| Industry
Industry name |
Infrastructure Developers & Operators |
| Variance
Full Year Net Profit Variance |
5428 |
| Equity
Latest Equity |
261.95 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
1865.2 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
3969.59 |
| Net Profit
Full Year Net Profit |
137.45 |
| Full Year CPS
Full Year Cash Per Share |
0.6 |
| Earning Per Share
Full Year Earning Per Share |
0.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
992.2 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
8.1 |
| Networth
Full Year Return on Networth |
-0.07 |
| Price/Book Value
Price to Book value |
2.592593 |
| Yearly PE ratio
Full Year Price to Earning per share |
40 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
33.4 |
| Bse value
BSE Value in lakhs |
295.42 |
| Nse value
NSE Value in lakhs |
5896.22 |
| High
52 week high |
28 |
| Low
52 week low |
14 |
| Price
NSE Current market price |
21 |
| CPM
Current market price |
21 |
| Market cap
BSE / NSE Market Cap |
5618.76 |
| Net profit
Latest Quarter Net Profit |
58.94 |
| Net profit variance
Latest Quarter Net Profit variance |
-35 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
6470.46 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
427.06 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
6.6 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
250.46 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.31 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-94.51 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
5427.6 |
| TTM EPS
Trailing Twelve 12 month EPS |
0.52 |
| TTM PE
Trailing Twelve 12 month PE |
41.25 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
100.46 |
| Equity
Latest Equity |
261.95 |
| LTP
Latest Price (BSE/NSE) |
21 |
| Gross block
Latest Gross Block |
889.41 |
| Loans
Total loans |
392.13 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
13.3 |
| Year GPM
Full Year Gross Profit Margin |
5.4 |
| Quarter OPM
Latest quater Operation Profit Margin |
17.2 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,816 | 1,407 | 1,007 | 1,374 | 1,091 | 961 | 925 | 992 |
| YOY Sales Growth % | -6% | -23% | -32% | -23% | -40% | -32% | -8% | -28% |
| Gross Sales | 1,816 | 1,407 | 1,007 | 1,374 | 1,091 | 961 | 925 | 992 |
| + Expenses | 1,664 | 1,165 | 1,090 | 1,085 | 912 | 815 | 858 | 821 |
| Material Cost % | 10% | 6% | -17% | 9% | 11% | 14% | 14% | 15% |
| Raw Material Cost | 183 | 114 | 137 | 130 | 117 | 131 | 127 | 151 |
| Change in Inventory | 0 | -31 | -305 | 0 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 73% | 62% | 51% | 64% | 65% | 62% | 70% | 59% |
| Employee Cost % | 8% | 10% | 13% | 6% | 8% | 9% | 9% | 9% |
| Other Cost % | 0% | 4% | 61% | 0% | -0% | 0% | -0% | 0% |
| Raw Materials % | 10% | 8% | 14% | 9% | 11% | 14% | 14% | 15% |
| Stock Adjustments % | 0% | 2% | 30% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 73% | 62% | 51% | 64% | 65% | 62% | 70% | 59% |
