| Industry
Industry name |
Non Ferrous Metals |
| Variance
Full Year Net Profit Variance |
32 |
| Equity
Latest Equity |
845.06 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
21784 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
40844 |
| Net Profit
Full Year Net Profit |
13779.39 |
| Full Year CPS
Full Year Cash Per Share |
41.6 |
| Earning Per Share
Full Year Earning Per Share |
32.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
12692 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
53.6 |
| Networth
Full Year Return on Networth |
76.94 |
| Price/Book Value
Price to Book value |
9.738806 |
| Yearly PE ratio
Full Year Price to Earning per share |
16 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
12.6 |
| Bse value
BSE Value in lakhs |
307.19 |
| Nse value
NSE Value in lakhs |
9692.55 |
| High
52 week high |
733 |
| Low
52 week low |
413 |
| Price
NSE Current market price |
522 |
| CPM
Current market price |
522 |
| Market cap
BSE / NSE Market Cap |
220582.78 |
| Net profit
Latest Quarter Net Profit |
5033 |
| Net profit variance
Latest Quarter Net Profit variance |
68 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
30249 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-1149 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-3.8 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
22298 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
54.59 |
| TTM NP
Trailing Twelve 12 month Net Profit |
8799.07 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
32.48 |
| TTM EPS
Trailing Twelve 12 month EPS |
32.61 |
| TTM PE
Trailing Twelve 12 month PE |
16.01 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
3563 |
| Equity
Latest Equity |
845.06 |
| LTP
Latest Price (BSE/NSE) |
522 |
| Gross block
Latest Gross Block |
50501 |
| Loans
Total loans |
8728 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
53.8 |
| Year GPM
Full Year Gross Profit Margin |
54.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
60.7 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 7,893 | 8,004 | 8,315 | 8,829 | 7,591 | 8,282 | 10,627 | 12,692 |
| YOY Sales Growth % | 11% | 21% | 18% | 21% | -4% | 3% | 28% | 44% |
| Gross Sales | 7,893 | 8,004 | 8,315 | 8,829 | 7,591 | 8,282 | 10,627 | 12,692 |
| Other Operating Income | 237 | 248 | 299 | 258 | 180 | 267 | 353 | 852 |
| + Expenses | 3,947 | 3,964 | 3,816 | 4,009 | 3,732 | 3,837 | 4,573 | 4,986 |
| Material Cost % | -1% | -2% | 1% | 3% | 0% | 0% | -1% | 2% |
| Change in Inventory | -66 | -173 | 46 | 257 | 12 | 40 | -111 | 254 |
| Manufacturing Cost % | 37% | 36% | 35% | 36% | 37% | 36% | 31% | 33% |
| Employee Cost % | 3% | 2% | 3% | 3% | 3% | 2% | 2% | 1% |
| Other Cost % | 11% | 13% | 8% | 4% | 9% | 8% | 11% | 3% |
| Stock Adjustments % | 1% | 2% | -1% | -3% | -0% | -0% | 1% | -2% |
| Power & Fuel % | 8% | 9% | 8% | 8% | 8% | 8% | 6% | 5% |
| Other Manufacturing Expenses % | 29% | 28% | 27% | 28% | 29% | 28% | 25% | 28% |
| Selling & Administration % | 12% | 12% | 12% | 13% | 12% | 12% | 12% | 13% |
| Operating Profit | 3,946 | 4,040 | 4,499 | 4,820 | 3,859 | 4,445 | 6,054 | 7,706 |
