| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
141 |
| Equity
Latest Equity |
17.54 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
18.26 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
43.46 |
| Net Profit
Full Year Net Profit |
1.5 |
| Full Year CPS
Full Year Cash Per Share |
1.6 |
| Earning Per Share
Full Year Earning Per Share |
0.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Sep 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
10.59 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
20.4 |
| Networth
Full Year Return on Networth |
5.26 |
| Price/Book Value
Price to Book value |
2.156863 |
| Yearly PE ratio
Full Year Price to Earning per share |
51.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
27.4 |
| Bse value
BSE Value in lakhs |
0.02 |
| Nse value
NSE Value in lakhs |
3.42 |
| High
52 week high |
49 |
| Low
52 week low |
22 |
| Price
NSE Current market price |
43 |
| CPM
Current market price |
44 |
| Market cap
BSE / NSE Market Cap |
76.82 |
| Net profit
Latest Quarter Net Profit |
0.43 |
| Net profit variance
Latest Quarter Net Profit variance |
70 |
| Result year
Trailing latest month |
Sep 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
43.15 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-1.03 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-2.38 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
3.87 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
9.52 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-2.99 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
189.22 |
| TTM EPS
Trailing Twelve 12 month EPS |
1.04 |
| TTM PE
Trailing Twelve 12 month PE |
42.12 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
1.17 |
| Equity
Latest Equity |
17.54 |
| LTP
Latest Price (BSE/NSE) |
44 |
| Gross block
Latest Gross Block |
20.61 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
11 |
| Year GPM
Full Year Gross Profit Margin |
7.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
11.3 |
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 14 | 14 | 7 | 15 | 11 | 11 | 8 | 11 |
| YOY Sales Growth % | -2% | 31% | -20% | 58% | -25% | -21% | 20% | -28% |
| Gross Sales | 14 | 14 | 7 | 15 | 11 | 11 | 8 | 11 |
| + Expenses | 14 | 16 | 6 | 14 | 10 | 9 | 7 | 9 |
| Material Cost % | 135% | 46% | 119% | -7% | 74% | 34% | 96% | 176% |
| Raw Material Cost | 16 | 10 | 7 | 1 | 8 | 4 | 7 | 14 |
| Change in Inventory | 3 | -3 | 2 | -2 | 0 | 0 | 1 | 5 |
| Manufacturing Cost % | 5% | 22% | 8% | 3% | 0% | -1% | 10% | 4% |
| Employee Cost % | 2% | 3% | 7% | 3% | 4% | 5% | 5% | 4% |
| Other Cost % | -47% | 47% | -46% | 94% | 12% | 45% | -23% | -95% |
| Raw Materials % | 111% | 69% | 96% | 9% | 76% | 32% | 84% | 128% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 63% | 8% | 50% | 0% | 0% |
| Stock Adjustments % | -23% | 24% | -23% | 15% | 2% | -2% | -11% | -48% |
| Other Manufacturing Expenses % | 5% | 22% | 8% | 3% | 0% | -1% | 10% | 4% |
| Operating Profit | 1 | -2 | 1 | 1 | 1 | 2 | 1 | 1 |
| OPM % | 5% | -17% | 12% | 7% | 10% | 17% | 12% | 11% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 0 | -3 | 0 | 0 | 0 | 1 | 0 | 1 |
| + Tax % | 25% | 24% | 26% | 26% | 32% | 26% | 25% | |
| Deferred Tax | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 0 | -2 | 0 | 0 | 0 | 1 | 0 | 0 |
| EPS in Rs |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 24 | 49 | 52 | 25 | 31 | 60 | 55 | 47 | 46 | 43 |
| Sales Growth % | 105% | 7% | -52% | 23% | 93% | -8% | -14% | -2% | -6% | |
| Gross Sales | 31 | 60 | 55 | 47 | 46 | 43 | ||||
| Excise Duty | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 27 | 49 | 59 | 13 | 26 | 55 | 50 | 47 | 48 | 39 |
| Material Cost % | 85% | 85% | 85% | 73% | 71% | 85% | 84% | 87% | 88% | 81% |
| Raw Material Cost | 23 | 43 | 50 | 14 | 26 | 53 | 45 | 40 | 38 | 35 |
