| Industry
Industry name |
Tobacco Products |
| Variance
Full Year Net Profit Variance |
-40 |
| Equity
Latest Equity |
1252.95 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
71254.35 |
| Dividend
Full Year Dividend % |
1450 |
| Sales Turnover
Full Year Net Sales |
78868.4 |
| Net Profit
Full Year Net Profit |
20898.7 |
| Full Year CPS
Full Year Cash Per Share |
18 |
| Earning Per Share
Full Year Earning Per Share |
16.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
17628.89 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
57.9 |
| Networth
Full Year Return on Networth |
29.49 |
| Price/Book Value
Price to Book value |
4.818653 |
| Yearly PE ratio
Full Year Price to Earning per share |
16.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
15.5 |
| Bse value
BSE Value in lakhs |
2604.08 |
| Nse value
NSE Value in lakhs |
31271.03 |
| High
52 week high |
427 |
| Low
52 week low |
275 |
| Price
NSE Current market price |
279 |
| CPM
Current market price |
279 |
| Market cap
BSE / NSE Market Cap |
350010.7 |
| Net profit
Latest Quarter Net Profit |
5406.82 |
| Net profit variance
Latest Quarter Net Profit variance |
7 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
74561.72 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-2387.37 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-3.2 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
29743.92 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
33.08 |
| TTM NP
Trailing Twelve 12 month Net Profit |
20549.37 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-39.57 |
| TTM EPS
Trailing Twelve 12 month EPS |
16.68 |
| TTM PE
Trailing Twelve 12 month PE |
16.75 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
1939.83 |
| Equity
Latest Equity |
1252.95 |
| LTP
Latest Price (BSE/NSE) |
279 |
| Gross block
Latest Gross Block |
35672.47 |
| Loans
Total loans |
2397.09 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
34.6 |
| Year GPM
Full Year Gross Profit Margin |
38.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
39.3 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 17,667 | 19,841 | 18,580 | 18,565 | 21,373 | 19,293 | 19,918 | 17,629 |
| YOY Sales Growth % | 4% | 12% | 9% | 10% | 21% | -3% | 7% | -5% |
| Gross Sales | 19,239 | 21,387 | 20,140 | 20,176 | 23,007 | 21,047 | 21,578 | 23,626 |
| Excise Duty | 1,572 | 1,546 | 1,560 | 1,611 | 1,635 | 1,754 | 1,659 | 5,997 |
| Other Operating Income | 111 | 149 | 210 | 200 | 122 | 208 | 129 | 196 |
| + Expenses | 11,122 | 13,289 | 12,218 | 12,046 | 14,556 | 12,599 | 13,390 | 10,730 |
| Material Cost % | 38% | 24% | 35% | 35% | 29% | 34% | 34% | 53% |
| Raw Material Cost | 5,399 | 6,123 | 6,016 | 6,220 | 6,238 | 6,577 | 6,797 | 6,660 |
