| Industry
Industry name |
Miscellaneous |
| Variance
Full Year Net Profit Variance |
-59 |
| Equity
Latest Equity |
60.64 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
47.23 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
98.54 |
| Net Profit
Full Year Net Profit |
7.92 |
| Full Year CPS
Full Year Cash Per Share |
6.7 |
| Earning Per Share
Full Year Earning Per Share |
1.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
24.64 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
17.8 |
| Networth
Full Year Return on Networth |
9.18 |
| Price/Book Value
Price to Book value |
0.505618 |
| Yearly PE ratio
Full Year Price to Earning per share |
6.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
1.3 |
| Bse value
BSE Value in lakhs |
2.75 |
| Nse value
NSE Value in lakhs |
12.28 |
| High
52 week high |
13 |
| Low
52 week low |
7 |
| Price
NSE Current market price |
8 |
| CPM
Current market price |
9 |
| Market cap
BSE / NSE Market Cap |
52.64 |
| Net profit
Latest Quarter Net Profit |
1.95 |
| 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 |
97.23 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
42.05 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
43.25 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
39.44 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
39.94 |
| TTM NP
Trailing Twelve 12 month Net Profit |
13.96 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
261.72 |
| TTM EPS
Trailing Twelve 12 month EPS |
1.37 |
| TTM PE
Trailing Twelve 12 month PE |
6.34 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
13.82 |
| Equity
Latest Equity |
60.64 |
| LTP
Latest Price (BSE/NSE) |
9 |
| Gross block
Latest Gross Block |
271.14 |
| Loans
Total loans |
99.87 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
44.8 |
| Year GPM
Full Year Gross Profit Margin |
40.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
41.5 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 26 | 26 | 24 | 24 | 24 | 24 | 25 | 25 |
| YOY Sales Growth % | 8% | 11% | 5% | -1% | -7% | -7% | 5% | 1% |
| Gross Sales | 26 | 26 | 24 | 24 | 24 | 24 | 25 | 25 |
| + Expenses | 14 | 15 | 40 | 12 | 15 | 13 | 14 | 14 |
| Material Cost % | 0% | -6% | 0% | 0% | 0% | 0% | 0% | 0% |
| Change in Inventory | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 41% | 42% | 152% | 42% | 53% | 42% | 41% | 50% |
| Employee Cost % | 11% | 10% | 13% | 9% | 9% | 9% | 14% | 8% |
| Other Cost % | -0% | 11% | -0% | 0% | -0% | -0% | 0% | 0% |
| Stock Adjustments % | 0% | 6% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 41% | 42% | 152% | 42% | 53% | 42% | 41% | 50% |
| Operating Profit | 13 | 11 | -16 | 12 | 9 | 12 | 11 | 10 |
| OPM % | 48% | 43% | -65% | 49% | 37% | 48% | 45% | 42% |
| + Other Income | 1 | 3 | 2 | 2 | 6 | 3 | 2 | 3 |
| Miscellaneous Income | 1 | 3 | 2 | 2 | 6 | 3 | 2 | 3 |
| Interest | 3 | 3 | 3 | 5 | 5 | 4 | 4 | 4 |
| Depreciation | 3 | 3 | 3 | 8 | 8 | 8 | 8 | 8 |
| Profit before tax | 7 | 7 | -20 | 1 | 2 | 2 | 2 | 1 |
| + Tax % | 17% | 17% | -48% | -6% | -15% | 5% | -27% | -25% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 1 | 1 | 10 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 6 | 6 | -30 | 1 | 2 | 2 | 2 | 2 |
| Extraordinary Income / Expense | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest (After Tax) | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 7 | 6 | -30 | 2 | 3 | 2 | 2 | 2 |
| EPS in Rs | 1.14 | 1.12 | -5.12 | 0.25 | 0.44 | 0.32 | 0.29 | 0.31 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 89 | 87 | 84 | 131 | 127 | 69 | 85 | 92 | 93 | 101 |
| Sales Growth % | -2% | -3% | 56% | -3% | -46% | 24% | 8% | 1% | 9% | |
| Gross Sales | 81 | 83 | 79 | 125 | 121 | 69 | 85 | 92 | 93 | 101 |
| + Expenses | 73 | 77 | 66 | 91 | 73 | 54 | 65 | 63 | 76 | 62 |
| Material Cost % | 0% | 0% | 0% | 0% | 1% | 0% | 0% | 3% | 1% | 1% |
| Change in Inventory | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 3 | 1 | 1 |
| Manufacturing Cost % | 56% | 61% | 63% | 57% | 35% | 39% | 22% | 25% | 31% | 28% |
| Employee Cost % | 5% | 5% | 6% | 5% | 5% | 7% | 8% | 9% | 13% | 11% |
| Other Cost % | 22% | 22% | 10% | 7% | 16% | 33% | 46% | 31% | 37% | 20% |
| Stock Adjustments % | 0% | 0% | 0% | -0% | -1% | -0% | -0% | -3% | -1% | -1% |
| Power & Fuel % | 1% | 1% | 3% | 4% | 4% | 3% | 1% | 1% | 4% | 3% |
| Other Manufacturing Expenses % | 54% | 60% | 60% | 54% | 31% | 36% | 22% | 24% | 27% | 25% |
| Selling & Administration % | 5% | 10% | 5% | 4% | 9% | 8% | 6% | 7% | 5% | 11% |
| Miscellaneous Expenses % | -76% | 12% | 20% | 2% | 8% | 25% | 40% | 25% | 32% | 9% |
| Operating Profit | 16 | 10 | 18 | 40 | 54 | 15 | 20 | 29 | 17 | 39 |
| OPM % | 18% | 12% | 22% | 31% | 43% | 22% | 23% | 31% | 19% | 39% |
| + Other Income | 26 | 34 | 35 | 19 | 68 | 7 | 4 | 11 | 16 | 65 |
| Miscellaneous Income | 27 | 33 | 35 | 19 | 68 | 7 | 5 | 11 | 16 | 84 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76 |
| Interest | 56 | 44 | 25 | 20 | 30 | 22 | 21 | 20 | 16 | 12 |
| Depreciation | 32 | 27 | 26 | 26 | 52 | 39 | 19 | 18 | 14 | 14 |
| Profit before tax | -31 | -24 | 5 | 12 | 39 | -39 | -15 | 1 | 4 | 78 |
| + Tax % | 214% | -3% | 77% | 26% | 24% | 20% | -82% | 749% | 309% | 17% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | -66 | 1 | 4 | 3 | 9 | -8 | 13 | 11 | 12 | 13 |
| + Net Profit | 36 | -24 | 2 | 9 | 30 | -31 | -28 | -9 | -8 | 65 |
| Profit Growth % | -167% | -107% | 412% | 226% | -203% | -9% | -67% | -12% | -887% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | 57 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | 57 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Net Profit After Minority Interest | 104 | -27 | -15 | 10 | 30 | -31 | -28 | -9 | -6 | 66 |
| EPS in Rs | 18.44 | 0.00 | 0.00 | 1.78 | 5.20 | -5.35 | -4.87 | -1.62 | -1.43 | 10.65 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 56 | 56 | 56 | 56 | 58 | 58 | 58 | 58 | 58 | 61 |
| Reserves | 144 | 137 | 123 | 123 | 113 | 53 | -16 | -25 | -35 | 40 |
| + Borrowings | 385 | 343 | 238 | 154 | 222 | 195 | 277 | 250 | 131 | 179 |
| Secured Borrowings | 213 | 169 | 84 | 37 | 0 | 0 | 99 | 93 | 87 | 79 |
| Unsecured Borrowings | 172 | 175 | 154 | 117 | 222 | 195 | 178 | 157 | 44 | 100 |
| + Other Liabilities | 300 | 353 | 308 | 307 | 375 | 339 | 250 | 243 | 175 | 69 |
| Current Liabilities | 221 | 308 | 198 | 284 | 350 | 313 | 233 | 231 | 164 | 60 |
| Provisions | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Minority Interest | 4 | 4 | 19 | 5 | 5 | 2 | 3 | 2 | 0 | -1 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 |
| Other liability items | 75 | 47 | 97 | 25 | 26 | 24 | 15 | 15 | 16 | 15 |
| Total Liabilities | 884 | 890 | 725 | 640 | 767 | 645 | 569 | 525 | 328 | 348 |
| + Fixed Assets | 227 | 266 | 268 | 221 | 344 | 278 | 256 | 242 | 148 | 182 |
| Gross Block | 253 | 317 | 341 | 321 | 496 | 396 | 393 | 313 | 237 | 271 |
| Accumulated Depreciation | 26 | 51 | 73 | 100 | 153 | 118 | 136 | 71 | 89 | 89 |
| CWIP | 12 | 3 | 10 | 6 | 12 | 6 | 6 | 7 | 8 | 7 |
| Investments | 247 | 96 | 68 | 65 | 47 | 18 | 49 | 86 | 29 | 32 |
| + Other Assets | 398 | 525 | 379 | 348 | 364 | 343 | 257 | 190 | 142 | 127 |
| Inventories | 11 | 9 | 9 | 9 | 9 | 9 | 9 | 5 | 4 | 3 |
| Trade receivables | 28 | 15 | 17 | 11 | 37 | 26 | 17 | 18 | 10 | 8 |
| Cash Equivalents | 1 | 7 | 11 | 8 | 9 | 16 | 16 | 19 | 9 | 9 |
| Loans n Advances | 236 | 404 | 262 | 265 | 259 | 249 | 176 | 120 | 91 | 96 |
| Other asset items | 123 | 90 | 80 | 56 | 51 | 43 | 39 | 29 | 28 | 11 |
| Total Assets | 884 | 890 | 725 | 640 | 767 | 645 | 569 | 525 | 328 | 348 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -5 | -6 | 101 | 25 | -81 | -30 | -35 | 82 | -18 | 3 |
| Profit from Operations | 36 | 22 | 24 | 44 | 61 | 29 | 52 | 52 | 45 | 106 |
| Working Capital Changes | -43 | -37 | 78 | -16 | -139 | -63 | -85 | 24 | -65 | -102 |
| Profit Before Tax & Extraordinary Items | 37 | -26 | -10 | 13 | 39 | -39 | -15 | 1 | 4 | 78 |
| Depreciation | 32 | 28 | 26 | 26 | 52 | 39 | 19 | 18 | 14 | 14 |
| Interest (Net) | 30 | 21 | 6 | 7 | 24 | 16 | 17 | 17 | 13 | 9 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | -3 | -11 | 0 | -11 | 11 | 24 | 18 | 0 | 1 |
| Profit / Loss on Sale of Investments | -65 | 0 | -3 | -1 | -37 | 0 | 0 | -1 | 19 | 0 |
| Provisions & Write-offs (Net) | 0 | -1 | 0 | 0 | 3 | 2 | 7 | 0 | 5 | 6 |
| Receivables | 2 | 26 | 24 | 7 | -82 | -3 | 22 | 37 | 5 | 2 |
| Inventories | -11 | 1 | 0 | 0 | 1 | 0 | 0 | 4 | 0 | 0 |
| Trade Payables | -34 | -65 | 54 | -23 | -58 | -60 | -107 | -17 | -70 | -104 |
| Direct Taxes Paid | 2 | 9 | -1 | -3 | -3 | 4 | -2 | 6 | 1 | -1 |
| + Cash from Investing Activity | 47 | 80 | 44 | 56 | 108 | 67 | 1 | -29 | 6 | -4 |
| Purchase of Fixed Assets | -67 | -1 | -9 | -10 | -7 | -5 | -1 | -5 | -2 | 0 |
| Sale of Fixed Assets | 0 | 23 | 28 | 0 | 73 | 27 | 3 | 0 | 0 | 22 |
| Purchase of Investments | -2 | -1 | -10 | -14 | 0 | 0 | -20 | -24 | -15 | 0 |
| Sale of Investments | 33 | 0 | 4 | 18 | 51 | 0 | 12 | 0 | 0 | 0 |
| Investment Income | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 26 | 24 | 0 | 7 | 6 | 7 | 4 | 4 | 2 | 3 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 | -5 |
| Others | 57 | 35 | 13 | 55 | -15 | 38 | 3 | 9 | 21 | -23 |
| + Cash from Financing Activity | -43 | -69 | -116 | -87 | -38 | -37 | 38 | -38 | -10 | -7 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 6 | 0 |
| Proceeds from Short-Term Borrowings | 60 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Redemption of Debentures | 0 | 0 | 0 | 0 | 0 | -13 | -41 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | -48 | -66 | -78 | -50 | 0 | -1 | 0 | -17 | 0 | -7 |
| Repayment of Short-Term Borrowings | 0 | 0 | -21 | -34 | -35 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| Interest Paid | -56 | -45 | -17 | -7 | -3 | -22 | -21 | -20 | -16 | -11 |
| Others | 0 | 18 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -1 | 5 | 29 | -6 | -12 | 1 | 4 | 15 | -22 | -8 |