| Industry
Industry name |
IT - Hardware |
| Variance
Full Year Net Profit Variance |
130 |
| Equity
Latest Equity |
18.65 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
77.3 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
455.2 |
| Net Profit
Full Year Net Profit |
1.63 |
| Full Year CPS
Full Year Cash Per Share |
9.8 |
| Earning Per Share
Full Year Earning Per Share |
0.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
105.93 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
51.4 |
| Networth
Full Year Return on Networth |
1.71 |
| Price/Book Value
Price to Book value |
7.684825 |
| Yearly PE ratio
Full Year Price to Earning per share |
452 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
40.2 |
| Bse value
BSE Value in lakhs |
81.84 |
| Nse value
NSE Value in lakhs |
2838.86 |
| High
52 week high |
741 |
| Low
52 week low |
333 |
| Price
NSE Current market price |
393 |
| CPM
Current market price |
395 |
| Market cap
BSE / NSE Market Cap |
736.03 |
| Net profit
Latest Quarter Net Profit |
-6.62 |
| Net profit variance
Latest Quarter Net Profit variance |
-86 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
399.82 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
9.64 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
2.41 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
13.19 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
2.84 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-3.75 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
82.43 |
| 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 |
13.03 |
| Equity
Latest Equity |
18.65 |
| LTP
Latest Price (BSE/NSE) |
395 |
| Gross block
Latest Gross Block |
173.52 |
| Loans
Total loans |
12.13 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
4.3 |
| Year GPM
Full Year Gross Profit Margin |
4 |
| Quarter OPM
Latest quater Operation Profit Margin |
-2.3 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 105 | 100 | 115 | 97 | 127 | 114 | 117 | 106 |
| YOY Sales Growth % | 14% | 15% | 18% | -13% | 22% | 14% | 2% | 10% |
| Gross Sales | 105 | 100 | 115 | 97 | 127 | 114 | 117 | 106 |
| Other Operating Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 102 | 97 | 112 | 95 | 123 | 108 | 110 | 108 |
| Material Cost % | 29% | 36% | 44% | 53% | 25% | 18% | 39% | 41% |
| Raw Material Cost | 29 | 31 | 46 | 38 | 40 | 29 | 40 | 36 |
| Change in Inventory | 1 | 5 | 5 | 13 | -8 | -9 | 6 | 7 |
| Manufacturing Cost % | 33% | 31% | 30% | 34% | 26% | 24% | 26% | 30% |
| Employee Cost % | 17% | 19% | 16% | 19% | 17% | 17% | 16% | 20% |
| Other Cost % | 18% | 12% | 8% | -7% | 28% | 36% | 14% | 11% |
| Raw Materials % | 28% | 31% | 40% | 39% | 32% | 26% | 34% | 34% |
| Purchase of Finished Goods % | 21% | 21% | 16% | 20% | 15% | 20% | 23% | 25% |
| Stock Adjustments % | -1% | -5% | -4% | -13% | 6% | 8% | -5% | -7% |
| Other Manufacturing Expenses % | 33% | 31% | 30% | 34% | 26% | 24% | 26% | 30% |
| Operating Profit | 3 | 3 | 3 | 1 | 5 | 6 | 7 | -2 |
| OPM % | 3% | 3% | 2% | 1% | 4% | 5% | 6% | -2% |
| + Other Income | 1 | 1 | 0 | 1 | 2 | 0 | 2 | 1 |
| Miscellaneous Income | 1 | 1 | 0 | 1 | 2 | 0 | 2 | 1 |
| Interest | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 |
| Depreciation | 3 | 4 | 4 | 5 | 4 | 4 | 4 | 4 |
