| Industry
Industry name |
Non Ferrous Metals |
| Variance
Full Year Net Profit Variance |
12 |
| Equity
Latest Equity |
14.32 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
69.05 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
288.01 |
| Net Profit
Full Year Net Profit |
7.45 |
| Full Year CPS
Full Year Cash Per Share |
6.1 |
| Earning Per Share
Full Year Earning Per Share |
5.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
89.4 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
58.2 |
| Networth
Full Year Return on Networth |
9.18 |
| Price/Book Value
Price to Book value |
1.323024 |
| Yearly PE ratio
Full Year Price to Earning per share |
14.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
12.6 |
| Bse value
BSE Value in lakhs |
3.88 |
| Nse value
NSE Value in lakhs |
76.63 |
| High
52 week high |
144 |
| Low
52 week low |
73 |
| Price
NSE Current market price |
76 |
| CPM
Current market price |
77 |
| Market cap
BSE / NSE Market Cap |
110.96 |
| Net profit
Latest Quarter Net Profit |
1.37 |
| Net profit variance
Latest Quarter Net Profit variance |
-40 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
216.85 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
8.06 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
3.72 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
10.92 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
3.79 |
| TTM NP
Trailing Twelve 12 month Net Profit |
4.24 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
11.94 |
| TTM EPS
Trailing Twelve 12 month EPS |
5.21 |
| TTM PE
Trailing Twelve 12 month PE |
14.87 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
1.27 |
| Equity
Latest Equity |
14.32 |
| LTP
Latest Price (BSE/NSE) |
77 |
| Gross block
Latest Gross Block |
46.99 |
| Loans
Total loans |
43.42 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
2.3 |
| Year GPM
Full Year Gross Profit Margin |
3.8 |
| Quarter OPM
Latest quater Operation Profit Margin |
-3.1 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 55 | 55 | 73 | 84 | 50 | 74 | 75 | 89 |
| YOY Sales Growth % | 10% | -14% | 28% | 69% | -9% | 34% | 3% | 6% |
| Gross Sales | 55 | 55 | 73 | 84 | 50 | 74 | 75 | 89 |
| + Expenses | 53 | 53 | 70 | 81 | 47 | 70 | 71 | 92 |
| Material Cost % | 102% | 143% | 132% | 46% | 136% | 61% | 169% | 151% |
| Raw Material Cost | 53 | 65 | 82 | 58 | 56 | 56 | 97 | 111 |
| Change in Inventory | 3 | 15 | 15 | -19 | 12 | -11 | 30 | 24 |
| Manufacturing Cost % | 5% | 4% | 3% | 5% | 8% | 5% | 4% | 5% |
| Employee Cost % | 1% | 1% | 1% | 0% | 1% | 1% | 1% | 0% |
| Other Cost % | -11% | -53% | -40% | 44% | -50% | 29% | -79% | -54% |
| Raw Materials % | 96% | 117% | 112% | 69% | 111% | 76% | 130% | 124% |
| Stock Adjustments % | -5% | -26% | -20% | 22% | -25% | 15% | -39% | -27% |
| Other Manufacturing Expenses % | 5% | 4% | 3% | 5% | 8% | 5% | 4% | 5% |
| Operating Profit | 2 | 2 | 3 | 3 | 2 | 3 | 4 | -3 |
| OPM % | 3% | 4% | 4% | 4% | 5% | 4% | 5% | -3% |
| + Other Income | 1 | 0 | 1 | 1 | 1 | 0 | 2 | 5 |
| Miscellaneous Income | 1 | 0 | 1 | 1 | 1 | 0 | 2 | 5 |
| Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 1 | 2 | 2 | 3 | 2 | 2 | 4 | 1 |
| + Tax % | 25% | 24% | 9% | 18% | 27% | 29% | 26% | -8% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 1 |
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 58 | 51 | 53 | 89 | 72 | 82 | 155 | 223 | 259 | 314 |
| Sales Growth % | -11% | 3% | 68% | -19% | 13% | 90% | 44% | 16% | 21% | |
| Gross Sales | 44 | 47 | 51 | 75 | 60 | 70 | 134 | 191 | 221 | 267 |
| Excise Duty | 6 | 6 | 2 | 14 | 12 | 12 | 21 | 32 | 38 | 47 |
| Other Operating Income | 1 | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 0 |
| + Expenses | 57 | 51 | 53 | 88 | 71 | 79 | 152 | 218 | 252 | 304 |
| Material Cost % | 76% | 75% | 84% | 73% | 68% | 72% | 78% | 77% | 76% | 78% |
| Raw Material Cost | 40 | 40 | 50 | 65 | 56 | 59 | 118 | 176 | 190 | 257 |
