11% | 0% | 0% | 1% |
| Operating Profit | 30 | 86 | 163 | 260 | 356 | 435 |
| OPM % | 17% | 18% | 19% | 27% | 25% | 26% |
| Other Income | 1 | 7 | 10 | 5 | 5 | 7 |
| Interest | 3 | 12 | 29 | 57 | 78 | 87 |
| Depreciation | 7 | 30 | 54 | 68 | 104 | 137 |
| Profit before tax | ||||||
| + Tax % | ||||||
| Current Tax | 0 | 10 | 23 | 8 | 20 | 20 |
| Deferred Tax | 3 | 4 | 8 | 21 | 25 | 34 |
| + Net Profit | ||||||
| Net Profit After Minority Interest | 19 | 37 | 80 | 96 | 0 | 158 |
| EPS in Rs | 61.92 | 123.43 | 15.74 | 18.80 | 29.47 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 3 | 3 | 51 | 51 | 54 | 54 |
| Reserves | 55 | 96 | 118 | 245 | 436 | 594 |
| + Borrowings | 69 | 251 | 406 | 840 | 754 | 1,120 |
| Secured Borrowings | 69 | 245 | 399 | 718 | 649 | 1,058 |
| Unsecured Borrowings | 0 | 6 | 6 | 122 | 105 | 63 |
| + Other Liabilities | 73 | 76 | 137 | 143 | 161 | 309 |
| Current Liabilities | 72 | 76 | 137 | 143 | 162 | 309 |
| Provisions | 1 | 1 | 23 | 0 | 0 | 4 |
| Minority Interest | 1 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 3 |
| Total Liabilities | 201 | 427 | 712 | 1,279 | 1,404 | 2,077 |
| + Fixed Assets | 62 | 208 | 351 | 837 | 913 | 1,405 |
| Gross Block | 81 | 257 | 454 | 964 | 1,142 | 1,769 |
| Accumulated Depreciation | 19 | 50 | 103 | 126 | 229 | 364 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 6 | 34 | 63 | 6 | 5 | 5 |
| + Other Assets | 133 | 185 | 298 | 436 | 487 | 667 |
| Inventories | 8 | 1 | 16 | 64 | 68 | 125 |
| Trade receivables | 91 | 91 | 174 | 117 | 253 | 136 |
| Cash Equivalents | 8 | 15 | 8 | 23 | 28 | 98 |
| Loans n Advances | 25 | 65 | 97 | 204 | 104 | 255 |
| Other asset items | 0 | 13 | 3 | 28 | 33 | 53 |
| Total Assets | 201 | 427 | 712 | 1,279 | 1,404 | 2,077 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -8 | 53 | 90 | 48 | 278 | 411 |
| Profit from Operations | 51 | 87 | 189 | 236 | 430 | |
| Working Capital Changes | -27 | -31 | -94 | -157 | 9 | |
| Profit Before Tax & Extraordinary Items | 22 | 51 | 111 | 125 | 177 | 213 |
| Depreciation | 7 | 30 | 54 | 68 | 104 | 137 |
| Interest (Net) | 0 | 12 | 29 | 48 | 71 | 76 |
| Dividend Received | 0 | 0 | 1 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 2 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | -2 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 2 | 2 |
| Receivables | -23 | 0 | -83 | 36 | -138 | 114 |
| Inventories | -1 | 6 | -14 | -52 | -4 | -57 |
| Trade Payables | 10 | -8 | 40 | 31 | -27 | 112 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | -4 | -5 | -30 | -11 | -28 |
| + Cash from Investing Activity | -54 | -212 | -259 | -327 | -157 | -692 |
| Purchase of Fixed Assets | 0 | -177 | -198 | -367 | -156 | -635 |
| Sale of Fixed Assets | 1 | 0 | 1 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | -16 | -6 | -66 |
| Sale of Investments | 0 | 0 | 0 | 54 | 2 | 4 |
| Interest Received | 0 | 0 | 1 | 2 | 2 | 5 |
| Dividend Received | 0 | 0 | 1 | 0 | 0 | 0 |
| Acquisition of Companies | -5 | 0 | 0 | 0 | 0 | 0 |
| Others | -50 | -36 | -63 | 0 | 0 | 0 |
| + Cash from Financing Activity | 64 | 169 | 162 | 276 | -121 | 285 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 62 | 0 |
| Proceeds from Other Long-Term Borrowings | 64 | 182 | 155 | 161 | 0 | 352 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 188 | 0 | 54 |
| Repayment of Long-Term Borrowings | 0 | 0 | -1 | 0 | -66 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | -7 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -27 | -47 | -47 |
| Interest Paid | 0 | -12 | -29 | -45 | -73 | |
| Others | 0 | -1 | 37 | 0 | 0 | 0 |
| Net Cash Flow | 1 | 10 | -6 | -3 | -1 | 5 |