| Industry
Industry name |
Retail |
| Variance
Full Year Net Profit Variance |
7 |
| Equity
Latest Equity |
45.07 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
-957.99 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1800 |
| Net Profit
Full Year Net Profit |
-249.33 |
| Full Year CPS
Full Year Cash Per Share |
-17 |
| Earning Per Share
Full Year Earning Per Share |
-27.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
436.15 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
-101.3 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
-0.325765 |
| Yearly PE ratio
Full Year Price to Earning per share |
-1.2 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-1.9 |
| Bse value
BSE Value in lakhs |
1.6 |
| Nse value
NSE Value in lakhs |
48.31 |
| High
52 week high |
63 |
| Low
52 week low |
24 |
| Price
NSE Current market price |
33 |
| CPM
Current market price |
33 |
| Market cap
BSE / NSE Market Cap |
298.16 |
| Net profit
Latest Quarter Net Profit |
-65.58 |
| Net profit variance
Latest Quarter Net Profit variance |
4 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2267.16 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-43.95 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-1.94 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-153.88 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-8.55 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-262.51 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
6.57 |
| 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 |
157.3 |
| Equity
Latest Equity |
45.07 |
| LTP
Latest Price (BSE/NSE) |
33 |
| Gross block
Latest Gross Block |
1050.54 |
| Loans
Total loans |
654.48 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-0.6 |
| Year GPM
Full Year Gross Profit Margin |
-8.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
-1.6 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 548 | 518 | 517 | 412 | 416 | 445 | 503 | 436 |
| YOY Sales Growth % | -4% | -10% | -21% | -25% | -24% | -14% | -3% | 6% |
| Gross Sales | 548 | 518 | 517 | 412 | 416 | 445 | 503 | 436 |
| + Expenses | 547 | 563 | 505 | 423 | 423 | 449 | 496 | 443 |
| Material Cost % | -2% | -4% | -3% | -10% | -3% | 9% | 0% | -1% |
| Raw Material Cost | 1 | 3 | 2 | 2 | 1 | 1 | 1 | 0 |
| Change in Inventory | -14 | -24 | -16 | -42 | -15 | 37 | -1 | -7 |
| Manufacturing Cost % | 12% | 16% | 13% | 14% | 15% | 14% | 13% | 13% |
| Employee Cost % | 8% | 10% | 6% | 8% | 8% | 8% | 7% | 7% |
| Other Cost % | 82% | 87% | 81% | 91% | 82% | 70% | 79% | 83% |
| Raw Materials % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Purchase of Finished Goods % | 77% | 78% | 75% | 70% | 75% | 87% | 78% | 80% |
| Stock Adjustments % | 3% | 5% | 3% | 10% | 4% | -8% | 0% | 2% |
| Other Manufacturing Expenses % | 12% | 16% | 13% | 14% | 15% | 14% | 13% | 13% |
| Operating Profit | 1 | -45 | 12 | -11 | -7 | -4 | 7 | -7 |
| OPM % | 0% | -9% | 2% | -3% | -2% | -1% | 1% | -2% |
| + Other Income | 28 | 61 | 3 | 11 | 11 | 4 | 1 | 9 |
| Miscellaneous Income | 28 | 61 | 3 | 11 | 11 | 4 | 1 | 9 |