| Change in Inventory | 1,294 | -1,358 | 422 | 367 | -98 | 2 | -74 | 2,720 |
| Manufacturing Cost % | 14% | 15% | 15% | 16% | 13% | 16% | 17% | 19% |
| Employee Cost % | 9% | 7% | 9% | 9% | 8% | 9% | 9% | 10% |
| Other Cost % | 2% | 21% | 7% | 5% | 19% | 7% | 8% | -22% |
| Raw Materials % | 31% | 31% | 32% | 34% | 29% | 34% | 34% | 38% |
| Purchase of Finished Goods % | 18% | 8% | 13% | 10% | 18% | 8% | 8% | 10% |
| Stock Adjustments % | -7% | 7% | -2% | -2% | 0% | -0% | 0% | -15% |
| Other Manufacturing Expenses % | 14% | 15% | 15% | 16% | 13% | 16% | 17% | 19% |
| Operating Profit | 6,545 | 6,552 | 6,362 | 6,519 | 6,816 | 6,695 | 6,528 | 6,899 |
| OPM % | 37% | 33% | 34% | 35% | 32% | 35% | 33% | 39% |
| + Other Income | 771 | 690 | 803 | 15,391 | 751 | 739 | 676 | 725 |
| Miscellaneous Income | 771 | 690 | 803 | 15,391 | 751 | 739 | 676 | 725 |
| Exceptional Income | 85 | 75 | 203 | 14,653 | 0 | 88 | 0 | 0 |
| Interest | 10 | 15 | 10 | 11 | 16 | 20 | 19 | 29 |
| Depreciation | 403 | 416 | 416 | 411 | 423 | 435 | 431 | 422 |
| Profit before tax | 6,903 | 6,811 | 6,740 | 21,489 | 7,128 | 6,979 | 6,754 | 7,173 |
| + Tax % | 25% | 26% | 26% | 8% | 25% | 26% | 26% | 24% |
| Current Tax | 1,674 | 1,676 | 1,645 | 1,515 | 1,739 | 1,769 | 1,099 | 1,806 |
| Deferred Tax | 52 | 81 | 81 | 166 | 46 | 23 | 637 | -103 |
| + Net Profit | 5,177 | 5,054 | 5,013 | 19,808 | 5,343 | 5,187 | 5,018 | 5,470 |
| Extraordinary Income / Expense | 85 | 75 | 203 | 14,653 | 0 | 88 | -355 | -25 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 88 | -355 | -25 |
| Minority Interest (After Tax) | -85 | -62 | -78 | -81 | -99 | -60 | -87 | -82 |
| Net Profit After Minority Interest | 5,092 | 4,993 | 4,935 | 19,727 | 5,244 | 5,126 | 4,931 | 5,388 |
| EPS in Rs | 4.08 | 4.28 | 3.95 | 15.77 | 4.19 | 4.09 | 3.94 | 4.30 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 58,705 | 47,689 | 49,862 | 51,393 | 53,155 | 65,205 | 76,518 | 73,891 | 81,613 | 89,913 |
| Sales Growth % | -19% | 5% | 3% | 3% | 23% | 17% | -3% | 10% | 10% | |
| Gross Sales | 24,282 | 36,552 | 49,348 | 48,602 | 46,479 | 55,544 | 64,664 | 62,659 | 68,364 | 67,168 |
| Excise Duty | 15,928 | 4,240 | 1,509 | 1,989 | 3,882 | 4,537 | 5,581 | 5,959 | 6,289 | 11,045 |
| Other Operating Income | 447 | 373 | 514 | 425 | 320 | 587 | 692 | 553 | 670 | 655 |
| + Expenses | 43,908 | 31,857 | 31,467 | 32,274 | 36,152 | 44,564 | 50,902 | 48,439 | 55,642 | 62,887 |
| Material Cost % | 27% | 33% | 35% | 34% | 38% | 40% | 38% | 37% | 39% | 36% |
| Raw Material Cost | 15,457 | 14,828 | 17,624 | 18,049 | 20,777 | 27,071 | 29,364 | 27,349 | 32,704 | 35,098 |
| Change in Inventory | 593 | 1,028 | -203 | -703 | -645 | -686 | -359 | -368 | -726 | -2,550 |