| Profit before tax | -1 | -1 | -3 | -4 | 1 | 0 | 3 | -7 |
| + Tax % | 11% | 41% | 78% | 13% | -35% | -8% | 8% | 9% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Deferred Tax | 0 | 0 | -2 | -1 | 0 | 0 | -1 | -1 |
| + Net Profit | -1 | -1 | -1 | -4 | 2 | 0 | 3 | -7 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| EPS in Rs |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 2,527 | 4,113 | 2,761 | 259 | 225 | 308 | 353 | 366 | 431 | 455 |
| Sales Growth % | 63% | -33% | -91% | -13% | 37% | 15% | 4% | 18% | 6% | |
| Gross Sales | 2,515 | 4,140 | 2,788 | 258 | 224 | 307 | 353 | 366 | 430 | 455 |
| Excise Duty | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
| + Expenses | 2,513 | 4,089 | 2,746 | 251 | 216 | 282 | 334 | 357 | 419 | 436 |
| Material Cost % | 95% | 97% | 95% | 48% | 49% | 50% | 53% | 52% | 50% | 51% |
| Raw Material Cost | 2,515 | 4,310 | 2,166 | 126 | 113 | 161 | 194 | 187 | 219 | 235 |
| Change in Inventory | -109 | -330 | 458 | -2 | -2 | -9 | -8 | 3 | -2 | -1 |
| Manufacturing Cost % | 0% | 0% | 0% | 3% | 3% | 3% | 3% | 4% | 3% | 3% |
| Employee Cost % | 1% | 1% | 1% | 15% | 14% | 13% | 14% | 15% | 17% | 17% |
| Other Cost % | 3% | 2% | 3% | 31% | 30% | 26% | 25% | 27% | 27% | 24% |
| Raw Materials % | 99% | 105% | 78% | 49% | 50% | 52% | 55% | 51% | 51% | 52% |
| Purchase of Finished Goods % | 90% | 112% | 77% | 22% | 24% | 18% | 19% | 15% | 18% | 19% |
| Stock Adjustments % | 4% | 8% | -17% | 1% | 1% | 3% | 2% | -1% | 0% | 0% |
| Power & Fuel % | 0% | 0% | 0% | 1% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 3% | 3% | 3% | 3% | 3% | 3% | 3% |
| Selling & Administration % | 2% | 1% | 2% | 22% | 20% | 15% | 8% | 9% | 9% | 7% |
| Miscellaneous Expenses % | 1% | 0% | 1% | 9% | 10% | 11% | 17% | 18% | 18% | 18% |
| Operating Profit | 14 | 25 | 15 | 7 | 9 | 26 | 20 | 10 | 11 | 19 |
| OPM % | 1% | 1% | 1% | 3% | 4% | 9% | 6% | 3% | 3% | 4% |
| + Other Income | 3 | 6 | 4 | 5 | 2 | 2 | 2 | 3 | 3 | 5 |
| Miscellaneous Income | 3 | 6 | 4 | 5 | 2 | 2 | 2 | 3 | 3 | 5 |
| Exceptional Income | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 3 | 1 | 0 | 2 | 2 | 1 | 1 | 2 | 5 | 7 |
| Depreciation | 6 | 5 | 4 | 10 | 8 | 6 | 7 | 11 | 15 | 17 |
| Profit before tax | 9 | 24 | 14 | 0 | 1 | 21 | 13 | -1 | -6 | 1 |
| + Tax % | 27% | 34% | 48% | 2050% | 18% | 27% | 26% | 140% | 46% | -129% |
| Current Tax | 0 | 6 | 7 | 1 | 0 | 6 | 3 | 0 | 0 | 1 |
| Deferred Tax | 3 | 3 | 0 | -2 | 0 | -1 | 0 | -1 | -3 | -2 |
| + Net Profit | 6 | 16 | 7 | 0 | 1 | 15 | 10 | 0 | -4 | 1 |
| Profit Growth % | 157% | -54% | -95% | 100% | 1835% | -37% | -97% | -1507% | -133% | |
| Extraordinary Income / Expense | 0 | 4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | -1 |
| Exceptional Item | 0 | 4 | -4 | -4 | 0 | 0 | 0 | 0 | 0 | -1 |
| Minority Interest (After Tax) | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 6 | 16 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS in Rs | 2.35 | 8.06 | 4.74 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 49 | 64 | 68 | 62 | 63 | 74 | 83 | 80 | 76 | 77 |
| + Borrowings | 25 | 3 | 0 | 26 | 7 | 9 | 14 | 40 | 43 | 54 |
| Secured Borrowings | 25 | 3 | 0 | 14 | 0 | 4 | 9 | 37 | 31 | 42 |
| Unsecured Borrowings | 0 | 0 | 0 | 12 | 7 | 5 | 4 | 3 | 11 | 12 |
