| Industry
Industry name |
Entertainment |
| Variance
Full Year Net Profit Variance |
103 |
| Equity
Latest Equity |
25.96 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
54.16 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
70.05 |
| Net Profit
Full Year Net Profit |
0.53 |
| Full Year CPS
Full Year Cash Per Share |
0.3 |
| Earning Per Share
Full Year Earning Per Share |
0.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
14.97 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
15.4 |
| Networth
Full Year Return on Networth |
0.66 |
| Price/Book Value
Price to Book value |
0.584416 |
| Yearly PE ratio
Full Year Price to Earning per share |
88.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
35.3 |
| Bse value
BSE Value in lakhs |
0.56 |
| Nse value
NSE Value in lakhs |
11.87 |
| High
52 week high |
47 |
| Low
52 week low |
8 |
| Price
NSE Current market price |
9 |
| CPM
Current market price |
9 |
| Market cap
BSE / NSE Market Cap |
47.76 |
| Net profit
Latest Quarter Net Profit |
-1.01 |
| Net profit variance
Latest Quarter Net Profit variance |
-388 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
117.11 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-14.41 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-12.3 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
0.26 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
0.38 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-16.27 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
85.04 |
| TTM EPS
Trailing Twelve 12 month EPS |
0 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
1.34 |
| Equity
Latest Equity |
25.96 |
| LTP
Latest Price (BSE/NSE) |
9 |
| Gross block
Latest Gross Block |
210.45 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
5.7 |
| Year GPM
Full Year Gross Profit Margin |
2.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
-2.5 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 36 | 43 | 22 | 17 | 16 | 16 | 21 | 15 |
| YOY Sales Growth % | 53% | 8% | 34% | -35% | -56% | -62% | -2% | -10% |
| Gross Sales | 36 | 43 | 22 | 17 | 16 | 16 | 21 | 15 |
| + Expenses | 34 | 41 | 26 | 15 | 15 | 16 | 21 | 15 |
| Manufacturing Cost % | 85% | 88% | 98% | 67% | 70% | 67% | 79% | 78% |
| Employee Cost % | 10% | 9% | 23% | 24% | 23% | 28% | 17% | 24% |
| Other Cost % | -0% | -0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 85% | 88% | 98% | 67% | 70% | 67% | 79% | 78% |
| Operating Profit | 2 | 1 | -4 | 1 | 1 | 1 | 1 | 0 |
| OPM % | 4% | 3% | -20% | 8% | 7% | 5% | 4% | -3% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 0 | 0 | -6 | 1 | 0 | 0 | 0 | -1 |
| + Tax % | 20% | 21% | 20% | 33% | 33% | 25% | 31% | 15% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 0 | 0 | -4 | 0 | 0 | 0 | 0 | -1 |
| EPS in Rs |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 61 | 62 | 62 | 59 | 78 | 69 | 85 | 106 | 126 | 70 |
| Sales Growth % | 1% | 1% | -5% | 32% | -12% | 22% | 26% | 18% | -44% | |
| Gross Sales | 61 | 62 | 62 | 58 | 76 | 69 | 85 | 106 | 126 | 70 |
| + Expenses | 56 | 56 | 49 | 48 | 67 | 57 | 79 | 102 | 146 | 66 |
| Manufacturing Cost % | 34% | 30% | 32% | 27% | 53% | 50% | 59% | 75% | 94% | 66% |
| Employee Cost % | 30% | 29% | 26% | 24% | 13% | 16% | 14% | 12% | 9% | 16% |
| Other Cost % | 27% | 32% | 21% | 30% | 19% | 16% | 20% | 9% | 12% | 13% |
| Power & Fuel % | 3% | 2% | 2% | 2% | 2% | 1% | 1% | 2% | 1% | 3% |
| Other Manufacturing Expenses % | 32% | 28% | 30% | 25% | 52% | 49% | 58% | 74% | 93% | 63% |