| OPM % | 50% | 50% | 54% | 55% | 51% | 54% | 57% | 61% |
| + Other Income | 268 | 270 | 218 | 227 | 279 | 238 | 318 | 280 |
| Miscellaneous Income | 268 | 270 | 218 | 227 | 279 | 238 | 318 | 280 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 |
| Interest | 256 | 303 | 285 | 251 | 240 | 259 | 195 | 187 |
| Depreciation | 844 | 877 | 905 | 1,014 | 913 | 882 | 947 | 1,048 |
| Profit before tax | 3,114 | 3,130 | 3,527 | 3,782 | 2,985 | 3,542 | 5,230 | 6,751 |
| + Tax % | 25% | 26% | 24% | 21% | 25% | 25% | 25% | 25% |
| Current Tax | 829 | 827 | 768 | 802 | 751 | 896 | 1,233 | 1,719 |
| Deferred Tax | -60 | -24 | 81 | -23 | 0 | -3 | 81 | -1 |
| + Net Profit | 2,345 | 2,327 | 2,678 | 3,003 | 2,234 | 2,649 | 3,916 | 5,033 |
| Extraordinary Income / Expense | 0 | -83 | 0 | 0 | 0 | 0 | 25 | 0 |
| Exceptional Item | 0 | -83 | 0 | 0 | 0 | 0 | 25 | 0 |
| Net Profit After Minority Interest | 2,345 | 2,327 | 2,678 | 3,003 | 2,234 | 2,649 | 3,916 | 5,033 |
| EPS in Rs | 5.55 | 5.51 | 6.34 | 7.11 | 5.29 | 6.27 | 9.27 | 11.91 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 18,798 | 22,519 | 21,118 | 18,561 | 22,629 | 29,440 | 34,098 | 28,932 | 34,083 | 40,844 |
| Sales Growth % | 20% | -6% | -12% | 22% | 30% | 16% | -15% | 18% | 20% | |
| Gross Sales | 16,294 | 21,544 | 20,834 | 18,332 | 22,071 | 28,790 | 33,272 | 28,082 | 33,041 | 39,192 |
| Excise Duty | 1,525 | 437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 0 | 103 | 284 | 229 | 558 | 650 | 826 | 850 | 1,042 | 1,652 |
| + Expenses | 9,059 | 10,300 | 10,448 | 9,714 | 10,957 | 13,349 | 16,592 | 15,276 | 16,778 | 18,811 |
| Material Cost % | -2% | 2% | -0% | -2% | 1% | -1% | -0% | -1% | -0% | -0% |
| Raw Material Cost | 362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -676 | 498 | -64 | -291 | 239 | -278 | -143 | -157 | -64 | -195 |
| Manufacturing Cost % | 23% | 24% | 30% | 34% | 41% | 40% | 43% | 46% | 42% | 39% |
| Employee Cost % | 4% | 3% | 4% | 4% | 3% | 2% | 2% | 3% | 3% | 2% |
| Other Cost % | 23% | 17% | 16% | 16% | 3% | 3% | 4% | 5% | 5% | 5% |
| Raw Materials % | 2% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Purchase of Finished Goods % | 2% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | 4% | -2% | 0% | 2% | -1% | 1% | 0% | 1% | 0% | 0% |
| Power & Fuel % | 6% | 7% | 8% | 9% | 8% | 8% | 11% | 10% | 8% | 6% |
| Other Manufacturing Expenses % | 17% | 16% | 21% | 25% | 33% | 32% | 32% | 36% | 34% | 33% |
| Selling & Administration % | 14% | 13% | 14% | 14% | 2% | 2% | 2% | 3% | 3% | 4% |
| Miscellaneous Expenses % | 1% | 1% | 2% | 2% | 1% | 2% | 2% | 2% | 2% | 1% |
| Operating Profit | 9,739 | 12,219 | 10,670 | 8,847 | 11,672 | 16,091 | 17,506 | 13,656 | 17,305 | 22,033 |
| OPM % | 52% | 54% | 51% | 48% | 52% | 55% | 51% | 47% | 51% | 54% |
| + Other Income | 2,474 | 2,007 | 1,782 | 1,934 | 1,819 | 1,216 | 1,379 | 1,074 | 983 | 1,146 |
| Miscellaneous Income | 2,474 | 2,005 | 1,782 | 1,934 | 1,819 | 1,216 | 1,379 | 1,074 | 983 | 1,115 |
| Exceptional Income | 0 | 291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 |