| + Other Liabilities | 292 | 950 | 78 | 71 | 81 | 101 | 106 | 105 | 125 | 133 |
| Current Liabilities | 293 | 949 | 77 | 71 | 81 | 100 | 108 | 107 | 125 | 132 |
| Provisions | 4 | 5 | 6 | 7 | 6 | 10 | 9 | 12 | 17 | 21 |
| Minority Interest | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 3 | 3 | 3 | 2 | 1 | 2 | 0 | 0 | 1 | 1 |
| Total Liabilities | 384 | 1,036 | 165 | 178 | 170 | 203 | 221 | 244 | 262 | 283 |
| + Fixed Assets | 35 | 31 | 30 | 37 | 29 | 26 | 34 | 57 | 63 | 57 |
| Gross Block | 91 | 87 | 88 | 100 | 98 | 102 | 111 | 144 | 165 | 174 |
| Accumulated Depreciation | 56 | 56 | 58 | 63 | 68 | 75 | 77 | 87 | 102 | 116 |
| CWIP | 0 | 0 | 0 | 1 | 3 | 1 | 3 | 1 | 0 | 1 |
| Investments | 5 | 1 | 16 | 1 | 17 | 35 | 12 | 26 | 8 | 8 |
| + Other Assets | 344 | 1,003 | 118 | 139 | 121 | 140 | 171 | 161 | 191 | 217 |
| Inventories | 153 | 485 | 32 | 31 | 37 | 47 | 62 | 55 | 65 | 71 |
| Trade receivables | 127 | 401 | 26 | 43 | 28 | 35 | 46 | 63 | 72 | 95 |
| Cash Equivalents | 13 | 39 | 8 | 14 | 9 | 11 | 11 | 4 | 6 | 5 |
| Loans n Advances | 16 | 46 | 21 | 23 | 19 | 22 | 26 | 34 | 36 | 33 |
| Other asset items | 34 | 31 | 32 | 29 | 28 | 26 | 25 | 4 | 13 | 12 |
| Total Assets | 384 | 1,036 | 165 | 178 | 170 | 203 | 221 | 244 | 262 | 283 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 19 | 38 | -7 | -6 | 34 | 26 | -8 | 14 | 7 | 6 |
| Profit from Operations | 18 | 24 | 18 | |||||||
| Working Capital Changes | 3 | 18 | -22 | |||||||
| Profit Before Tax & Extraordinary Items | 7 | 15 | 9 | 0 | 1 | 15 | 13 | -1 | -4 | 1 |
| Depreciation | 6 | 5 | 4 | 10 | 8 | 6 | 7 | 11 | 15 | 17 |
| Interest (Net) | 2 | 0 | -2 | 0 | 1 | 1 | 1 | 2 | 5 | 6 |
| Profit / Loss on Sale of Assets | 1 | -6 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -2 | 0 |
| Provisions & Write-offs (Net) | 0 | 8 | 8 | 3 | 3 | 7 | 1 | 2 | -3 | 0 |
| Receivables | -99 | -274 | 375 | -18 | 13 | -9 | -12 | -18 | -9 | -24 |
| Inventories | -112 | -332 | 454 | 1 | -6 | -10 | -15 | 7 | -10 | -7 |
| Trade Payables | 209 | 650 | -876 | -4 | 8 | 20 | 0 | 4 | 12 | -1 |
| Direct Taxes Paid | -2 | -4 | -3 | 3 | 0 | -3 | -5 | -2 | -6 | 1 |
| + Cash from Investing Activity | -1 | 2 | -15 | 17 | -19 | -20 | 6 | -40 | 12 | -4 |
| Purchase of Fixed Assets | -3 | -4 | -6 | -4 | -3 | -4 | -16 | -28 | -9 | -5 |
| Sale of Fixed Assets | 0 | 8 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | -15 | 0 | -16 | -17 | -10 | -41 | 0 | 0 |
| Sale of Investments | 2 | 3 | 0 | 15 | 0 | 0 | 32 | 29 | 21 | 0 |
| Interest Received | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
| Others | 0 | -7 | 2 | 5 | 0 | 0 | -2 | -1 | -1 | 0 |
| + Cash from Financing Activity | -12 | -21 | -7 | -1 | -21 | -4 | 1 | 19 | -19 | -3 |
| Proceeds from Issue of Shares | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 4 | 6 | 31 | 0 | 10 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -2 | 0 | 0 | 0 | 0 | 0 | -3 | -6 | 0 |
| Repayment of Short-Term Borrowings | -7 | -17 | -3 | 0 | -14 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -6 | -5 | -3 | -4 | -4 | -6 | -7 |
| Dividend Paid | 0 | -1 | -3 | -7 | 0 | -4 | 0 | -4 | -3 | -1 |
| Interest Paid | -3 | -2 | 0 | |||||||
| Others | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 6 | 19 | -29 | 11 | -6 | 2 | -1 | -7 | 0 | -1 |