| Industry
Industry name |
Refineries |
| Variance
Full Year Net Profit Variance |
34 |
| Equity
Latest Equity |
113.07 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
48.6 |
| Dividend
Full Year Dividend % |
50 |
| Sales Turnover
Full Year Net Sales |
314.87 |
| Net Profit
Full Year Net Profit |
18.74 |
| Full Year CPS
Full Year Cash Per Share |
2.8 |
| Earning Per Share
Full Year Earning Per Share |
1.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
63.66 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
14.3 |
| Networth
Full Year Return on Networth |
11.29 |
| Price/Book Value
Price to Book value |
2.377622 |
| Yearly PE ratio
Full Year Price to Earning per share |
20.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
12.2 |
| Bse value
BSE Value in lakhs |
5.22 |
| Nse value
NSE Value in lakhs |
44.94 |
| High
52 week high |
46 |
| Low
52 week low |
29 |
| Price
NSE Current market price |
34 |
| CPM
Current market price |
34 |
| Market cap
BSE / NSE Market Cap |
381.61 |
| Net profit
Latest Quarter Net Profit |
9.33 |
| Net profit variance
Latest Quarter Net Profit variance |
541 |
| 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 |
39.66 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
12.6 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
33.8 |
| TTM EPS
Trailing Twelve 12 month EPS |
1.66 |
| TTM PE
Trailing Twelve 12 month PE |
20.33 |
| 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 |
113.07 |
| LTP
Latest Price (BSE/NSE) |
34 |
| Gross block
Latest Gross Block |
99.65 |
| Loans
Total loans |
7.25 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
15.2 |
| Year GPM
Full Year Gross Profit Margin |
12.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
30.1 |
| Dec 2022 | Mar 2023 | Dec 2023 | Mar 2024 | Dec 2024 | Mar 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 36 | 78 | 0 | 144 | 71 | 20 | 104 | 64 |
| YOY Sales Growth % | -26% | 87% | -100% | 904% | 101% | -75% | -56% | |
| Gross Sales | 36 | 78 | 0 | 144 | 71 | 20 | 104 | 64 |
| + Expenses | 29 | 59 | 0 | 119 | 71 | 14 | 94 | 45 |
| Material Cost % | 80% | 102% | 116% | 162% | 35% | 66% | 117% | |
| Raw Material Cost | 26 | 66 | 0 | 133 | 77 | 6 | 69 | 42 |
| Change in Inventory | 3 | 14 | 0 | 34 | 39 | 1 | -1 | 33 |
| Manufacturing Cost % | 2% | 4% | 5% | 3% | 16% | 5% | 8% | |
| Employee Cost % | 1% | 3% | 2% | 2% | 5% | 1% | 3% | |
| Other Cost % | -2% | -34% | -40% | -68% | 16% | 19% | -58% | |
| Raw Materials % | 73% | 85% | 93% | 107% | 28% | 67% | 65% | |
| Purchase of Finished Goods % | 13% | 0% | 4% | 37% | 29% | 16% | 46% | |
| Stock Adjustments % | -8% | -17% | -24% | -54% | -7% | 1% | -52% | |
| Other Manufacturing Expenses % | 2% | 4% | 5% | 3% | 16% | 5% | 8% | |
| Selling & Administration % | 0% | 1% | 3% | 4% | 0% | 0% | 0% | |
| Operating Profit | 6 | 19 | 0 | 24 | 1 | 6 | 10 | 19 |
| OPM % | 18% | 25% | 17% | 1% | 28% | 10% | 30% | |
| + Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Interest | 0 | 2 | 0 | 4 | 2 | 2 | 3 | 2 |
| Depreciation | 0 | 1 | 0 | 6 | 4 | 4 | 3 | 3 |
| Profit before tax | 6 | 17 | 0 | 15 | -5 | 0 | 4 | 14 |
| + Tax % | 24% | 23% | 26% | 1% | -236% | 23% | 31% | |
| Current Tax | 1 | 3 | 0 | 5 | 0 | -1 | 1 | 5 |
| Deferred Tax | 0 | 0 | 0 | -1 | 0 | -1 | 0 | -1 |
| + Net Profit | 4 | 13 | 0 | 11 | -5 | 2 | 3 | 9 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 4 | 13 | 0 | 11 | -5 | 1 | 3 | 9 |
| EPS in Rs | 4.87 | 13.30 | 0.00 | 11.56 | 0.00 | 1.42 | 3.04 | 9.08 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 38 | 26 | 65 | 156 | 131 | 271 | 288 | 315 |
| Sales Growth % | -31% | 153% | 139% | -16% | 107% | 6% | 9% | |
| Gross Sales | 156 | 162 | ||||||
| + Expenses | 38 | 37 | 62 | 143 | 99 | 322 | 333 | 310 |
| Material Cost % | 97% | 88% | 87% | 89% | 73% | 76% | 78% | 77% |
| Raw Material Cost | 37 | 29 | 57 | 133 | 119 | 253 | 268 | 264 |
| Change in Inventory | 0 | -7 | 0 | 7 | -24 | -48 | -44 | -22 |
| Manufacturing Cost % | 0% | 2% | 4% | 0% | 2% | 2% | 2% | 2% |
| Employee Cost % | 0% | 1% | 3% | 0% | 1% | 1% | 1% | 1% |