| Manufacturing Cost % | 4% | 5% | 5% | 5% | 4% | 4% | 5% | 4% | 4% | 4% |
| Employee Cost % | 6% | 8% | 8% | 8% | 8% | 8% | 7% | 8% | 8% | 8% |
| Other Cost % | 37% | 21% | 15% | 15% | 17% | 16% | 16% | 17% | 17% | 22% |
| Raw Materials % | 26% | 31% | 35% | 35% | 39% | 42% | 38% | 37% | 40% | 39% |
| Purchase of Finished Goods % | 6% | 6% | 8% | 8% | 13% | 16% | 12% | 8% | 11% | 10% |
| Stock Adjustments % | -1% | -2% | 0% | 1% | 1% | 1% | 0% | 0% | 1% | 3% |
| Power & Fuel % | 1% | 1% | 1% | 2% | 1% | 1% | 2% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 3% | 4% | 4% | 4% | 3% | 3% | 3% | 3% | 3% | 3% |
| Selling & Administration % | 7% | 8% | 9% | 9% | 8% | 7% | 7% | 7% | 7% | 7% |
| Miscellaneous Expenses % | 2% | 2% | 2% | 3% | 2% | 2% | 2% | 2% | 3% | 3% |
| Operating Profit | 14,796 | 15,831 | 18,395 | 19,120 | 17,003 | 20,641 | 25,616 | 25,452 | 25,970 | 27,026 |
| OPM % | 25% | 33% | 37% | 37% | 32% | 32% | 33% | 34% | 32% | 30% |
| + Other Income | 1,768 | 2,252 | 2,185 | 2,606 | 2,633 | 1,854 | 2,102 | 3,268 | 17,664 | 2,803 |
| Miscellaneous Income | 1,986 | 2,543 | 2,174 | 2,598 | 2,633 | 1,836 | 2,053 | 3,084 | 17,656 | 2,891 |
| Exceptional Income | 0 | 413 | 0 | 0 | 0 | 0 | 73 | 354 | 15,016 | 88 |
| Interest | 49 | 115 | 71 | 81 | 58 | 60 | 78 | 39 | 45 | 85 |
| Depreciation | 1,153 | 1,236 | 1,397 | 1,645 | 1,646 | 1,732 | 1,809 | 1,518 | 1,646 | 1,711 |
| Profit before tax | 15,503 | 16,852 | 19,138 | 20,026 | 17,945 | 20,723 | 25,866 | 27,014 | 41,943 | 28,033 |
| + Tax % | 36% | 35% | 33% | 22% | 25% | 25% | 25% | 23% | 16% | 25% |
| Current Tax | 5,546 | 5,893 | 6,190 | 4,849 | 4,461 | 5,304 | 6,451 | 6,017 | 6,508 | 6,415 |
| Deferred Tax | 3 | 23 | 124 | -408 | 94 | -66 | -13 | 192 | 383 | 600 |
| + Net Profit | 10,201 | 11,223 | 12,824 | 15,585 | 13,390 | 15,486 | 19,428 | 20,742 | 35,052 | 21,018 |
| Profit Growth % | 10% | 14% | 22% | -14% | 16% | 25% | 7% | 69% | -40% | |
| Extraordinary Income / Expense | 0 | 413 | 0 | -132 | 0 | 0 | 73 | 354 | 15,016 | -292 |
| Exceptional Item | 0 | 413 | 0 | -132 | 0 | 0 | 73 | 0 | 0 | -292 |
| Minority Interest (After Tax) | -188 | -221 | -244 | -287 | -222 | -260 | -285 | -293 | -306 | -329 |
| Net Profit After Minority Interest | 10,289 | 11,271 | 12,592 | 15,306 | 13,161 | 15,243 | 19,192 | 20,459 | 34,747 | 20,689 |
| EPS in Rs | 8.63 | 9.42 | 10.47 | 12.69 | 10.87 | 12.58 | 15.67 | 16.62 | 28.01 | 16.77 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1,215 | 1,220 | 1,226 | 1,229 | 1,231 | 1,232 | 1,243 | 1,248 | 1,251 | 1,253 |
| Reserves | 45,198 | 51,290 | 57,915 | 64,044 | 59,116 | 61,223 | 67,912 | 73,259 | 68,779 | 71,254 |
| + Borrowings | 46 | 36 | 13 | 277 | 271 | 249 | 306 | 303 | 285 | 2,399 |