| Interest | 43 | 40 | 41 | 41 | 40 | 41 | 43 | 45 |
| Depreciation | 30 | 64 | 22 | 27 | 26 | 23 | 23 | 23 |
| Profit before tax | -43 | -87 | -47 | -68 | -62 | -64 | -58 | -66 |
| + Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -43 | -87 | -47 | -68 | -62 | -64 | -58 | -66 |
| Net Profit After Minority Interest | -43 | -87 | -47 | -68 | -62 | -64 | -58 | -66 |
| EPS in Rs | -4.82 | -9.67 | -5.25 | -7.59 | -6.84 | -7.08 | -6.47 | -7.28 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,149 | 2,398 | 2,884 | 2,643 | 2,523 | 2,704 | 2,574 | 2,186 |
| Sales Growth % | 109% | 20% | -8% | -5% | 7% | -5% | -15% | |
| Gross Sales | 2,187 | 2,641 | 2,428 | 2,300 | 2,453 | 2,345 | 1,995 | |
| Excise Duty | 0 | 211 | 239 | 215 | 179 | 224 | 205 | 167 |
| + Expenses | 1,167 | 2,389 | 2,826 | 2,635 | 2,499 | 2,700 | 2,586 | 2,230 |
| Material Cost % | 72% | 72% | 72% | 73% | 72% | 72% | 73% | 73% |
| Raw Material Cost | 839 | 1,750 | 2,057 | 1,951 | 1,816 | 1,965 | 1,874 | 1,509 |
| Change in Inventory | -7 | -27 | 22 | -19 | 7 | -5 | -2 | 96 |
| Manufacturing Cost % | 4% | 3% | 4% | 5% | 5% | 5% | 5% | 5% |
| Employee Cost % | 7% | 6% | 7% | 7% | 7% | 7% | 8% | 7% |
| Other Cost % | 19% | 18% | 16% | 15% | 14% | 15% | 15% | 16% |
| Raw Materials % | 73% | 73% | 71% | 74% | 72% | 73% | 73% | 69% |
| Purchase of Finished Goods % | 73% | 71% | 74% | 72% | 72% | 73% | 69% | |
| Stock Adjustments % | 1% | 1% | -1% | 1% | -0% | 0% | 0% | -4% |
| Power & Fuel % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Other Manufacturing Expenses % | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 3% |
| Selling & Administration % | 17% | 9% | 7% | 5% | 7% | 6% | 6% | 7% |
| Miscellaneous Expenses % | 0% | 1% | 1% | 2% | 1% | 1% | 1% | 2% |
| Operating Profit | -18 | 9 | 57 | 8 | 24 | 4 | -12 | -43 |
| OPM % | -2% | 0% | 2% | 0% | 1% | 0% | -0% | -2% |
| + Other Income | 9 | 28 | 32 | 53 | 77 | 33 | 26 | 104 |
| Miscellaneous Income | 28 | 32 | 53 | 77 | 33 | 26 | 104 | |
| Interest | 4 | 7 | 82 | 91 | 97 | 115 | 148 | 164 |
| Depreciation | 15 | 25 | 138 | 134 | 126 | 132 | 132 | 143 |
| Profit before tax | 4 | -131 | -164 | -122 | -211 | -267 | -247 | |
| + Tax % | 43% | 0% | 0% | 0% | 0% | 0% | 0% | |
| Current Tax | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 2 | -131 | -164 | -121 | -210 | -266 | -246 | |
| Profit Growth % | -5572% | 25% | -26% | 73% | 27% | -7% | ||
| Net Profit After Minority Interest | -14 | 2 | -131 | -164 | -121 | -210 | -266 | -246 |
| EPS in Rs | 0.00 | 0.30 | -16.44 | -18.18 | -13.48 | -23.34 | -29.53 | -27.33 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 41 | 40 | 40 | 45 | 45 | 45 | 45 | 45 |
| Reserves | 507 | 508 | 234 | 142 | 18 | -195 | -460 | -706 |
| + Borrowings | 0 | 0 | 849 | 944 | 1,069 | 1,341 | 1,622 | 1,571 |
| Secured Borrowings | 0 | 0 | 127 | 235 | 343 | 495 | 694 | 917 |
| Unsecured Borrowings | 0 | 0 | 722 | 709 | 725 | 846 | 927 | 654 |
| + Other Liabilities | 333 | 365 | 471 | 428 | 434 | 438 | 489 | 399 |
| Current Liabilities | 325 | 778 | 1,209 | 603 | 1,205 | 1,263 | 1,378 | 1,229 |