| Other Cost % | 4% | 54% | 1% | 2% | -0% | 40% | 34% | 19% |
| Raw Materials % | 98% | 113% | 87% | 85% | 91% | 93% | 93% | 84% |
| Purchase of Finished Goods % | 1% | 8% | ||||||
| Stock Adjustments % | 1% | 26% | -0% | -4% | 18% | 18% | 15% | 7% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 1% | 4% | 0% | 1% | 2% | 2% | 2% |
| Selling & Administration % | 1% | 3% | 1% | 2% | 5% | 4% | 3% | 4% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% |
| Operating Profit | 0 | -11 | 3 | 13 | 32 | -51 | -45 | 4 |
| OPM % | -0% | -44% | 5% | 8% | 24% | -19% | -15% | 1% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Miscellaneous Income | 0 | 0 | ||||||
| Interest | 0 | 1 | 1 | 1 | 3 | 7 | 8 | 8 |
| Depreciation | 0 | 1 | 1 | 1 | 2 | 8 | 15 | 13 |
| Profit before tax | 12 | 28 | ||||||
| + Tax % | 25% | 18% | ||||||
| Current Tax | 0 | 0 | 0 | 3 | 5 | 8 | 7 | 8 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |
| + Net Profit | 9 | 21 | ||||||
| Profit Growth % | 146% | |||||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 14 | 22 | 14 | 19 |
| EPS in Rs | 14.88 | 21.60 | 14.14 | 18.84 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 1 | 8 | 10 | 10 | 10 | 10 |
| Reserves | 1 | 1 | 2 | 18 | 67 | 134 | 133 | 151 |
| + Borrowings | 3 | 14 | 14 | 4 | 34 | 68 | 50 | 65 |
| Secured Borrowings | 0 | 5 | 6 | 3 | 33 | 68 | 49 | 58 |
| Unsecured Borrowings | 3 | 8 | 8 | 1 | 1 | 0 | 1 | 7 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 4 | 3 | 1 | 1 | 4 | 10 | 42 | 34 |
| Current Liabilities | 4 | 3 | 1 | 1 | 5 | 9 | 22 | 13 |
| Provisions | 0 | 0 | 0 | 1 | 2 | 7 | 6 | 8 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 19 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Total Liabilities | 8 | 19 | 18 | 31 | 115 | 222 | 235 | 261 |
| + Fixed Assets | 5 | 6 | 6 | 6 | 26 | 74 | 67 | 57 |
| Gross Block | 5 | 6 | 8 | 9 | 34 | 90 | 98 | 100 |
| Accumulated Depreciation | 0 | 1 | 2 | 3 | 9 | 16 | 31 | 43 |
| CWIP | 0 | 0 | 0 | 0 | 8 | 8 | 13 | 13 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 3 | 14 | 12 | 25 | 81 | 140 | 155 | 191 |
| Inventories | 2 | 7 | 7 | 9 | 37 | 85 | 128 | 151 |
| Trade receivables | 1 | 6 | 0 | 7 | 14 | 34 | 10 | 18 |
| Cash Equivalents | 0 | 0 | 0 | 1 | 0 | 5 | 0 | 1 |
| Loans n Advances | 1 | 1 | 4 | 9 | 9 | 13 | 12 | 13 |
| Other asset items | 0 | 0 | 0 | 0 | 22 | 3 | 4 | 7 |
| Total Assets | 8 | 19 | 18 | 31 | 115 | 222 | 235 | 261 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 1 | -10 | 2 | -3 | 10 | -16 | 31 | -4 |
| Profit from Operations | 24 | 45 | 43 | 48 | ||||
| Working Capital Changes | -10 | -48 | -6 | -46 | ||||
| Profit Before Tax & Extraordinary Items | 1 | 1 | 1 | 12 | 19 | 31 | 20 | 27 |
| Depreciation | 0 | 1 | 1 | 1 | 2 | 8 | 15 | 13 |
| Interest (Net) | 0 | 0 | 1 | 0 | 3 | 5 | 8 | 8 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1 | -5 | 5 | -7 | 7 | -21 | 25 | -8 |
| Inventories | -2 | -5 | 0 | -1 | -16 | -48 | -44 | -23 |
| Trade Payables | 2 | -1 | -3 | 0 | 0 | 0 | 12 | -12 |
| Loans & Advances | 1 | 0 | -2 | 2 | -8 | 15 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | -3 | -4 | -13 | -6 | -6 |
| + Cash from Investing Activity | -4 | -1 | -2 | -1 | -32 | -53 | -13 | -3 |
| Purchase of Fixed Assets | -4 | -1 | -1 | -1 | -32 | -54 | -14 | -3 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inter-Corporate Deposits | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 3 | 11 | 0 | 4 | 22 | 74 | -22 | 8 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 15 | 20 | 49 | 0 | 0 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 0 | 0 | 6 | 13 | 0 |
| Proceeds from Other Long-Term Borrowings | 3 | 8 | 0 | 0 | 6 | 28 | 0 | 15 |
| Proceeds from Short-Term Borrowings | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -7 | 0 | 0 | -12 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
| Dividend Paid | 0 | 0 | 0 | 0 | -2 | -4 | -15 | 0 |
| Interest Paid | -3 | -5 | -8 | -8 | ||||
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 0 | 5 | -5 | 1 |