| Secured Borrowings | 1 | 17 | 2 | 1 | 4 | 0 | 34 | 0 | 0 | 2 |
| Unsecured Borrowings | 45 | 19 | 12 | 276 | 267 | 249 | 272 | 303 | 285 | 2,397 |
| + Other Liabilities | 9,440 | 11,695 | 12,585 | 11,760 | 13,143 | 14,491 | 16,370 | 16,944 | 17,688 | 18,731 |
| Current Liabilities | 8,972 | 11,149 | 12,456 | 11,119 | 12,368 | 13,786 | 15,886 | 19,228 | 20,670 | 22,332 |
| Provisions | 212 | 132 | 475 | 397 | 527 | 767 | 1,012 | 1,048 | 1,310 | 1,713 |
| Minority Interest | 295 | 334 | 343 | 377 | 347 | 366 | 384 | 383 | 368 | 366 |
| Other liability items | 217 | 260 | 242 | 319 | 487 | 402 | 759 | 872 | 639 | 942 |
| Total Liabilities | 55,898 | 64,241 | 71,739 | 77,311 | 73,761 | 77,196 | 85,831 | 91,754 | 88,003 | 93,637 |
| + Fixed Assets | 15,893 | 16,524 | 19,374 | 21,713 | 23,298 | 24,232 | 25,851 | 27,820 | 21,955 | 22,443 |
| Gross Block | 18,094 | 19,920 | 24,090 | 27,965 | 31,088 | 33,435 | 36,608 | 40,189 | 33,638 | 35,672 |
| Accumulated Depreciation | 2,201 | 3,396 | 4,716 | 6,252 | 7,790 | 9,204 | 10,757 | 12,368 | 11,683 | 13,230 |
| CWIP | 3,730 | 5,508 | 4,136 | 3,256 | 4,011 | 3,226 | 3,003 | 2,861 | 1,091 | 1,602 |
| Investments | 17,581 | 22,053 | 25,043 | 28,663 | 24,871 | 24,841 | 29,415 | 31,114 | 34,720 | 38,128 |
| + Other Assets | 18,694 | 20,156 | 23,185 | 23,678 | 21,580 | 24,898 | 27,561 | 29,959 | 30,237 | 31,464 |
| Inventories | 8,116 | 7,495 | 7,860 | 8,879 | 10,397 | 10,864 | 11,771 | 14,153 | 15,638 | 18,623 |
| Trade receivables | 2,474 | 2,682 | 4,035 | 2,562 | 2,502 | 2,462 | 2,956 | 4,026 | 4,720 | 3,923 |
| Cash Equivalents | 2,967 | 2,900 | 4,152 | 7,277 | 4,659 | 4,654 | 4,880 | 7,218 | 4,012 | 3,009 |
| Loans n Advances | 1,869 | 2,796 | 2,810 | 2,894 | 2,646 | 4,051 | 3,489 | 6,264 | 7,224 | 9,311 |
| Other asset items | 3,267 | 4,283 | 4,328 | 2,064 | 1,376 | 2,866 | 4,465 | -1,701 | -1,357 | -3,401 |
| Total Assets | 55,898 | 64,241 | 71,739 | 77,311 | 73,761 | 77,196 | 85,831 | 91,754 | 88,003 | 93,637 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 10,627 | 13,169 | 12,583 | 14,690 | 12,527 | 15,776 | 18,878 | 17,179 | 17,627 | 18,464 |
| Profit from Operations | 16,075 | 17,433 | 18,862 | 19,416 | 17,326 | 20,857 | 26,052 | 26,635 | 26,719 | 27,600 |
| Working Capital Changes | 44 | 1,736 | -476 | 296 | -413 | -100 | -924 | -3,337 | -2,742 | -2,762 |
| Profit Before Tax & Extraordinary Items | 16,026 | 17,409 | 19,150 | 20,035 | 17,938 | 20,740 | 25,915 | 27,140 | 42,582 | 28,033 |
| Depreciation | 1,153 | 1,236 | 1,397 | 1,645 | 1,646 | 1,732 | 1,809 | 1,816 | 1,951 | 1,711 |
| Interest (Net) | -879 | -875 | -1,267 | -1,467 | -1,253 | -1,043 | -1,491 | -1,665 | -1,460 | -1,377 |