| Change in Inventory | 3 | -1 | -6 | 0 | -7 | 0 | 2 | -5 | 6 | -14 |
| Manufacturing Cost % | 8% | 9% | 9% | 8% | 10% | 8% | 6% | 6% | 5% | 3% |
| Employee Cost % | 2% | 2% | 2% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Cost % | 14% | 14% | 6% | 17% | 18% | 15% | 14% | 15% | 15% | 15% |
| Raw Materials % | 70% | 78% | 95% | 73% | 78% | 73% | 76% | 79% | 74% | 82% |
| Stock Adjustments % | -6% | 3% | 11% | -0% | 10% | 1% | -1% | 2% | -2% | 4% |
| Power & Fuel % | 5% | 5% | 6% | 4% | 6% | 5% | 3% | 3% | 3% | 2% |
| Other Manufacturing Expenses % | 3% | 4% | 2% | 4% | 4% | 3% | 3% | 3% | 3% | 1% |
| Selling & Administration % | 4% | 2% | 2% | 1% | 1% | 1% | 1% | 0% | 1% | 1% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 0 | 0 | 0 | 1 | 1 | 3 | 3 | 5 | 7 | 10 |
| OPM % | 1% | 0% | -1% | 1% | 2% | 4% | 2% | 2% | 3% | 3% |
| + Other Income | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 |
| Miscellaneous Income | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 2 |
| Interest | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 2 |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 4 | 5 | 8 |
| + Tax % | 36% | 24% | 22% | 6% | 43% | 31% | 2% | 36% | 25% | 18% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 3 | 4 | 7 |
| Profit Growth % | 16% | -3% | 89% | -29% | 183% | 81% | 10% | 50% | 67% | |
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 42 | 43 | 43 | 44 | 44 | 45 | 48 | 50 | 55 | 62 |
| + Borrowings | 4 | 5 | 7 | 6 | 5 | 1 | 10 | 13 | 15 | 33 |
| Secured Borrowings | 0 | 2 | 5 | 5 | 5 | 1 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 4 | 3 | 2 | 1 | 0 | 0 | 10 | 13 | 15 | 33 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 6 | 7 | 10 | 15 | 15 | 25 | 24 | 20 | 21 | 31 |
| Current Liabilities | 6 | 7 | 10 | 15 | 15 | 25 | 24 | 20 | 21 | 31 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 |
| Total Liabilities | 67 | 68 | 75 | 79 | 79 | 86 | 96 | 97 | 105 | 140 |
| + Fixed Assets | 19 | 18 | 17 | 15 | 17 | 15 | 16 | 15 | 14 | 14 |
| Gross Block | 40 | 40 | 40 | 40 | 43 | 43 | 45 | 46 | 46 | 46 |
| Accumulated Depreciation | 21 | 22 | 24 | 25 | 26 | 28 | 29 | 30 | 31 | 32 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 48 | 51 | 58 | 64 | 62 | 71 | 80 | 82 | 90 | 126 |
| Inventories | 4 | 6 | 13 | 12 | 19 | 19 | 17 | 22 | 15 | 32 |
| Trade receivables | 24 | 25 | 25 | 38 | 29 | 35 | 43 | 36 | 45 | 60 |
| Cash Equivalents | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 4 | 2 |
| Loans n Advances | 4 | 5 | 4 | 4 | 4 | 3 | 4 | 8 | 11 | 10 |
| Other asset items | 12 | 11 | 14 | 8 | 9 | 12 | 15 | 15 | 15 | 23 |
| Total Assets | 67 | 68 | 75 | 79 | 79 | 86 | 96 | 97 | 105 | 140 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 2 | 2 | 4 | 0 | 3 | 0 | 1 | 0 | 3 | -1 |
| Profit Before Tax & Extraordinary Items | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 4 | 5 | 8 |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest (Net) | 0 | 0 | 0 | 1 | 0 | 1 | -1 | -1 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -4 | -1 | 0 | -11 | 9 | -7 | -7 | 6 | -9 | -15 |
| Inventories | 3 | -2 | -7 | 0 | -7 | 0 | 2 | -5 | 7 | -16 |
| Trade Payables | 1 | 1 | 3 | 5 | 0 | 9 | -4 | -5 | 1 | 10 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Borrowing | 0 | 2 | 3 | 0 | 0 | -4 | 9 | 3 | 2 | 15 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 |
| + Cash from Investing Activity | 0 | 0 | -1 | 1 | -3 | 0 | 0 | 0 | 1 | -2 |
| Purchase of Fixed Assets | 0 | 0 | -1 | 0 | -2 | 0 | -2 | -1 | -1 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 2 | 2 |
| Others | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -4 |
| + Cash from Financing Activity | -3 | -1 | -4 | -1 | 0 | -1 | -1 | -1 | -2 | 1 |
| Proceeds from Other Long-Term Borrowings | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
| Repayment of Long-Term Borrowings | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -1 | 1 | -1 | 0 | 1 | -1 | 0 | 0 | 3 | -2 |