| Interest | 202 | 246 | 113 | 112 | 386 | 290 | 333 | 955 | 1,095 | 881 |
| Depreciation | 1,811 | 1,483 | 1,883 | 2,279 | 2,531 | 2,917 | 3,264 | 3,468 | 3,640 | 3,790 |
| Profit before tax | 10,200 | 12,497 | 10,456 | 8,390 | 10,574 | 14,100 | 15,288 | 10,307 | 13,553 | 18,508 |
| + Tax % | 18% | 26% | 24% | 19% | 25% | 32% | 31% | 25% | 24% | 25% |
| Current Tax | 2,196 | 3,333 | 2,220 | 1,428 | 1,827 | 2,445 | 3,431 | 2,549 | 3,226 | 4,599 |
| Deferred Tax | -312 | -112 | 280 | 157 | 767 | 2,026 | 1,346 | -1 | -26 | 77 |
| + Net Profit | 8,316 | 9,276 | 7,956 | 6,805 | 7,980 | 9,629 | 10,511 | 7,759 | 10,353 | 13,832 |
| Profit Growth % | 12% | -14% | -14% | 17% | 21% | 9% | -26% | 33% | 34% | |
| Extraordinary Income / Expense | 0 | 240 | 0 | 0 | 0 | -134 | 0 | 0 | -83 | 25 |
| Exceptional Item | 0 | 240 | 0 | 0 | 0 | -134 | 0 | 0 | -83 | 25 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 7,980 | 9,629 | 10,511 | 7,759 | 10,353 | 13,832 |
| EPS in Rs | 18.89 | 22.79 | 24.88 | 18.36 | 24.50 | 32.74 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 845 | 845 | 845 | 845 | 845 | 845 | 845 | 845 | 845 | 845 |
| Reserves | 29,960 | 35,087 | 32,760 | 39,465 | 31,468 | 33,436 | 12,087 | 14,350 | 12,481 | 21,784 |
| + Borrowings | 7,908 | 0 | 2,538 | 611 | 7,201 | 2,844 | 11,881 | 8,722 | 10,967 | 8,728 |
| Secured Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 1,505 | 1,504 | 903 | 0 |
| Unsecured Borrowings | 7,908 | 0 | 2,538 | 611 | 7,201 | 2,844 | 10,376 | 7,218 | 10,064 | 8,728 |
| + Other Liabilities | 13,082 | 7,000 | 6,315 | 6,054 | 6,213 | 7,545 | 10,654 | 9,978 | 10,197 | 11,013 |
| Current Liabilities | 14,743 | 8,104 | 7,650 | 7,185 | 4,995 | 6,309 | 9,552 | 8,999 | 8,692 | 9,717 |
| Provisions | 187 | 251 | 234 | 133 | 252 | 288 | 590 | 498 | 331 | 418 |
| Other liability items | 760 | 995 | 1,109 | 1,252 | 1,218 | 1,236 | 1,249 | 1,124 | 1,505 | 1,296 |
| Total Liabilities | 51,795 | 42,932 | 42,458 | 46,975 | 45,727 | 44,670 | 35,467 | 33,895 | 34,490 | 42,370 |
| + Fixed Assets | 9,993 | 11,302 | 14,778 | 16,469 | 16,808 | 17,396 | 17,622 | 18,151 | 18,608 | 19,937 |
| Gross Block | 17,904 | 20,657 | 25,841 | 29,617 | 32,306 | 35,378 | 38,189 | 41,988 | 45,819 | 50,501 |
| Accumulated Depreciation | 7,911 | 9,355 | 11,063 | 13,148 | 15,498 | 17,982 | 20,567 | 23,837 | 27,211 | 30,564 |
| CWIP | 3,071 | 3,220 | 2,254 | 2,489 | 1,922 | 2,075 | 2,237 | 1,696 | 2,606 | 3,409 |
| Investments | 23,783 | 20,222 | 19,488 | 20,329 | 12,957 | 15,052 | 10,107 | 10,452 | 9,972 | 14,468 |
| + Other Assets | 14,948 | 8,188 | 5,938 | 7,688 | 14,040 | 10,147 | 5,501 | 3,596 | 3,304 | 4,556 |
| Inventories | 1,936 | 1,379 | 1,544 | 1,835 | 1,425 | 1,953 | 1,862 | 1,926 | 1,889 | 2,054 |
| Trade receivables | 136 | 184 | 196 | 379 | 406 | 716 | 380 | 155 | 117 | 399 |
| Cash Equivalents | 8,380 | 1,964 | 23 | 1,918 | 9,376 | 5,763 | 1,412 | 175 | 177 | 319 |
| Loans n Advances | 5,583 | 4,701 | 4,690 | 4,557 | 1,462 | 498 | 1,447 | 640 | 294 | 474 |
| Other asset items | -1,087 | -40 | -515 | -1,001 | 1,371 | 1,217 | 400 | 700 | 827 | 1,310 |