| Dividend Received | 0 | -8 | -8 | -8 | 0 | 0 | 0 | -11 | -12 | -15 |
| Profit / Loss on Sale of Assets | 9 | 9 | 105 | 57 | 55 | -56 | 4 | -57 | -136 | -12 |
| Profit / Loss on Sale of Investments | -145 | -10 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Provisions & Write-offs (Net) | 35 | 40 | 39 | 35 | 59 | 16 | 165 | 196 | 257 | 394 |
| Profit / Loss in Forex | 6 | 3 | 7 | -9 | -6 | -9 | 31 | -13 | 7 | -26 |
| Receivables | -870 | -964 | -755 | 1,411 | -66 | -732 | -884 | -934 | -1,023 | 468 |
| Inventories | 593 | 602 | -359 | -508 | -1,460 | -466 | -1,098 | -2,545 | -2,975 | -3,306 |
| Trade Payables | 321 | 2,098 | 639 | -607 | 1,112 | 1,099 | 1,058 | 141 | 1,256 | 76 |
| Direct Taxes Paid | -5,492 | -6,000 | -5,803 | -5,023 | -4,387 | -4,982 | -6,250 | -6,120 | -6,350 | -6,374 |
| + Cash from Investing Activity | -3,251 | -7,114 | -5,546 | -6,174 | 5,740 | -2,238 | -5,732 | 1,563 | -564 | -2,321 |
| Purchase of Fixed Assets | -3,122 | -2,878 | -3,169 | -2,441 | -1,837 | -2,142 | -2,743 | -3,563 | -2,279 | -2,183 |
| Sale of Fixed Assets | 50 | 80 | 28 | 27 | 3 | 133 | 49 | 107 | 175 | 50 |
| Purchase of Investments | -85,683 | -98,330 | -94,187 | -79,835 | -57,553 | -69,776 | -80,932 | -75,107 | -66,373 | -68,173 |
| Sale of Investments | 81,034 | 95,017 | 92,454 | 75,835 | 62,797 | 70,992 | 77,230 | 77,830 | 67,311 | 65,737 |
| Interest Received | 756 | 736 | 1,184 | 1,513 | 1,275 | 1,035 | 1,324 | 1,138 | 1,072 | 917 |
| Dividend Received | 4 | 13 | 13 | 17 | 7 | 16 | 19 | 36 | 38 | 45 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -65 | -30 | -183 |
| Others | 3,579 | -1,769 | -1,887 | -1,290 | 1,051 | -2,494 | -733 | 1,187 | -478 | 1,469 |
| + Cash from Financing Activity | -7,301 | -6,221 | -6,869 | -8,181 | -18,634 | -13,581 | -13,006 | -18,551 | -17,037 | -16,147 |
| Proceeds from Issue of Shares | 1,067 | 913 | 969 | 625 | 291 | 292 | 2,477 | 1,443 | 797 | 405 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 |
| Proceeds from Short-Term Borrowings | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 8 | 90 | 2,061 |
| Repayment of Long-Term Borrowings | -13 | -8 | -7 | -3 | -2 | -1 | -1 | -2 | -2 | -9 |
| Repayment of Short-Term Borrowings | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | -53 | -96 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -49 | -55 | -59 | -59 | -67 | -66 | -68 |
| Dividend Paid | -6,994 | -5,952 | -6,519 | -7,302 | -18,881 | -13,788 | -15,418 | -19,899 | -17,782 | -18,271 |
| Interest Paid | -25 | -49 | -98 | -44 | -41 | -40 | -41 | -46 | -50 | -82 |
| Others | -1,335 | -1,136 | -1,203 | -1,409 | 55 | 15 | 35 | 12 | 28 | -146 |
| Net Cash Flow | 75 | -166 | 169 | 334 | -367 | -43 | 139 | 191 | 26 | -4 |