| Operating Profit | 152 | 242 | -83 | 288 | 179 | 146 | 67 | 171 |
| OPM % | 8% | 17% | -8% | 21% | 16% | 15% | 7% | 17% |
| + Other Income | 33 | 46 | 589 | 19 | 27 | 23 | 76 | 31 |
| Miscellaneous Income | 33 | 46 | 589 | 19 | 27 | 23 | 76 | 31 |
| Exceptional Income | 0 | 0 | 530 | 0 | 0 | 0 | 38 | 0 |
| Interest | 146 | 159 | 183 | 111 | 122 | 120 | 123 | 105 |
| Depreciation | 26 | 26 | 90 | 22 | 12 | 6 | 5 | 5 |
| Profit before tax | 14 | 102 | 234 | 173 | 73 | 42 | 15 | 92 |
| + Tax % | 118% | 38% | 117% | 48% | 31% | -13% | 48% | 36% |
| Current Tax | 9 | 16 | -40 | 2 | 12 | -14 | 6 | 5 |
| Deferred Tax | 7 | 22 | 313 | 82 | 10 | 8 | 2 | 28 |
| + Net Profit | -2 | 64 | -39 | 90 | 51 | 48 | 8 | 59 |
| Extraordinary Income / Expense | 0 | 0 | 530 | 0 | 0 | 0 | 38 | 0 |
| Exceptional Item | 0 | 0 | 530 | 0 | 0 | 0 | 38 | 0 |
| Net Profit After Minority Interest | -2 | 64 | -39 | 90 | 51 | 48 | 8 | 59 |
| EPS in Rs | -0.01 | 0.38 | -0.23 | 0.50 | 0.28 | 0.26 | 0.04 | 0.27 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 9,867 | 10,132 | 10,544 | 9,444 | 8,248 | 10,668 | 8,270 | 7,007 | 5,603 | 3,970 |
| Sales Growth % | 3% | 4% | -10% | -13% | 29% | -22% | -15% | -20% | -29% | |
| Gross Sales | 4,575 | 9,873 | 9,440 | 8,247 | 10,730 | 8,938 | 7,007 | 5,603 | 3,970 | |
| + Expenses | 9,142 | 9,294 | 10,762 | 8,709 | 8,131 | 9,594 | 7,718 | 6,387 | 4,969 | 3,416 |
| Material Cost % | 9% | 11% | 8% | 9% | -0% | -0% | 12% | 12% | 16% | 13% |
| Raw Material Cost | 871 | 1,074 | 818 | 691 | 0 | 0 | 1,010 | 862 | 564 | 527 |
| Change in Inventory | 0 | 50 | -3 | 159 | -17 | -17 | -11 | 10 | 337 | 0 |
| Manufacturing Cost % | 70% | 69% | 71% | 69% | 81% | 76% | 67% | 63% | 54% | 53% |
| Employee Cost % | 10% | 10% | 10% | 10% | 12% | 9% | 9% | 9% | 9% | 9% |
| Other Cost % | 3% | 2% | 13% | 4% | 7% | 5% | 5% | 6% | 10% | 11% |
| Raw Materials % | 9% | 11% | 8% | 7% | 0% | 0% | 12% | 12% | 10% | 13% |
| Stock Adjustments % | 0% | -0% | 0% | -2% | 0% | 0% | 0% | -0% | -6% | 0% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 1% | 2% | 2% | 2% | 3% |
| Other Manufacturing Expenses % | 70% | 69% | 71% | 69% | 81% | 75% | 66% | 61% | 51% | 50% |
| Selling & Administration % | 2% | 1% | 2% | 2% | 3% | 4% | 4% | 5% | 6% | 7% |
| Miscellaneous Expenses % | 2% | 3% | 8% | 2% | 4% | 0% | 1% | 1% | 4% | 3% |
| Development & Construction Cost % | 4% | 4% | 3% | 3% | 2% | 1% | 0% | 0% | 0% | |
| Operating Profit | 725 | 839 | -219 | 735 | 117 | 1,074 | 552 | 620 | 634 | 554 |
| OPM % | 7% | 8% | -2% | 8% | 1% | 10% | 7% | 9% | 11% | 14% |
| + Other Income | 1 | 56 | 231 | 597 | 152 | 624 | 497 | 1,025 | 653 | 166 |
| Miscellaneous Income | 252 | 217 | 716 | 434 | 496 | 512 | 1,034 | 686 | 157 | |
| Exceptional Income | 0 | 142 | 331 | 53 | 106 | 446 | 860 | 530 | 38 | |
| Interest | 1,543 | 1,525 | 808 | 817 | 1,001 | 1,036 | 1,012 | 813 | 600 | 469 |
| Depreciation | 206 | 201 | 177 | 152 | 136 | 138 | 128 | 105 | 164 | 27 |