| Selling & Administration % | 23% | 24% | 20% | 30% | 17% | 16% | 12% | 9% | 12% | 12% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 0% | 0% | 0% | 8% | 0% | 0% | 0% |
| Operating Profit | 5 | 5 | 13 | 11 | 11 | 12 | 6 | 5 | -20 | 4 |
| OPM % | 8% | 9% | 21% | 18% | 15% | 17% | 7% | 5% | -16% | 6% |
| + Other Income | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
| Miscellaneous Income | 1 | 2 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
| Interest | 5 | 5 | 5 | 4 | 6 | 4 | 3 | 3 | 4 | 3 |
| Depreciation | 7 | 7 | 6 | 7 | 7 | 7 | 2 | 2 | 2 | 1 |
| Profit before tax | -6 | -5 | 3 | 0 | -2 | 1 | 2 | 1 | -25 | 1 |
| + Tax % | -28% | -29% | -70% | -254% | -12% | 19% | 32% | 33% | 15% | 32% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Deferred Tax | 2 | 1 | -2 | 0 | 0 | -1 | 0 | 0 | -4 | 0 |
| + Net Profit | -7 | -3 | 4 | -1 | -2 | 1 | 1 | 1 | -21 | 1 |
| Profit Growth % | -60% | -260% | -121% | 61% | -169% | 12% | -31% | -2728% | -104% | |
| 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 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| Reserves | 112 | 111 | 116 | 115 | 116 | 117 | 118 | 119 | 98 | 98 |
| + Borrowings | 41 | 43 | 36 | 35 | 23 | 24 | 25 | 23 | 28 | 22 |
| Secured Borrowings | 41 | 43 | 36 | 35 | 23 | 24 | 25 | 23 | 28 | 22 |
| Deferred Credit | 4 | 4 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 8 | 10 | 13 | 22 | 34 | 23 | 33 | 16 | 38 | 24 |
| Current Liabilities | 7 | 9 | 10 | 20 | 27 | 16 | 28 | 8 | 30 | 14 |
| Provisions | 5 | 4 | 9 | 14 | 10 | 6 | 2 | 0 | 0 | 0 |
| Other liability items | 3 | 3 | 3 | 3 | 7 | 6 | 5 | 8 | 8 | 10 |
| Total Liabilities | 187 | 189 | 191 | 199 | 198 | 190 | 201 | 183 | 190 | 171 |
| + Fixed Assets | 114 | 109 | 110 | 110 | 104 | 98 | 120 | 118 | 117 | 116 |
| Gross Block | 170 | 172 | 110 | 185 | 186 | 186 | 210 | 210 | 210 | 210 |
| Accumulated Depreciation | 56 | 63 | 0 | 75 | 82 | 89 | 90 | 92 | 94 | 94 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 73 | 80 | 81 | 89 | 94 | 92 | 82 | 65 | 73 | 55 |
| Inventories | 3 | 5 | 1 | 1 | 1 | 5 | 0 | 10 | 0 | 0 |
| Trade receivables | 43 | 49 | 53 | 54 | 60 | 58 | 54 | 26 | 46 | 30 |
| Cash Equivalents | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 0 | 0 |
| Loans n Advances | 4 | 3 | 4 | 10 | 9 | 4 | 4 | 6 | 11 | 10 |
| Other asset items | 21 | 21 | 22 | 21 | 22 | 23 | 21 | 20 | 15 | 14 |
| Total Assets | 187 | 189 | 191 | 199 | 198 | 190 | 201 | 183 | 190 | 171 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -12 | 12 | 19 | 17 | 8 | 3 | 31 | 4 | -5 | 8 |
| Profit Before Tax & Extraordinary Items | -3 | 0 | 4 | 0 | 0 | 1 | 2 | 1 | -25 | 1 |
| Depreciation | 7 | 7 | 6 | 7 | 7 | 7 | 2 | 2 | 2 | 1 |
| Interest (Net) | 5 | 5 | 5 | 4 | 5 | 4 | 3 | 3 | 4 | 3 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 5 | -6 | -4 | -1 | -6 | 2 | 4 | 28 | -20 | 16 |
| Inventories | 0 | -2 | 5 | 0 | 0 | -4 | 5 | -10 | 10 | 0 |
| Trade Payables | -8 | 3 | -1 | 4 | -1 | -1 | 22 | -20 | 17 | -16 |
| Loans & Advances | 0 | -1 | 1 | -6 | 1 | 4 | 0 | 0 | 0 | 1 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -2 | 4 | 0 |
| + Cash from Investing Activity | -11 | -2 | -7 | -7 | 0 | -1 | -24 | 0 | 0 | 0 |
| Purchase of Fixed Assets | -11 | -2 | -7 | -7 | 0 | -1 | -24 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 19 | -10 | -12 | -10 | -7 | -3 | -7 | -4 | 3 | -8 |
| Proceeds from Other Long-Term Borrowings | 25 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 7 | 0 |
| Repayment of Long-Term Borrowings | 0 | -4 | -7 | -5 | -3 | 0 | -4 | -1 | 0 | -5 |
| Dividend Paid | -2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |