| Industry
Industry name |
Non Ferrous Metals |
| Variance
Full Year Net Profit Variance |
69 |
| Equity
Latest Equity |
16.87 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
153.47 |
| Dividend
Full Year Dividend % |
11 |
| Sales Turnover
Full Year Net Sales |
617.99 |
| Net Profit
Full Year Net Profit |
15.42 |
| Full Year CPS
Full Year Cash Per Share |
1.2 |
| 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 |
212.77 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
10.1 |
| Networth
Full Year Return on Networth |
9.45 |
| Price/Book Value
Price to Book value |
10.19802 |
| Yearly PE ratio
Full Year Price to Earning per share |
112.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
86.6 |
| Bse value
BSE Value in lakhs |
69.52 |
| Nse value
NSE Value in lakhs |
2105.2 |
| High
52 week high |
114 |
| Low
52 week low |
49 |
| Price
NSE Current market price |
103 |
| CPM
Current market price |
103 |
| Market cap
BSE / NSE Market Cap |
1736.15 |
| Net profit
Latest Quarter Net Profit |
4.07 |
| Net profit variance
Latest Quarter Net Profit variance |
277 |
| 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 |
31.67 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
4.39 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
155.44 |
| TTM EPS
Trailing Twelve 12 month EPS |
1.09 |
| TTM PE
Trailing Twelve 12 month PE |
94.4 |
| 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 |
16.87 |
| LTP
Latest Price (BSE/NSE) |
103 |
| Gross block
Latest Gross Block |
104.66 |
| Loans
Total loans |
88.6 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
7.5 |
| Year GPM
Full Year Gross Profit Margin |
4.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
4.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 149 | 180 | 153 | 109 | 128 | 188 | 193 | 213 |
| YOY Sales Growth % | 11% | 56% | 12% | -18% | -14% | 4% | 26% | 95% |
| Gross Sales | 171 | 207 | 178 | 125 | 148 | 217 | 223 | 240 |
| Excise Duty | 22 | 27 | 25 | 16 | 20 | 29 | 30 | 27 |
| + Expenses | 139 | 169 | 147 | 102 | 119 | 174 | 177 | 203 |
| Material Cost % | 83% | 80% | 90% | 117% | 124% | 62% | 97% | 75% |
| Raw Material Cost | 122 | 150 | 135 | 109 | 131 | 138 | 172 | 174 |
| Change in Inventory | 1 | -6 | 3 | 18 | 27 | -21 | 15 | -14 |
| Manufacturing Cost % | 11% | 6% | 8% | 8% | 9% | 7% | 9% | 5% |
| Employee Cost % | 1% | 1% | 2% | 2% | 2% | 1% | 1% | 1% |
| Other Cost % | -2% | 6% | -4% | -33% | -42% | 23% | -15% | 13% |
| Raw Materials % | 82% | 83% | 88% | 100% | 103% | 73% | 89% | 82% |
| Stock Adjustments % | -1% | 3% | -2% | -17% | -21% | 11% | -8% | 7% |
| Power & Fuel % | 2% | 2% | 2% | 2% | 2% | 2% | 1% | 2% |
| Other Manufacturing Expenses % | 9% | 5% | 6% | 6% | 8% | 5% | 8% | 4% |
| Operating Profit | 10 | 11 | 7 | 7 | 9 | 14 | 16 | 10 |
| OPM % | 6% | 6% | 4% | 6% | 7% | 7% | 8% | 5% |
| + Other Income | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 |
| Interest | 5 | 6 | 5 | 5 | 5 | 5 | 4 | 5 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 4 | 5 | 2 | 1 | 4 | 8 | 11 | 5 |
| + Tax % | 27% | 33% | 77% | 26% | 33% | 34% | 37% | 12% |
| Current Tax | 1 | 1 | 2 | 0 | 1 | 2 | 3 | 1 |
| Deferred Tax | 0 | 1 | -1 | 0 | 0 | 0 | 1 | -1 |
| + Net Profit | 3 | 3 | 1 | 1 | 2 | 5 | 7 | 4 |
| Net Profit After Minority Interest | 3 | 3 | 1 | 1 | 2 | 5 | 7 | 4 |
| EPS in Rs | 0.15 | 0.18 | 0.03 | 0.06 | 0.15 | 0.30 | 0.40 | 0.24 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 406 | 547 | 484 | 412 | 348 | 607 | 624 | 621 | 709 | 713 |
| Sales Growth % | 35% | -12% | -15% | -16% | 75% | 3% | -0% | 14% | 1% | |
| Gross Sales | 301 | 429 | 396 | 335 | 259 | 446 | 465 | 449 | 522 | 523 |
| Excise Duty | 43 | 76 | 71 | 53 | 44 | 81 | 80 | 86 | 93 | 95 |
| + Expenses | 379 | 505 | 460 | 418 | 331 | 583 | 597 | 591 | 673 | 667 |
| Material Cost % | 69% | 68% | 68% | 71% | 70% | 72% | 73% | 71% | 72% | 71% |
| Raw Material Cost | 286 | 373 | 349 | 308 | 216 | 428 | 477 | 441 | 527 | 543 |
| Change in Inventory | -5 | -2 | -20 | -17 | 26 | 10 | -20 | -2 | -17 | -39 |
| Manufacturing Cost % | 6% | 6% | 8% | 7% | 8% | 7% | 6% | 7% | 6% | 6% |
| Employee Cost % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Cost % | 18% | 18% | 18% | 23% | 17% | 16% | 15% | 16% | 16% | 16% |
| Raw Materials % | 70% | 68% | 72% | 75% | 62% | 70% | 77% | 71% | 74% | 76% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | 1% | 0% | 4% | 4% | -7% | -2% | 3% | 0% | 2% | 5% |
| Power & Fuel % | 1% | 2% | 2% | 3% | 3% | 2% | 2% | 2% | 2% | 1% |
| Other Manufacturing Expenses % | 4% | 4% | 6% | 4% | 5% | 5% | 4% | 5% | 4% | 4% |
| Selling & Administration % | 7% | 3% | 3% | 3% | 3% | 2% | 2% | 2% | 3% | 2% |
| Miscellaneous Expenses % | 0% | 1% | 1% | 7% | 1% | 1% | 0% | 0% | 0% | 1% |
| Operating Profit | 27 | 42 | 23 | -6 | 16 | 24 | 26 | 30 | 36 | 46 |
| OPM % | 7% | 8% | 5% | -1% | 5% | 4% | 4% | 5% | 5% | 6% |
| + Other Income | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Miscellaneous Income | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Interest | 6 | 10 | 12 | 14 | 11 | 12 | 14 | 19 | 20 | 19 |
| Depreciation | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 5 |
| Profit before tax | 20 | 32 | 10 | -21 | 5 | 10 | 11 | 10 | 14 | 24 |
| + Tax % | 36% | 38% | 34% | -5% | 12% | 6% | 6% | 15% | 36% | 35% |
| Current Tax | 7 | 12 | 3 | 0 | 0 | 0 | 0 | 2 | 4 | 7 |
| Deferred Tax | 1 | 0 | 1 | 1 | 1 | 1 | 1 | -1 | 1 | 1 |
| + Net Profit | 13 | 21 | 7 | -22 | 4 | 9 | 10 | 8 | 9 | 15 |
| Profit Growth % | 59% | -68% | -429% | -119% | 129% | 12% | -20% | 11% | 69% | |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 9 | 15 |
| EPS in Rs | 0.52 | 0.54 | 0.92 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 13 | 16 | 16 | 16 | 16 | 16 | 16 | 17 | 17 |
| Reserves | 51 | 69 | 70 | 49 | 52 | 62 | 72 | 80 | 140 | 153 |
| + Borrowings | 62 | 95 | 114 | 109 | 109 | 112 | 112 | 120 | 117 | 129 |
| Secured Borrowings | 57 | 85 | 104 | 94 | 89 | 93 | 93 | 97 | 71 | 41 |
| Unsecured Borrowings | 5 | 10 | 10 | 15 | 20 | 19 | 19 | 23 | 46 | 89 |