| Profit before tax | 112 | -974 | 363 | -867 | 486 | -92 | 726 | 523 | 223 | |
| + Tax % | -9% | 62% | 45% | 30% | 13% | 72% | 34% | 78% | 26% | |
| Current Tax | 50 | 29 | 7 | 13 | 9 | 26 | 4 | 90 | -14 | 10 |
| Deferred Tax | -90 | -39 | -615 | 152 | -266 | 40 | -71 | 159 | 424 | 48 |
| + Net Profit | 78 | -463 | 236 | -610 | 400 | -28 | 478 | 113 | 166 | |
| Profit Growth % | -697% | -151% | -358% | -166% | -107% | -1818% | -76% | 47% | ||
| Extraordinary Income / Expense | 0 | -527 | 221 | -274 | 74 | 445 | 799 | 530 | 38 | |
| Exceptional Item | 0 | -527 | 221 | -274 | 106 | 410 | 851 | 530 | 38 | |
| Minority Interest (After Tax) | 225 | 274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | -758 | -816 | -50 | 197 | -610 | 563 | -28 | 478 | 113 | 166 |
| EPS in Rs | 0.00 | 0.00 | -0.33 | 1.30 | -4.03 | 3.72 | -0.18 | 3.16 | 0.62 | 0.63 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 101 | 664 | 151 | 151 | 151 | 151 | 151 | 151 | 182 | 262 |
| Reserves | -369 | -1,170 | -1,151 | -910 | -1,469 | -810 | -866 | -320 | 724 | 1,865 |
| + Borrowings | 9,780 | 8,894 | 4,108 | 4,253 | 4,777 | 2,018 | 5,512 | 2,223 | 1,679 | 1,019 |
| Secured Borrowings | 8,973 | 8,570 | 3,962 | 3,920 | 4,301 | 4,731 | 4,828 | 1,674 | 1,287 | 685 |
| Unsecured Borrowings | 807 | 324 | 145 | 333 | 476 | -2,713 | 683 | 549 | 392 | 334 |
| + Other Liabilities | 7,557 | 8,198 | 7,802 | 8,707 | 9,322 | 12,835 | 8,381 | 7,005 | 5,578 | 5,341 |
| Current Liabilities | 13,470 | 10,652 | 8,344 | 9,241 | 9,304 | 12,367 | 8,115 | 7,088 | 5,435 | 4,948 |
| Provisions | 210 | 154 | 77 | 232 | 254 | 480 | 611 | 298 | 48 | 42 |
| Minority Interest | -207 | -483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 185 | 170 | 1,327 | 1,471 | 1,697 | 1,667 | 1,835 | 1,566 | 1,308 | 1,213 |
| Total Liabilities | 17,069 | 16,586 | 10,910 | 12,200 | 12,781 | 14,194 | 13,178 | 9,059 | 8,163 | 8,487 |
| + Fixed Assets | 1,713 | 1,729 | 575 | 771 | 866 | 723 | 623 | 449 | 242 | 247 |
| Gross Block | 2,115 | 2,339 | 1,186 | 1,517 | 1,682 | 1,539 | 1,540 | 1,410 | 887 | 872 |
| Accumulated Depreciation | 402 | 610 | 611 | 746 | 816 | 816 | 917 | 962 | 645 | 625 |
| CWIP | 1,890 | 1,714 | 169 | 178 | 2 | 1 | 0 | 1 | 7 | 19 |
| Investments | 476 | 417 | 181 | 356 | 418 | 59 | 79 | 246 | 110 | 198 |
| + Other Assets | 12,990 | 12,726 | 9,985 | 10,895 | 11,496 | 13,411 | 12,475 | 8,364 | 7,804 | 8,023 |
| Inventories | 2,608 | 2,504 | 632 | 467 | 480 | 485 | 491 | 436 | 128 | 133 |
| Trade receivables | 2,308 | 2,465 | 3,546 | 1,898 | 4,502 | 2,091 | 2,698 | 2,204 | 2,388 | 2,253 |
| Cash Equivalents | 759 | 952 | 856 | 843 | 1,262 | 1,542 | 1,154 | 513 | 697 | 458 |
| Loans n Advances | 11,531 | 7,243 | 5,813 | 6,501 | 6,610 | 9,967 | 5,637 | 5,947 | 4,010 | 3,182 |
| Other asset items | -4,216 | -439 | -861 | 1,186 | -1,357 | -674 | 2,496 | -737 | 580 | 1,996 |
