Leap India Ltd, Fundamental analysis

Industry Industry name	Miscellaneous
Variance Full Year Net Profit Variance	123
Equity Latest Equity	44.05
Face Value Latest Face Value	1
Reserves Total Reserve	1155.76
Dividend Full Year Dividend %	0
Sales Turnover Full Year Net Sales	729.53
Net Profit Full Year Net Profit	52.57
Full Year CPS Full Year Cash Per Share	5.8
Earning Per Share Full Year Earning Per Share	1.2
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc
Latest Quarter Sales Latest Quarter Net Sales	0
Previous EPS Previous earnings per share	0
Book Value Book value	27.2
Networth Full Year Return on Networth	9.54
Price/Book Value Price to Book value	5.735294
Yearly PE ratio Full Year Price to Earning per share	130.7
Yearly PC ratio Full Year Price to Cash Per Share	26.8
Bse value BSE Value in lakhs	6105.69
Nse value NSE Value in lakhs	44312.62
High 52 week high	167
Low 52 week low	143
Price NSE Current market price	155
CPM Current market price	156

Market cap BSE / NSE Market Cap	6859.15
Net profit Latest Quarter Net Profit	0
Net profit variance Latest Quarter Net Profit variance	0
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	285.18
TTM GPM Trailing Twelve 12 month Gross Profit Margin	39.09
TTM NP Trailing Twelve 12 month Net Profit	0
TTM NPV Trailing Twelve 12 month Net Profit Variane	123.48
TTM EPS Trailing Twelve 12 month EPS	1.19
TTM PE Trailing Twelve 12 month PE	130.84
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	44.05
LTP Latest Price (BSE/NSE)	156
Gross block Latest Gross Block	2468.83
Loans Total loans	133.57
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	48.4
Year GPM Full Year Gross Profit Margin	38
Quarter OPM Latest quater Operation Profit Margin	0

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	174	211	253	365	466	730
Sales Growth %		21%	20%	44%	28%	56%
+ Expenses	90	98	133	161	212	374
Material Cost %	8%	3%	2%	3%	2%	4%
Raw Material Cost	13	6	5	10	12	33
Change in Inventory	0	0	0	0	0	-3
Manufacturing Cost %	16%	17%	24%	11%	10%	11%
Employee Cost %	9%	10%	13%	17%	19%	18%
Other Cost %	18%	17%	13%	13%	14%	19%
Raw Materials %	8%	3%	2%	3%	3%	4%
Stock Adjustments %	-0%	-0%	0%	-0%	0%	0%
Power & Fuel %	0%	0%	0%	0%	0%	0%
Other Manufacturing Expenses %	16%	17%	24%	11%	10%	11%
Selling & Administration %	8%	5%	5%	12%	13%	16%
Miscellaneous Expenses %	11%	12%	8%	1%	1%	2%
Operating Profit	84	113	121	204	255	356
OPM %	48%	54%	48%	56%	55%	49%
Other Income	3	2	5	7	19	18
Interest	40	35	42	51	68	94
Depreciation	38	53	74	113	154	204
Profit before tax
+ Tax %
Current Tax	0	0	0	0	1	-1
Deferred Tax	0	0	1	10	14	19
+ Net Profit
Net Profit After Minority Interest	0	0	9	37	38	62
EPS in Rs			4.33	13.63	12.44	5.16

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	40	42	44	192	311	328
Reserves	422	468	526	522	606	679
+ Borrowings	243	303	355	572	920	1,151
Secured Borrowings	227	288	335	587	802	1,018
Unsecured Borrowings	16	14	20	-15	118	134
+ Other Liabilities	85	84	191	115	210	243
Current Liabilities	62	66	158	113	261	304
Provisions	0	0	1	1	6	3
Equity Application Money	22	0	0	0	0	0
Other liability items	1	18	34	1	2	1
Total Liabilities	789	897	1,115	1,400	2,047	2,401
+ Fixed Assets	565	714	911	1,084	1,555	1,819
Gross Block	626	821	1,076	1,298	2,073	2,469
Accumulated Depreciation	62	107	165	214	518	649
CWIP	0	0	0	1	5	8
Investments	1	2	3	52	101	107
+ Other Assets	224	181	201	263	385	466
Inventories	5	8	18	15	28	33
Trade receivables	57	58	85	144	199	262
Cash Equivalents	96	25	12	9	27	7
Loans n Advances	51	54	57	69	139	184
Other asset items	15	36	29	26	-8	-20
Total Assets	789	897	1,115	1,400	2,047	2,401

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	89	64	153	149	255	268
Profit from Operations		113	128	208	258	376
Working Capital Changes		13	21	-57	-1	-101
Profit Before Tax & Extraordinary Items	8	27	10	47	52	81
Depreciation	38	53	74	113	154	204
Interest (Net)	38	34	41	49	66	93
Profit / Loss on Sale of Assets	0	0	0	-2	-6	-3
Profit / Loss on Sale of Investments	0	0	0	-2	-5	-5
Provisions & Write-offs (Net)	0	0	0	2	-1	7
Profit / Loss in Forex	0	0	0	0	0	0
Receivables	0	-6	-25	-60	-7	-75
Inventories	-1	-4	-10	3	-1	-6
Trade Payables	-5	-6	31	2	7	9
Direct Taxes Paid	7	-3	1	-2	-2	-6
Extraordinary Items	0	0	2	0	0	0
+ Cash from Investing Activity	-198	-56	-201	-339	-1,259	-360
Purchase of Fixed Assets	-132	-147	-111	-326	-293	-390
Sale of Fixed Assets	84	34	0	24	40	28
Purchase of Investments	-84	-34	-95	-50	-45	0
Sale of Investments	6	14	11	3	0	0
Interest Received	2	1	1	1	2	0
Others	-74	76	-7	10	-962	2
+ Cash from Financing Activity	113	10	34	189	1,021	72
Proceeds from Issue of Shares	188	0	47	146	70	0
Proceeds from Issue of Debentures	10	0	0	0	0	0
Proceeds from Other Long-Term Borrowings	50	224	118	339	409	338
Proceeds from Short-Term Borrowings	0	0	0	21	0	11
Repayment of Long-Term Borrowings	-85	-165	-76	-185	-108	-134
Repayment of Short-Term Borrowings	0	0	0	0	-18	0
Repayment of Financial Liabilities	-2	-10	-17	-24	-34	-51
Interest Paid		-30	0	-49	-62	-93
Others	-10	-5	-37	-58	765	0
Net Cash Flow	3	18	-14	-1	18	-20