| Deferred Credit | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 1 | 0 | 1 |
| + Other Liabilities | 44 | 35 | 24 | 25 | 53 | 58 | 67 | 69 | 71 | 72 |
| Current Liabilities | 44 | 35 | 24 | 25 | 53 | 59 | 70 | 72 | 73 | 71 |
| Provisions | 5 | 10 | 2 | 1 | 0 | 0 | 1 | 1 | 1 | 3 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
| Total Liabilities | 160 | 213 | 224 | 199 | 230 | 247 | 267 | 285 | 344 | 371 |
| + Fixed Assets | 21 | 30 | 38 | 46 | 61 | 62 | 65 | 66 | 64 | 74 |
| Gross Block | 25 | 36 | 45 | 56 | 74 | 77 | 83 | 87 | 90 | 105 |
| Accumulated Depreciation | 3 | 5 | 7 | 10 | 12 | 15 | 18 | 22 | 26 | 31 |
| CWIP | 0 | 10 | 17 | 13 | 0 | 0 | 1 | 0 | 4 | 0 |
| Investments | 4 | 4 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 135 | 168 | 164 | 135 | 168 | 185 | 201 | 220 | 277 | 297 |
| Inventories | 71 | 80 | 103 | 96 | 111 | 101 | 112 | 149 | 182 | 223 |
| Trade receivables | 58 | 76 | 50 | 31 | 43 | 74 | 57 | 53 | 52 | 30 |
| Cash Equivalents | 3 | 4 | 3 | 3 | 1 | 1 | 9 | 2 | 6 | 9 |
| Loans n Advances | 1 | 7 | 6 | 3 | 11 | 10 | 26 | 18 | 38 | 34 |
| Other asset items | 1 | 1 | 2 | 2 | 2 | -1 | -3 | -3 | -1 | 1 |
| Total Assets | 160 | 213 | 224 | 199 | 230 | 247 | 267 | 285 | 344 | 371 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -22 | -10 | 13 | 23 | 11 | 11 | 29 | 5 | -21 | 22 |
| Profit from Operations | 32 | 37 | 47 | |||||||
| Working Capital Changes | -25 | -56 | -21 | |||||||
| Profit Before Tax & Extraordinary Items | 20 | 34 | 10 | -21 | 5 | 10 | 11 | 10 | 14 | 24 |
| Depreciation | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 5 |
| Interest (Net) | 6 | 10 | 12 | 13 | 11 | 12 | 14 | 18 | 19 | 18 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -24 | -24 | 27 | 22 | -19 | -28 | 3 | 11 | -20 | 24 |
| Inventories | -9 | -9 | -23 | 7 | -15 | 10 | -11 | -37 | -34 | -40 |
| Trade Payables | -11 | -15 | -3 | 1 | 28 | 4 | 9 | 1 | -2 | -4 |
| Direct Taxes Paid | -4 | -8 | -11 | -2 | 0 | 0 | 1 | -3 | -2 | -3 |
| + Cash from Investing Activity | -7 | -20 | -17 | -6 | 0 | -3 | -8 | -4 | -8 | -15 |
| Purchase of Fixed Assets | -4 | -11 | -10 | -11 | -20 | -3 | -8 | -3 | -2 | -15 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Capital WIP | 0 | -9 | -8 | 5 | 13 | 0 | -1 | 0 | -4 | 4 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -3 | -4 |
| + Cash from Financing Activity | 29 | 30 | 4 | -18 | -12 | -8 | -14 | -8 | 30 | -8 |
| Proceeds from Issue of Shares | 18 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 7 | 0 | 3 | 24 | 4 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 24 | 26 | 18 | 0 | 0 | 1 | 3 | 15 | 0 | 23 |
| Repayment of Long-Term Borrowings | -6 | 0 | 0 | 0 | 0 | 0 | -2 | -5 | -2 | -10 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -7 | -25 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid | -1 | -1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| Interest Paid | -18 | -20 | -19 | |||||||
| Net Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 7 | -7 | 0 | 0 |