| Provisions | 22 | 14 | 13 | 13 | 8 | 9 | 9 | 8 |
| Equity Application Money | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 |
| Other liability items | 8 | 9 | 11 | 14 | 17 | 17 | 17 | 15 |
| Total Liabilities | 881 | 914 | 1,594 | 1,559 | 1,565 | 1,629 | 1,696 | 1,310 |
| + Fixed Assets | 239 | 263 | 1,055 | 1,053 | 1,049 | 1,132 | 1,211 | 953 |
| Gross Block | 319 | 366 | 1,202 | 1,245 | 1,274 | 1,385 | 1,405 | 1,051 |
| Accumulated Depreciation | 81 | 104 | 147 | 191 | 225 | 254 | 194 | 97 |
| CWIP | 0 | 1 | 10 | 3 | 8 | 2 | 1 | 0 |
| Investments | 7 | 23 | 24 | 35 | 94 | 94 | 56 | 43 |
| + Other Assets | 635 | 627 | 505 | 468 | 415 | 401 | 428 | 314 |
| Inventories | 250 | 270 | 248 | 267 | 260 | 265 | 266 | 170 |
| Trade receivables | 37 | 45 | 66 | 30 | 27 | 20 | 25 | 18 |
| Cash Equivalents | 100 | 220 | 81 | 58 | 18 | 18 | 36 | 26 |
| Loans n Advances | 27 | 449 | 783 | 220 | 822 | 883 | 951 | 883 |
| Other asset items | 221 | -357 | -673 | -107 | -712 | -784 | -850 | -783 |
| Total Assets | 881 | 914 | 1,594 | 1,559 | 1,565 | 1,629 | 1,696 | 1,310 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -48 | -13 | 114 | -2 | 55 | 27 | 35 | 37 |
| Profit from Operations | -4 | 12 | 82 | 54 | 44 | 10 | -9 | -10 |
| Working Capital Changes | -44 | -21 | 40 | -52 | 10 | 2 | 42 | 46 |
| Profit Before Tax & Extraordinary Items | -14 | 4 | -131 | -164 | -122 | -211 | -267 | -247 |
| Depreciation | 15 | 25 | 138 | 134 | 126 | 132 | 132 | 143 |
| Interest (Net) | -8 | -18 | 75 | 85 | 92 | 109 | 142 | 159 |
| Profit / Loss on Sale of Assets | 0 | 0 | -1 | 0 | 1 | 1 | 2 | -4 |
| Profit / Loss on Sale of Investments | -1 | -1 | -4 | -9 | -2 | -1 | -7 | -16 |
| Provisions & Write-offs (Net) | 3 | 4 | 18 | 39 | -1 | -3 | -2 | 5 |
| Receivables | 2 | -9 | -28 | 6 | 3 | 6 | -5 | 3 |
| Inventories | -6 | -30 | 40 | -25 | 8 | 0 | 0 | 103 |
| Trade Payables | -16 | 32 | 18 | -44 | 2 | 10 | 41 | -68 |
| Loans & Advances | 2 | -4 | -8 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | -3 | -7 | -4 | 1 | 15 | 2 | 2 |
| + Cash from Investing Activity | -189 | 22 | -7 | -18 | -40 | -26 | 11 | -20 |
| Purchase of Fixed Assets | -8 | -46 | -43 | -23 | -25 | -26 | -36 | -22 |
| Sale of Fixed Assets | 0 | 1 | 1 | 0 | 1 | 1 | 4 | 6 |
| Purchase of Investments | -157 | -188 | -502 | -173 | -124 | -45 | -343 | -235 |
| Sale of Investments | 160 | 176 | 514 | 181 | 105 | 47 | 386 | 252 |
| Interest Received | 6 | 20 | 4 | 1 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | -171 | -1 | 0 | 0 | 0 | 0 |
| Others | -190 | 59 | 190 | -4 | 3 | -2 | 0 | -21 |
| + Cash from Financing Activity | 38 | 0 | -54 | -3 | -55 | -5 | -28 | -27 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 30 | 10 | 89 | 115 | 190 | 223 |
| Proceeds from Short-Term Borrowings | 38 | 0 | 63 | 75 | 39 | 105 | 67 | 53 |
| Repayment of Long-Term Borrowings | 0 | 0 | -10 | -21 | -22 | -39 | -65 | -82 |
| Repayment of Financial Liabilities | 0 | 0 | -57 | -54 | -64 | -70 | -73 | -56 |
| Interest Paid | 0 | 0 | -81 | -91 | -96 | -115 | -147 | -165 |
| Net Cash Flow | -199 | 9 | 53 | -24 | -40 | -4 | 18 | -10 |