| Total Assets | 51,795 | 42,932 | 42,458 | 46,975 | 45,727 | 44,670 | 35,467 | 33,895 | 34,490 | 42,370 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 7,588 | 9,800 | 8,781 | 6,621 | 10,567 | 12,691 | 15,162 | 13,346 | 14,160 | 17,008 |
| Profit from Operations | 11,684 | 16,280 | 17,745 | 13,696 | 17,480 | 22,178 | ||||
| Working Capital Changes | 638 | -1,198 | 557 | 1,407 | 65 | -618 | ||||
| Profit Before Tax & Extraordinary Items | 10,200 | 12,497 | 10,456 | 8,390 | 10,574 | 14,100 | 15,288 | 10,307 | 13,553 | 18,508 |
| Depreciation | 1,811 | 1,483 | 1,883 | 2,279 | 2,531 | 2,917 | 3,264 | 3,468 | 3,640 | 3,790 |
| Interest (Net) | -198 | -214 | -688 | -876 | -555 | -548 | -821 | 194 | 390 | 86 |
| Profit / Loss on Sale of Assets | -11 | -2 | -48 | 23 | -42 | -11 | 9 | 20 | 43 | 16 |
| Profit / Loss on Sale of Investments | -415 | -340 | -314 | -209 | -304 | -205 | -32 | -37 | -63 | -33 |
| Provisions & Write-offs (Net) | 90 | -291 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 33 | -13 | 9 | 17 |
| Receivables | -29 | -48 | -12 | -205 | -26 | -310 | 336 | 225 | 38 | -282 |
| Inventories | -878 | 557 | -165 | -291 | 411 | -528 | 91 | -64 | 37 | -165 |
| Trade Payables | 274 | 124 | 227 | 313 | 58 | 773 | 77 | 109 | 99 | 869 |
| Direct Taxes Paid | -2,338 | -3,028 | -2,560 | -1,135 | -1,755 | -2,391 | -3,140 | -1,757 | -3,385 | -4,552 |
| + Cash from Investing Activity | 12,007 | 2,396 | -1,092 | -2,648 | -2,435 | 846 | 6,529 | -3,406 | -2,706 | -8,906 |
| Purchase of Fixed Assets | -2,008 | -2,733 | -3,400 | -3,637 | -2,427 | -2,968 | -3,575 | -3,815 | -3,999 | -5,262 |
| Sale of Fixed Assets | 21 | 10 | 59 | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -27,173 | -33,938 | -41,660 | -35,593 | -41,385 | -46,753 | -43,292 | -23,548 | -24,132 | -22,941 |
| Sale of Investments | 40,838 | 38,558 | 43,656 | 36,063 | 48,578 | 44,904 | 47,958 | 23,507 | 24,724 | 18,525 |
| Interest Received | 327 | 499 | 253 | 523 | 1,507 | 936 | 1,438 | 538 | 663 | 718 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 |
| Others | 2 | 0 | 0 | -23 | -8,708 | 4,727 | 4,000 | -92 | 38 | 54 |
| + Cash from Financing Activity | -11,266 | -18,612 | -9,630 | -2,098 | -9,697 | -12,258 | -23,224 | -9,946 | -11,411 | -7,901 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 5,016 | 0 | 1,500 | 5,450 | 4,547 | 3,165 |
| Proceeds from Short-Term Borrowings | 15,772 | 12,325 | 12,407 | 6,945 | 13,473 | 9 | 13,458 | 6,620 | 9,965 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -2,204 | -704 | -2,112 | -2,791 | -3,724 |
| Repayment of Short-Term Borrowings | -7,872 | -20,225 | -9,871 | -8,869 | -11,965 | -2,120 | -5,276 | -13,307 | -9,536 | -1,933 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -4 | -5 | -5 | -14 | -60 | -106 | -161 |
| Dividend Paid | -18,972 | -10,469 | -11,958 | 0 | -15,972 | -7,606 | -31,901 | -5,493 | -12,253 | -4,225 |
| Interest Paid | -244 | -332 | -287 | -1,044 | -1,237 | -1,023 | ||||
| Net Cash Flow | 8,329 | -6,416 | -1,941 | 1,875 | -1,565 | 1,279 | -1,533 | -6 | 43 | 201 |