| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
16 |
| Equity
Latest Equity |
125.61 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1093.25 |
| Dividend
Full Year Dividend % |
11 |
| Sales Turnover
Full Year Net Sales |
3817.5 |
| Net Profit
Full Year Net Profit |
138.45 |
| Full Year CPS
Full Year Cash Per Share |
16.7 |
| Earning Per Share
Full Year Earning Per Share |
11 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
944.57 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
97 |
| Networth
Full Year Return on Networth |
11.84 |
| Price/Book Value
Price to Book value |
2.876289 |
| Yearly PE ratio
Full Year Price to Earning per share |
25.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
16.8 |
| Bse value
BSE Value in lakhs |
2124.34 |
| Nse value
NSE Value in lakhs |
10843.84 |
| High
52 week high |
377 |
| Low
52 week low |
178 |
| Price
NSE Current market price |
279 |
| CPM
Current market price |
279 |
| Market cap
BSE / NSE Market Cap |
3507.02 |
| Net profit
Latest Quarter Net Profit |
22.05 |
| Net profit variance
Latest Quarter Net Profit variance |
-20 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
3220.2 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
230.02 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
7.14 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
225.38 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
5.76 |
| TTM NP
Trailing Twelve 12 month Net Profit |
100.5 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
13.13 |
| TTM EPS
Trailing Twelve 12 month EPS |
10.72 |
| TTM PE
Trailing Twelve 12 month PE |
26.04 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
63.77 |
| Equity
Latest Equity |
125.61 |
| LTP
Latest Price (BSE/NSE) |
279 |
| Gross block
Latest Gross Block |
1181.65 |
| Loans
Total loans |
66.97 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
6.7 |
| Year GPM
Full Year Gross Profit Margin |
5.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
7.2 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 871 | 885 | 918 | 852 | 1,008 | 1,013 | 945 | 945 |
| YOY Sales Growth % | 9% | 10% | 16% | 12% | 16% | 14% | 3% | 11% |
| Gross Sales | 871 | 885 | 918 | 852 | 1,008 | 1,013 | 945 | 945 |
| + Expenses | 802 | 811 | 856 | 794 | 937 | 950 | 886 | 876 |
| Material Cost % | 65% | 63% | 83% | 96% | 83% | 67% | 78% | 81% |
| Raw Material Cost | 620 | 602 | 716 | 718 | 791 | 717 | 711 | 727 |
| Change in Inventory | -51 | -42 | 43 | 99 | 44 | -34 | 30 | 41 |
| Manufacturing Cost % | 11% | 14% | 15% | 16% | 15% | 15% | 16% | 15% |
| Employee Cost % | 4% | 4% | 5% | 5% | 4% | 5% | 6% | 5% |
| Other Cost % | 12% | 10% | -9% | -23% | -9% | 7% | -6% | -9% |
| Raw Materials % | 71% | 68% | 78% | 84% | 78% | 71% | 75% | 77% |
| Stock Adjustments % | 6% | 5% | -5% | -12% | -4% | 3% | -3% | -4% |
| Other Manufacturing Expenses % | 11% | 14% | 15% | 16% | 15% | 15% | 16% | 15% |
| Operating Profit | 69 | 74 | 62 | 58 | 71 | 63 | 59 | 68 |
| OPM % | 8% | 8% | 7% | 7% | 7% | 6% | 6% | 7% |
| + Other Income | 7 | 5 | 13 | 8 | 18 | 9 | 19 | 1 |
| Miscellaneous Income | 7 | 5 | 13 | 8 | 18 | 9 | 19 | 1 |
| Interest | 23 | 26 | 25 | 20 | 20 | 21 | 21 | 22 |
| Depreciation | 18 | 16 | 17 | 16 | 19 | 18 | 18 | 18 |
| Profit before tax | 36 | 38 | 33 | 29 | 50 | 33 | 40 | 29 |
| + Tax % | 18% | 4% | 19% | 5% | 10% | 9% | 20% | 25% |
| Current Tax | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 8 |
| Deferred Tax | 7 | 2 | 8 | 1 | 5 | 3 | 8 | -1 |
| + Net Profit | 29 | 36 | 26 | 28 | 46 | 30 | 32 | 22 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 |