| Total Assets | 17,069 | 16,586 | 10,910 | 12,200 | 12,781 | 14,194 | 13,178 | 9,059 | 8,163 | 8,487 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 48 | 1,441 | 183 | 538 | 348 | 947 | 16 | 91 | 134 | 892 |
| Profit from Operations | 822 | 869 | 1,010 | 913 | 419 | 1,629 | 329 | 315 | 825 | 627 |
| Working Capital Changes | -752 | 596 | -724 | -311 | -185 | -598 | -318 | -186 | -686 | 271 |
| Profit Before Tax & Extraordinary Items | -1,022 | -1,100 | -657 | 362 | -867 | 641 | -90 | 726 | 523 | 223 |
| Depreciation | 206 | 201 | 177 | 152 | 136 | 138 | 128 | 105 | 164 | 27 |
| Interest (Net) | 1,524 | 1,499 | 771 | 804 | 974 | 1,003 | 991 | 782 | 555 | 416 |
| Dividend Received | -1 | 0 | -1 | -1 | -1 | -1 | -5 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 2 | -1 | -5 | -2 | -13 | -2 | -3 | -94 | -4 | -17 |
| Profit / Loss on Sale of Investments | 0 | 0 | -74 | 0 | 0 | 0 | 0 | 0 | -8 | 0 |
| Provisions & Write-offs (Net) | 141 | 224 | 654 | -223 | -23 | -23 | -50 | -46 | -18 | -9 |
| Profit / Loss in Forex | -13 | 8 | 7 | -4 | 6 | -4 | -4 | -23 | -18 | 30 |
| Receivables | -1,019 | -104 | -361 | -429 | -134 | -38 | -240 | 426 | -262 | -348 |
| Inventories | -199 | 104 | -17 | 165 | -12 | -5 | -6 | 54 | 307 | -5 |
| Trade Payables | 96 | 459 | -131 | 308 | 123 | -653 | -218 | 81 | 241 | 408 |
| Loans & Advances | -410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -23 | -24 | -103 | -64 | 114 | -84 | 5 | -39 | -5 | -6 |
| + Cash from Investing Activity | -59 | 71 | -5 | -18 | -83 | -208 | 448 | 536 | -90 | -365 |
| Purchase of Fixed Assets | -244 | 0 | -43 | -87 | -75 | -89 | -214 | -19 | -18 | -81 |
| Sale of Fixed Assets | 16 | 57 | 18 | 21 | 14 | 34 | 9 | 99 | 24 | 14 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59 | -95 |
| Sale of Investments | 143 | 7 | 4 | 1 | 9 | 0 | 6 | 0 | 0 | 0 |
| Interest Received | 10 | 24 | 48 | 8 | 29 | 30 | 26 | 15 | 15 | 127 |
| Dividend Received | 1 | 0 | 1 | 1 | 1 | 1 | 5 | 0 | 0 | 2 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 |
| Inter-Corporate Deposits | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400 |
| Others | 15 | -17 | -33 | 39 | -61 | -184 | 272 | 168 | -80 | 69 |
| + Cash from Financing Activity | 46 | -1,336 | -312 | -514 | 101 | -660 | -603 | -810 | 109 | -697 |
| Proceeds from Issue of Shares | 809 | 20 | 491 | 0 | 0 | 0 | 0 | 15 | 906 | 967 |
| Proceeds from Other Long-Term Borrowings | 1,209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 51 | 232 | 649 | 519 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -207 | -523 | -294 | -90 | -734 | -175 | -285 | -209 | -688 |
| Repayment of Short-Term Borrowings | -909 | -117 | 0 | 0 | 0 | 0 | -26 | -45 | -112 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -26 | -35 | -19 | -10 | -33 | -28 | 0 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | -1,062 | -1,031 | -331 | -425 | -423 | -426 | -392 | -462 | -448 | -977 |
| Net Cash Flow | 34 | 176 | -133 | 5 | 366 | 79 | -139 | -183 | 153 | -170 |