| Change in Inventory | -3 | -2 | -6 | 5 | -4 | -2 | 1 | 1 | 2 | 1 |
| Manufacturing Cost % | 1% | 3% | 2% | 5% | 7% | 3% | 3% | 6% | 6% | 6% |
| Employee Cost % | 1% | 1% | 1% | 3% | 4% | 2% | 2% | 2% | 3% | 4% |
| Other Cost % | 28% | 12% | 26% | -31% | 3% | 2% | 3% | 3% | 8% | -2% |
| Raw Materials % | 96% | 89% | 96% | 54% | 84% | 88% | 83% | 85% | 83% | 80% |
| Purchase of Finished Goods % | 34% | 67% | 27% | 11% | 0% | 36% | ||||
| Stock Adjustments % | 11% | 4% | 11% | -18% | 13% | 3% | -2% | -2% | -5% | -1% |
| Power & Fuel % | 1% | 2% | 2% | 5% | 4% | 1% | 2% | 4% | 2% | 2% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 1% | 3% | 1% | 1% | 3% | 3% | 4% |
| Selling & Administration % | 2% | 2% | 2% | 6% | 3% | 2% | 2% | 2% | 3% | 2% |
| Miscellaneous Expenses % | 3% | 1% | 3% | 1% | 0% | 0% | 1% | 1% | 4% | -4% |
| Operating Profit | -3 | 0 | -7 | 12 | 5 | 4 | 4 | 0 | -2 | 5 |
| OPM % | -14% | 0% | -14% | 49% | 15% | 8% | 8% | 1% | -4% | 11% |
| + Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Interest | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 1 | 2 | 1 | -3 | -5 | 2 | ||||
| + Tax % | 4% | 6% | 23% | 26% | 25% | 29% | ||||
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 1 |
| + Net Profit | 1 | 2 | 1 | -2 | -4 | 2 | ||||
| Profit Growth % | 31% | -47% | -333% | 72% | -141% | |||||
| EPS in Rs |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 7 | 7 | 11 | 11 | 11 | 13 | 16 | 18 |
| Reserves | 1 | 2 | 7 | 7 | 3 | 4 | 5 | 7 | 7 | 11 |
| + Borrowings | 16 | 25 | 21 | 22 | 24 | 23 | 22 | 18 | 12 | 13 |
| Secured Borrowings | 15 | 21 | 21 | 20 | 21 | 22 | 21 | 18 | 12 | 13 |
| Unsecured Borrowings | 1 | 4 | 0 | 2 | 3 | 1 | 1 | 0 | 0 | 0 |
| + Other Liabilities | 6 | 2 | 3 | 3 | 1 | 4 | 4 | 3 | 7 | 3 |
| Current Liabilities | 6 | 2 | 3 | 3 | 1 | 4 | 4 | 4 | 4 | 5 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 28 | 34 | 38 | 38 | 40 | 42 | 41 | 41 | 42 | 45 |
| + Fixed Assets | 7 | 13 | 13 | 14 | 13 | 13 | 12 | 12 | 13 | 14 |
| Gross Block | 7 | 14 | 15 | 17 | 17 | 15 | 15 | 16 | 18 | 21 |
| Accumulated Depreciation | 0 | 1 | 2 | 3 | 4 | 2 | 3 | 4 | 5 | 7 |
| CWIP | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 20 | 20 | 25 | 24 | 27 | 29 | 29 | 29 | 29 | 31 |
| Inventories | 14 | 12 | 16 | 12 | 16 | 17 | 18 | 17 | 13 | 19 |
| Trade receivables | 2 | 3 | 4 | 6 | 7 | 6 | 5 | 8 | 5 | 6 |
| Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Loans n Advances | 2 | 6 | 4 | 5 | 4 | 5 | 4 | 4 | 12 | 8 |
| Other asset items | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | -2 | -2 |
| Total Assets | 28 | 34 | 38 | 38 | 40 | 42 | 41 | 41 | 42 | 45 |
| 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 | -1 | 1 | 3 | 0 | 5 | 4 | 0 | -1 | 4 |
| Profit Before Tax & Extraordinary Items | 1 | 1 | 1 | 0 | 1 | 2 | 1 | -3 | -5 | 2 |
| Depreciation | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest (Net) | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | -2 |
| Receivables | -2 | 0 | -2 | -1 | -2 | 1 | 1 | -4 | 1 | 1 |
| Inventories | -14 | 2 | -4 | 3 | -3 | -2 | -1 | 1 | 4 | -6 |
| Trade Payables | 5 | -4 | 1 | -1 | -1 | 1 | 0 | 0 | 0 | 1 |
| Loans & Advances | 0 | -2 | 2 | 0 | 0 | 1 | 1 | 0 | -4 | 1 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -9 | -5 | -1 | -3 | 0 | 0 | -1 | -1 | -2 | -2 |
| Purchase of Fixed Assets | -7 | -7 | 0 | -3 | 0 | 0 | -1 | 0 | -3 | -2 |
| Capital WIP | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| + Cash from Financing Activity | 19 | 6 | 0 | -1 | 0 | -5 | -4 | 0 | 3 | -2 |
| Proceeds from Issue of Shares | 5 | 0 | 6 | 0 | 0 | 0 | 0 | 6 | 7 | 5 |
| Proceeds from Other Long-Term Borrowings | 6 | 6 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | -5 | 0 | 0 | -2 | -1 | -3 | -2 | -1 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -5 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |