| Industry
Industry name |
Power Infrastructure |
| Variance
Full Year Net Profit Variance |
57 |
| Equity
Latest Equity |
43.34 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
804.46 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1376.16 |
| Net Profit
Full Year Net Profit |
120.33 |
| Full Year CPS
Full Year Cash Per Share |
14.5 |
| Earning Per Share
Full Year Earning Per Share |
13.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
168.42 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
97.8 |
| Networth
Full Year Return on Networth |
20.83 |
| Price/Book Value
Price to Book value |
1.380368 |
| Yearly PE ratio
Full Year Price to Earning per share |
9.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
9.3 |
| Bse value
BSE Value in lakhs |
12.81 |
| Nse value
NSE Value in lakhs |
108.42 |
| High
52 week high |
389 |
| Low
52 week low |
128 |
| Price
NSE Current market price |
135 |
| CPM
Current market price |
135 |
| Market cap
BSE / NSE Market Cap |
1171.81 |
| Net profit
Latest Quarter Net Profit |
9.5 |
| Net profit variance
Latest Quarter Net Profit variance |
-26 |
| 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 |
163.39 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
11.07 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
34.08 |
| TTM EPS
Trailing Twelve 12 month EPS |
13.51 |
| TTM PE
Trailing Twelve 12 month PE |
10.01 |
| 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 |
43.34 |
| LTP
Latest Price (BSE/NSE) |
135 |
| Gross block
Latest Gross Block |
151.2 |
| Loans
Total loans |
34.73 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
10.7 |
| Year GPM
Full Year Gross Profit Margin |
12.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
6.6 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 142 | 204 | 176 | 68 | 138 | 578 | 592 | 168 |
| YOY Sales Growth % | 202% | -3% | 184% | 235% | 147% | |||
| Gross Sales | 142 | 204 | 176 | 68 | 138 | 578 | 592 | 168 |
| + Expenses | 112 | 145 | 163 | 60 | 123 | 514 | 534 | 157 |
| Material Cost % | 48% | 58% | 51% | 40% | 77% | 84% | 95% | 138% |
| Raw Material Cost | 68 | 119 | 91 | 27 | 104 | 477 | 510 | 172 |
| Change in Inventory | 0 | 0 | 0 | 0 | 2 | 10 | 52 | 60 |
| Manufacturing Cost % | 1% | 2% | 12% | 4% | 3% | 1% | 1% | 3% |
| Employee Cost % | 2% | 1% | 2% | 5% | 4% | 1% | 1% | 4% |
| Other Cost % | 28% | 10% | 27% | 39% | 5% | 2% | -8% | -52% |
| Raw Materials % | 48% | 58% | 51% | 40% | 75% | 82% | 86% | 102% |
| Purchase of Finished Goods % | 20% | 3% | 14% | 37% | 3% | 0% | 0% | 0% |
| Stock Adjustments % | 0% | 0% | 0% | 0% | -1% | -2% | -9% | -36% |
| Other Manufacturing Expenses % | 1% | 2% | 12% | 4% | 3% | 1% | 1% | 3% |
| Development & Construction Cost % | 8% | 6% | 13% | 1% | 5% | 5% | 10% | 20% |
| Operating Profit | 30 | 59 | 13 | 9 | 15 | 65 | 58 | 11 |
| OPM % | 21% | 29% | 7% | 13% | 11% | 11% | 10% | 7% |
| + Other Income | 1 | 1 | 3 | 12 | 3 | 10 | 16 | 10 |
| Miscellaneous Income | 1 | 1 | 3 | 12 | 3 | 10 | 16 | 10 |
| Interest | 2 | 2 | 2 | 3 | 4 | 6 | 7 | 6 |
| Depreciation | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 2 |
| Profit before tax | 29 | 58 | 14 | 17 | 13 | 66 | 65 | 13 |
| + Tax % | 23% | 27% | 32% | 26% | 27% | 26% | 24% | 26% |
| Current Tax | 8 | 15 | 7 | 3 | 5 | 17 | 16 | 6 |
| Deferred Tax | -1 | 0 | -3 | 1 | -2 | -1 | 0 | -2 |
| + Net Profit | 22 | 43 | 9 | 13 | 9 | 49 | 49 | 10 |
| Net Profit After Minority Interest | 22 | 43 | 9 | 13 | 9 | 49 | 49 | 10 |
| EPS in Rs | 3.14 | 5.89 | 1.31 | 1.74 | 1.24 | 5.68 | 5.66 | 1.10 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| + Sales | 28 | 232 | 501 | 545 | 1,376 |
| Sales Growth % | 736% | 116% | 9% | 153% | |
| Gross Sales | 545 | 1,376 | |||
| + Expenses | 26 | 211 | 432 | 438 | 1,229 |
| Material Cost % | 66% | 78% | 76% | 63% | 79% |
| Raw Material Cost | 18 | 182 | 382 | 342 | 1,150 |
| Change in Inventory | 0 | 0 | 0 | 0 | -64 |
| Manufacturing Cost % | 17% | 11% | 9% | 10% | 8% |
| Employee Cost % | 2% | 0% | 0% | 2% | 2% |
| Other Cost % | 9% | 1% | 1% | 6% | 1% |
| Raw Materials % | 66% | 78% | 76% | 63% | 84% |
| Purchase of Finished Goods % | 11% | 2% | |||
| Stock Adjustments % | 0% | 0% | 0% | 0% | 5% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 17% | 11% | 9% | 10% | 7% |
| Selling & Administration % | 6% | 1% | 1% | 2% | 1% |
| Miscellaneous Expenses % | 3% | 1% | 1% | 4% | 0% |
| Development & Construction Cost % | 10% | 7% | |||
| Operating Profit | 2 | 21 | 69 | 107 | 147 |
| OPM % | 7% | 9% | 14% | 20% | 11% |
| + Other Income | 5 | 4 | 7 | 6 | 40 |
| Miscellaneous Income | 7 | 40 | |||
| Interest | 4 | 6 | 7 | 6 | 21 |
| Depreciation | 0 | 0 | 0 | 0 | 5 |
| Profit before tax | 107 | 161 | |||
| + Tax % | 28% | 25% | |||
| Current Tax | 1 | 5 | 17 | 33 | 42 |
| Deferred Tax | 0 | 0 | -1 | -4 | -1 |
| + Net Profit | 77 | 120 | |||
| Profit Growth % | 56% | ||||
| Net Profit After Minority Interest | 2 | 15 | 52 | 77 | 120 |
| EPS in Rs | 68.59 | 463.63 | 1,615.34 | 10.39 | 13.90 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 0 | 37 | 43 |
| Reserves | 7 | 22 | 73 | 272 | 804 |
| + Borrowings | 52 | 65 | 61 | 115 | 255 |
| Secured Borrowings | 25 | 43 | 53 | 104 | 221 |
| Unsecured Borrowings | 28 | 21 | 8 | 11 | 35 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 8 | 34 | 20 | 174 | 585 |
| Current Liabilities | 8 | 34 | 20 | 174 | 583 |
| Provisions | 0 | 1 | 4 | 4 | 0 |
| Other liability items | 0 | 0 | 0 | 1 | 1 |
| Total Liabilities | 67 | 120 | 155 | 598 | 1,688 |
| + Fixed Assets | 0 | 1 | 2 | 37 | 145 |
| Gross Block | 1 | 2 | 3 | 39 | 151 |
| Accumulated Depreciation | 1 | 1 | 1 | 2 | 6 |
| CWIP | 0 | 0 | 0 | 88 | 43 |
| Investments | 6 | 7 | 9 | 7 | 6 |
| + Other Assets | 61 | 112 | 145 | 465 | 1,494 |
| Inventories | 2 | 2 | 2 | 2 | 106 |
| Trade receivables | 11 | 51 | 30 | 144 | 348 |
| Cash Equivalents | 12 | 18 | 41 | 127 | 572 |
| Loans n Advances | 36 | 42 | 72 | 166 | 437 |
| Other asset items | 2 | 1 | 0 | 25 | 31 |
| Total Assets | 67 | 120 | 155 | 598 | 1,688 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| + Cash from Operating Activity | -4 | -7 | 7 | 54 | -50 |
| Profit from Operations | 3 | 23 | 73 | 127 | 149 |
| Working Capital Changes | -7 | -26 | -53 | -38 | -154 |
| Profit Before Tax & Extraordinary Items | 2 | 19 | 68 | 107 | 161 |
| Depreciation | 0 | 0 | 0 | 0 | 5 |
| Interest (Net) | 2 | 3 | 5 | 1 | -3 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -1 | 0 | 0 | 2 | 0 |
| Provisions & Write-offs (Net) | -1 | 2 | 2 | 17 | -16 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 |
| Receivables | -2 | -40 | -11 | -129 | -189 |
| Inventories | 1 | 0 | -1 | 0 | -104 |
| Trade Payables | -5 | 8 | 1 | 68 | 383 |
| Direct Taxes Paid | 0 | -4 | -13 | -35 | -45 |
| + Cash from Investing Activity | -19 | 3 | 19 | -274 | -476 |
| Purchase of Fixed Assets | 0 | -1 | 0 | -152 | -60 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | -35 | 0 |
| Sale of Investments | 0 | 0 | 0 | 35 | 0 |
| Interest Received | 0 | 0 | 2 | 3 | 16 |
| Investment in Group Companies | -1 | 0 | 0 | -6 | 0 |
| Others | -17 | 4 | 18 | -124 | -432 |
| + Cash from Financing Activity | 21 | 6 | -10 | 210 | 538 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 161 | 440 |
| Proceeds from Other Long-Term Borrowings | 7 | 8 | 0 | 67 | 14 |
| Proceeds from Short-Term Borrowings | 18 | 3 | 0 | 8 | 126 |
| Repayment of Long-Term Borrowings | -1 | -1 | -1 | -18 | -2 |
| Repayment of Short-Term Borrowings | 0 | 0 | -3 | 0 | 0 |
| Interest Paid | -2 | -3 | -6 | -5 | -17 |
| Others | 0 | 0 | 0 | -3 | -23 |
| Net Cash Flow | -1 | 3 | 16 | -9 | 12 |