| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
-205 |
| Equity
Latest Equity |
11.11 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
-1.73 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
4.32 |
| Net Profit
Full Year Net Profit |
-7.49 |
| Full Year CPS
Full Year Cash Per Share |
-6.7 |
| Earning Per Share
Full Year Earning Per Share |
-6.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
0 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
8.4 |
| Networth
Full Year Return on Networth |
-13.69 |
| Price/Book Value
Price to Book value |
0.714286 |
| Yearly PE ratio
Full Year Price to Earning per share |
-0.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-0.9 |
| Bse value
BSE Value in lakhs |
0 |
| Nse value
NSE Value in lakhs |
3.08 |
| High
52 week high |
12 |
| Low
52 week low |
5 |
| Price
NSE Current market price |
6 |
| CPM
Current market price |
0 |
| Market cap
BSE / NSE Market Cap |
7.03 |
| Net profit
Latest Quarter Net Profit |
-0.01 |
| Net profit variance
Latest Quarter Net Profit variance |
-106 |
| Result year
Trailing latest month |
Jun 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 |
-2.81 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-70.22 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-307.8 |
| 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 |
0 |
| Equity
Latest Equity |
11.11 |
| LTP
Latest Price (BSE/NSE) |
6 |
| Gross block
Latest Gross Block |
1.98 |
| Loans
Total loans |
1.33 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-167.9 |
| Year GPM
Full Year Gross Profit Margin |
-57.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
0 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 2 | 18 | 1 | 4 | 3 | 1 | 7 | 0 |
| YOY Sales Growth % | 738% | 15% | 41% | 29% | -94% | 359% | -100% | |
| Gross Sales | 2 | 18 | 1 | 4 | 3 | 1 | 7 | 0 |
| + Expenses | 3 | 21 | 1 | 3 | 5 | 3 | 10 | 0 |
| Material Cost % | -25% | 4% | -67% | 10% | 0% | 0% | 19% | |
| Raw Material Cost | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -1 | 1 | -1 | 0 | 0 | 0 | 1 | 0 |
| Manufacturing Cost % | 37% | 0% | 16% | 1% | 82% | 217% | 105% | |
| Employee Cost % | 14% | 2% | 5% | 1% | 1% | 1% | 1% | |
| Other Cost % | 130% | 110% | 134% | 80% | 100% | 99% | 22% | |
| Raw Materials % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| Purchase of Finished Goods % | 81% | 118% | 0% | 101% | 100% | 99% | 59% | |
| Stock Adjustments % | 25% | -4% | 67% | -10% | 0% | 0% | -19% | |
| Other Manufacturing Expenses % | 37% | 0% | 16% | 1% | 82% | 217% | 105% | |
| Operating Profit | -1 | -3 | 0 | 0 | -2 | -2 | -3 | 0 |
| OPM % | -57% | -16% | 13% | 8% | -83% | -217% | -46% | |
| + Other Income | 1 | 0 | 0 | 0 | 2 | 4 | -1 | 0 |
| Miscellaneous Income | 1 | 0 | 0 | 0 | 2 | 4 | -1 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 0 | -3 | 0 | 0 | 0 | 2 | -5 | 0 |
| + Tax % | 17% | 17% | -12% | 50% | -500% | 6% | -106% | 33% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | -1 | 0 | 0 | 0 | 0 | 5 | 0 |
| + Net Profit | 0 | -2 | 0 | 0 | 0 | 2 | -9 | 0 |
| Net Profit After Minority Interest | 0 | -2 | 0 | 0 | 0 | 2 | -9 | 0 |
| EPS in Rs | -0.36 | -2.15 | 0.25 | 0.15 | -0.11 | 1.46 | -8.34 | 0.02 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 90 | 110 | 133 | 173 | 159 | 210 | 203 | 149 | 11 | 24 |
| Sales Growth % | 22% | 21% | 30% | -8% | 32% | -4% | -26% | -93% | 124% | |
| Gross Sales | 202 | 149 | 11 | 24 | ||||||
| + Expenses | 100 | 85 | 118 | 163 | 159 | 202 | 194 | 168 | 13 | 29 |
| Material Cost % | 85% | 86% | 84% | 82% | 80% | 86% | 93% | 102% | 100% | 110% |
| Raw Material Cost | 83 | 86 | 110 | 146 | 132 | 180 | 188 | 145 | 14 | 23 |
| Change in Inventory | -7 | 8 | 3 | -4 | -5 | 0 | 2 | 7 | -3 | 3 |
| Manufacturing Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 0% |
| Employee Cost % | 1% | 1% | 1% | 1% | 1% | 1% | 0% | 1% | 3% | 1% |
| Other Cost % | 25% | -9% | 3% | 11% | 19% | 10% | 2% | 10% | 19% | 9% |
| Raw Materials % | 93% | 78% | 83% | 84% | 83% | 85% | 93% | 97% | 131% | 95% |