| Net Profit After Minority Interest | 29 | 36 | 26 | 28 | 46 | 30 | 32 | 22 |
| EPS in Rs | 2.45 | 3.03 | 2.20 | 2.31 | 3.83 | 2.37 | 2.58 | 1.76 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,731 | 1,955 | 2,396 | 2,438 | 1,842 | 2,072 | 2,893 | 3,139 | 3,432 | 3,818 |
| Sales Growth % | 13% | 23% | 2% | -24% | 12% | 40% | 9% | 9% | 11% | |
| Gross Sales | 1,731 | 1,955 | 2,396 | 2,438 | 1,842 | 2,072 | 2,893 | 3,139 | 3,432 | 3,818 |
| + Expenses | 1,665 | 1,761 | 2,172 | 2,227 | 1,717 | 2,510 | 2,774 | 2,941 | 3,180 | 3,566 |
| Material Cost % | 66% | 62% | 62% | 74% | 74% | 93% | 72% | 70% | 68% | 67% |
| Raw Material Cost | 1,305 | 1,221 | 1,504 | 1,988 | 1,423 | 1,704 | 2,167 | 2,243 | 2,286 | 2,712 |
| Change in Inventory | -155 | -5 | -12 | -174 | -59 | 222 | -72 | -55 | 57 | -139 |
| Manufacturing Cost % | 12% | 17% | 14% | 6% | 7% | 15% | 14% | 10% | 14% | 15% |
| Employee Cost % | 4% | 4% | 4% | 4% | 4% | 4% | 3% | 4% | 4% | 4% |
| Other Cost % | 14% | 8% | 11% | 7% | 8% | 9% | 6% | 10% | 6% | 7% |
| Raw Materials % | 75% | 62% | 63% | 82% | 77% | 82% | 75% | 71% | 67% | 71% |
| Purchase of Finished Goods % | 4% | 4% | 6% | 9% | 5% | 0% | 6% | 0% | 0% | 0% |
| Stock Adjustments % | 9% | 0% | 1% | 7% | 3% | -11% | 2% | 2% | -2% | 4% |
| Power & Fuel % | 3% | 3% | 1% | 1% | 2% | 2% | 2% | 2% | 4% | 4% |
| Other Manufacturing Expenses % | 9% | 14% | 12% | 5% | 5% | 13% | 12% | 9% | 10% | 11% |
| Selling & Administration % | 11% | 6% | 7% | 5% | 5% | 5% | 5% | 9% | 5% | 6% |
| Miscellaneous Expenses % | 3% | 2% | 3% | 2% | 2% | 4% | 2% | 1% | 1% | 1% |
| Operating Profit | 65 | 193 | 224 | 211 | 125 | -438 | 118 | 198 | 253 | 251 |
| OPM % | 4% | 10% | 9% | 9% | 7% | -21% | 4% | 6% | 7% | 7% |
| + Other Income | 13 | 12 | 10 | 8 | 14 | 21 | 45 | 25 | 40 | 53 |
| Miscellaneous Income | 12 | 12 | 10 | 8 | 14 | 21 | 45 | 25 | 31 | 53 |
| Interest | 33 | 36 | 36 | 38 | 46 | 52 | 57 | 79 | 93 | 81 |
| Depreciation | 49 | 51 | 50 | 54 | 52 | 54 | 57 | 60 | 67 | 71 |
| Profit before tax | -2 | 119 | 148 | 127 | 41 | -522 | 51 | 86 | 133 | 152 |
| + Tax % | 252% | 27% | 18% | 26% | 49% | -2% | -4% | -6% | 10% | 11% |
| Current Tax | 3 | 30 | 36 | 31 | 14 | 4 | 0 | 1 | -1 | 0 |
| Deferred Tax | -8 | 2 | -9 | 2 | 6 | 7 | -2 | -6 | 15 | 17 |
| + Net Profit | 3 | 87 | 121 | 94 | 21 | -533 | 53 | 91 | 119 | 135 |
| Profit Growth % | 2587% | 39% | -22% | -78% | -2670% | -110% | 70% | 31% | 14% | |
| Extraordinary Income / Expense | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 |
| Exceptional Item | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 |
| Net Profit After Minority Interest | 5 | 87 | 121 | 94 | 21 | -533 | 53 | 91 | 119 | 135 |
| EPS in Rs | 0.57 | 10.38 | 14.38 | 11.16 | 2.47 | -55.93 | 4.54 | 7.60 | 9.97 | 10.80 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 84 | 84 | 84 | 84 | 84 | 95 | 117 | 119 | 119 | 125 |
| Reserves | 540 | 628 | 743 | 827 | 844 | 448 | 680 | 782 | 894 | 1,134 |
| + Borrowings | 261 | 291 | 240 | 400 | 381 | 523 | 606 | 616 | 654 | 607 |
| Secured Borrowings | 261 | 291 | 235 | 395 | 381 | 501 | 504 | 584 | 534 | 540 |
| Unsecured Borrowings | 0 | 0 | 5 | 5 | 0 | 22 | 102 | 33 | 120 | 67 |
| Deferred Credit | 2 | 1 | 0 | 3 | 2 | 2 | 1 | 0 | 0 | 4 |
| + Other Liabilities | 402 | 379 | 375 | 379 | 373 | 329 | 264 | 369 | 366 | 415 |
| Current Liabilities | 412 | 404 | 403 | 402 | 390 | 304 | 250 | 400 | 385 | 443 |
| Provisions | 2 | 7 | 19 | 8 | 1 | 1 | 1 | 1 | 0 | 0 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 3 | 5 | 0 | 0 | 40 |
| Equity Application Money | 1 | 1 | 0 | 0 | 0 | 11 | 11 | 11 | 11 | 0 |