| Purchase of Finished Goods % | 52% | 77% | 126% | 95% | ||||||
| Stock Adjustments % | 8% | -8% | -2% | 2% | 3% | -0% | -1% | -5% | 30% | -14% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 0% |
| Selling & Administration % | 9% | 6% | 7% | 6% | 13% | 10% | 2% | 1% | 12% | 3% |
| Miscellaneous Expenses % | 1% | 0% | 0% | 0% | 0% | 0% | 0% | 8% | 1% | 5% |
| Operating Profit | -10 | 25 | 16 | 11 | 0 | 8 | 9 | -19 | -2 | -5 |
| OPM % | -11% | 23% | 12% | 6% | -0% | 4% | 4% | -13% | -23% | -20% |
| + Other Income | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Miscellaneous Income | 0 | 0 | 1 | 1 | ||||||
| Interest | 2 | 2 | 3 | 4 | 4 | 3 | 2 | 2 | 1 | 0 |
| Depreciation | 0 | 1 | 1 | 4 | 5 | 5 | 4 | 3 | 0 | 0 |
| Profit before tax | 3 | -23 | -2 | -4 | ||||||
| + Tax % | 8% | 27% | 25% | 20% | ||||||
| Current Tax | 1 | 2 | 2 | 3 | 0 | 0 | 1 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 1 | 0 | 0 | -1 | -6 | -1 | -1 |
| + Net Profit | 3 | -17 | -2 | -3 | ||||||
| Profit Growth % | -646% | -91% | 96% | |||||||
| Net Profit After Minority Interest | 2 | 4 | 5 | 6 | 0 | 0 | 3 | -17 | -2 | -3 |
| EPS in Rs | 31.36 | 10.52 | 6.41 | 8.51 | -0.16 | 0.07 | 2.79 | -15.22 | -1.38 | -2.51 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 4 | 7 | 7 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 4 | 5 | 16 | 22 | 18 | 18 | 21 | 4 | 3 | 0 |
| + Borrowings | 27 | 25 | 47 | 52 | 41 | 32 | 15 | 1 | 1 | 1 |
| Secured Borrowings | 20 | 22 | 45 | 42 | 37 | 31 | 9 | 0 | 0 | 0 |
| Unsecured Borrowings | 7 | 3 | 2 | 9 | 4 | 1 | 6 | 1 | 1 | 1 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 3 | 3 | 10 | 9 | 5 | 9 | 2 | 2 | 6 | 7 |
| Current Liabilities | 3 | 3 | 10 | 9 | 5 | 9 | 3 | 1 | 5 | 7 |
| Provisions | 1 | 2 | 3 | 3 | 1 | 0 | 1 | 0 | 0 | 0 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 35 | 36 | 80 | 90 | 76 | 71 | 49 | 18 | 20 | 20 |
| + Fixed Assets | 6 | 7 | 19 | 38 | 34 | 30 | 26 | 1 | 1 | 0 |
| Gross Block | 7 | 9 | 21 | 45 | 34 | 40 | 40 | 3 | 2 | 2 |
| Accumulated Depreciation | 1 | 2 | 3 | 7 | 0 | 10 | 14 | 2 | 2 | 2 |
| CWIP | 0 | 1 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 29 | 29 | 52 | 52 | 42 | 41 | 23 | 17 | 20 | 20 |
| Inventories | 14 | 10 | 24 | 6 | 15 | 13 | 8 | 0 | 3 | 0 |
| Trade receivables | 11 | 14 | 15 | 30 | 11 | 14 | 7 | 6 | 2 | 2 |
| Cash Equivalents | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 |
| Loans n Advances | 3 | 4 | 9 | 13 | 13 | 11 | 6 | 8 | 13 | 17 |
| Other asset items | 0 | 0 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
| Total Assets | 35 | 36 | 80 | 90 | 76 | 71 | 49 | 18 | 20 | 20 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -7 | 7 | -7 | 17 | 14 | 13 | 17 | 3 | -1 | -2 |
| Profit from Operations | 9 | 9 | 19 | 9 | 8 | 9 | -7 | -2 | -3 | |
| Working Capital Changes | 0 | -15 | 1 | 5 | 5 | 8 | 10 | 1 | 1 | |
| Profit Before Tax & Extraordinary Items | 3 | 6 | 7 | 10 | 0 | 0 | 3 | -23 | -2 | -4 |
| Depreciation | 0 | 1 | 1 | 4 | 5 | 5 | 4 | 3 | 0 | 0 |
| Interest (Net) | 2 | 2 | 2 | 4 | 4 | 3 | 2 | 1 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 12 | 0 | 0 |
| Receivables | -5 | -2 | -2 | -15 | 19 | -4 | 7 | -3 | 6 | -1 |
| Inventories | -8 | 4 | -14 | 18 | -9 | 2 | 5 | 8 | -3 | 3 |
| Trade Payables | 2 | -2 | 6 | -2 | -1 | 5 | -7 | 3 | -2 | 1 |
| Loans & Advances | -1 | -1 | -5 | -2 | -3 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -1 | -2 | -2 | -3 | 0 | 1 | 0 | -1 | 0 | 0 |
| + Cash from Investing Activity | -6 | -2 | -22 | -14 | -1 | 0 | 0 | 11 | 1 | 1 |
| Purchase of Fixed Assets | -6 | -2 | -22 | -14 | -1 | 0 | 0 | -1 | 0 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 13 | -4 | 29 | -4 | -13 | -13 | -16 | -14 | 0 | 1 |
| Proceeds from Issue of Shares | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Proceeds from Short-Term Borrowings | 9 | 3 | 11 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -5 | 0 | -1 | -8 | -9 | -14 | -13 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | -2 | -3 | 0 | -4 | -3 | -2 | -2 | 0 | 0 | |
| Others | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 |