| Other liability items | 14 | 10 | 4 | 16 | 13 | 14 | 4 | 4 | 5 | 8 |
| Total Liabilities | 1,287 | 1,382 | 1,442 | 1,690 | 1,683 | 1,395 | 1,668 | 1,887 | 2,033 | 2,281 |
| + Fixed Assets | 334 | 397 | 406 | 466 | 473 | 459 | 436 | 466 | 578 | 643 |
| Gross Block | 383 | 497 | 555 | 669 | 728 | 768 | 802 | 892 | 1,047 | 1,182 |
| Accumulated Depreciation | 49 | 100 | 150 | 203 | 255 | 309 | 366 | 426 | 470 | 539 |
| CWIP | 21 | 20 | 29 | 7 | 3 | 10 | 45 | 69 | 19 | 37 |
| Investments | 0 | 1 | 1 | 1 | 1 | 0 | 5 | 5 | 5 | 5 |
| + Other Assets | 933 | 964 | 1,007 | 1,217 | 1,205 | 926 | 1,182 | 1,348 | 1,431 | 1,596 |
| Inventories | 429 | 438 | 463 | 633 | 695 | 479 | 574 | 615 | 578 | 730 |
| Trade receivables | 175 | 252 | 279 | 303 | 159 | 125 | 168 | 244 | 260 | 245 |
| Cash Equivalents | 101 | 50 | 12 | 28 | 19 | 84 | 15 | 28 | 25 | 18 |
| Loans n Advances | 167 | 209 | 217 | 260 | 346 | 209 | 372 | 466 | 368 | 374 |
| Other asset items | 62 | 15 | 36 | -8 | -13 | 29 | 53 | -6 | 201 | 229 |
| Total Assets | 1,287 | 1,382 | 1,442 | 1,690 | 1,683 | 1,395 | 1,668 | 1,887 | 2,033 | 2,281 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -17 | 19 | 140 | -66 | 100 | -149 | -190 | 102 | 212 | 149 |
| Profit from Operations | 101 | 215 | 281 | 224 | 141 | -400 | 132 | 222 | 259 | 260 |
| Working Capital Changes | -101 | -183 | -113 | -255 | -19 | 265 | -319 | -108 | -35 | -94 |
| Profit Before Tax & Extraordinary Items | -1 | 119 | 148 | 127 | 41 | -522 | 51 | 86 | 133 | 152 |
| Depreciation | 49 | 51 | 50 | 54 | 52 | 54 | 57 | 60 | 67 | 71 |
| Interest (Net) | 27 | 32 | 34 | 36 | 44 | 47 | 52 | 75 | 90 | 79 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -16 | 1 | -2 |
| Profit / Loss on Sale of Investments | 4 | 3 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 30 | 17 | 53 | 9 | 11 | 33 | -20 | 15 | -21 | -9 |
| Profit / Loss in Forex | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 2 | -15 |
| Receivables | 11 | -94 | -70 | -80 | 30 | 107 | -198 | -133 | -64 | 64 |
| Inventories | -156 | -9 | -25 | -170 | -62 | 216 | -95 | -42 | 37 | -152 |
| Trade Payables | 144 | -9 | -6 | -5 | 12 | -57 | -28 | 68 | -8 | -8 |
| Direct Taxes Paid | -17 | -13 | -27 | -35 | -22 | -14 | -4 | -12 | -11 | -17 |
| + Cash from Investing Activity | -87 | -16 | -73 | -30 | -47 | -26 | -88 | -53 | -132 | -98 |
| Purchase of Fixed Assets | -94 | -64 | -88 | -32 | -44 | -36 | 0 | -61 | -126 | -109 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 17 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | 0 | 0 |
| Sale of Investments | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 6 | 0 | 0 |
| Interest Received | 6 | 4 | 2 | 2 | 3 | 1 | 5 | 3 | 2 | 3 |
| Others | 0 | 42 | 13 | 0 | -6 | 7 | -88 | 4 | -9 | -10 |
| + Cash from Financing Activity | 140 | -12 | -91 | 111 | -69 | 248 | 212 | -53 | -78 | -60 |
| Proceeds from Issue of Shares | 300 | 0 | 1 | 0 | 0 | 387 | 200 | 14 | 0 | 77 |
| Proceeds from Other Long-Term Borrowings | 0 | 21 | 24 | 7 | 0 | 2 | 8 | 1 | 45 | 34 |
| Proceeds from Short-Term Borrowings | 0 | 56 | 0 | 172 | 0 | 0 | 61 | 39 | 13 | 11 |
| Repayment of Long-Term Borrowings | -17 | -48 | -25 | -20 | -14 | 0 | 0 | -20 | -29 | -117 |
| Repayment of Short-Term Borrowings | -92 | 0 | -50 | 0 | -4 | -90 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -8 | -10 | -13 |
| Dividend Paid | 0 | -5 | -8 | -10 | -4 | -5 | 0 | 0 | -6 | -12 |
| Interest Paid | -34 | -36 | -33 | -38 | -46 | -47 | -52 | -78 | -92 | -81 |
| Others | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 |
| Net Cash Flow | 36 | -10 | -24 | 15 | -15 | 73 | -66 | -3 | 1 | -9 |