| Industry
Industry name |
Refractories |
| Variance
Full Year Net Profit Variance |
-15 |
| Equity
Latest Equity |
72.08 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1102.83 |
| Dividend
Full Year Dividend % |
22 |
| Sales Turnover
Full Year Net Sales |
1894.25 |
| Net Profit
Full Year Net Profit |
36.7 |
| Full Year CPS
Full Year Cash Per Share |
16.1 |
| Earning Per Share
Full Year Earning Per Share |
5.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
512.37 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
163 |
| Networth
Full Year Return on Networth |
3.22 |
| Price/Book Value
Price to Book value |
1.263804 |
| Yearly PE ratio
Full Year Price to Earning per share |
40.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
12.8 |
| Bse value
BSE Value in lakhs |
14.84 |
| Nse value
NSE Value in lakhs |
46.21 |
| High
52 week high |
340 |
| Low
52 week low |
120 |
| Price
NSE Current market price |
205 |
| CPM
Current market price |
206 |
| Market cap
BSE / NSE Market Cap |
1481.22 |
| Net profit
Latest Quarter Net Profit |
17.06 |
| Net profit variance
Latest Quarter Net Profit variance |
58 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
1585.78 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
114.54 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
7.22 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
127.14 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.51 |
| TTM NP
Trailing Twelve 12 month Net Profit |
50.79 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
47.02 |
| TTM EPS
Trailing Twelve 12 month EPS |
5.94 |
| TTM PE
Trailing Twelve 12 month PE |
34.6 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
67.93 |
| Equity
Latest Equity |
72.08 |
| LTP
Latest Price (BSE/NSE) |
206 |
| Gross block
Latest Gross Block |
1050.09 |
| Loans
Total loans |
13.1 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
7.2 |
| Year GPM
Full Year Gross Profit Margin |
6.8 |
| Quarter OPM
Latest quater Operation Profit Margin |
7.2 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 411 | 379 | 449 | 454 | 489 | 469 | 483 | 512 |
| YOY Sales Growth % | -10% | 3% | 14% | 10% | 19% | 24% | 8% | 13% |
| Gross Sales | 411 | 379 | 449 | 454 | 489 | 469 | 483 | 512 |
| + Expenses | 379 | 362 | 415 | 418 | 451 | 450 | 444 | 475 |
| Material Cost % | 49% | 57% | 43% | 47% | 54% | 49% | 46% | 54% |
| Raw Material Cost | 194 | 197 | 206 | 214 | 248 | 230 | 227 | 270 |
| Change in Inventory | 9 | 18 | -12 | 2 | 18 | 2 | -6 | 8 |
| Manufacturing Cost % | 27% | 26% | 24% | 23% | 24% | 25% | 23% | 24% |
| Employee Cost % | 17% | 19% | 17% | 17% | 17% | 19% | 16% | 16% |
| Other Cost % | -1% | -6% | 8% | 5% | -3% | 3% | 7% | -1% |
| Raw Materials % | 47% | 52% | 46% | 47% | 51% | 49% | 47% | 53% |
| Purchase of Finished Goods % | 4% | 4% | 3% | 6% | 5% | 3% | 5% | 2% |
| Stock Adjustments % | -2% | -5% | 3% | -0% | -4% | -0% | 1% | -2% |
| Other Manufacturing Expenses % | 27% | 26% | 24% | 23% | 24% | 25% | 23% | 24% |
| Operating Profit | 33 | 17 | 33 | 36 | 38 | 18 | 39 | 37 |
| OPM % | 8% | 4% | 7% | 8% | 8% | 4% | 8% | 7% |
| + Other Income | 4 | 3 | 4 | 3 | 2 | 2 | 3 | 3 |
| Miscellaneous Income | 4 | 3 | 4 | 3 | 2 | 2 | 3 | 3 |
| Interest | 3 | 4 | 4 | 5 | 4 | 4 | 4 | 3 |
| Depreciation | 18 | 18 | 20 | 19 | 20 | 20 | 21 | 14 |
| Profit before tax | 15 | -2 | 13 | 15 | 17 | -4 | 17 | 23 |
| + Tax % | 21% | -11% | 34% | 29% | 24% | 18% | 16% | 26% |
| Current Tax | 4 | 1 | 4 | 7 | 8 | 3 | 7 | 8 |
| Deferred Tax | 0 | -1 | 1 | -3 | -4 | -4 | -4 | -2 |
| + Net Profit | 12 | -2 | 8 | 11 | 13 | -3 | 14 | 17 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 |
| Net Profit After Minority Interest | 12 | -2 | 8 | 11 | 13 | -3 | 14 | 17 |
| EPS in Rs | 3.35 | -0.60 | 2.34 | 1.50 | 1.76 | -0.43 | 1.98 | 2.37 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 783 | 839 | 950 | 917 | 1,022 | 1,260 | 1,387 | 1,639 | 1,653 | 1,894 |
| Sales Growth % | 7% | 13% | -3% | 11% | 23% | 10% | 18% | 1% | 15% | |
| Gross Sales | 748 | 831 | 943 | 917 | 1,022 | 1,260 | 1,387 | 1,639 | 1,653 | 1,894 |
| Excise Duty | 18 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 684 | 733 | 841 | 846 | 867 | 1,117 | 1,234 | 1,485 | 1,524 | 1,763 |
| Material Cost % | 46% | 50% | 50% | 50% | 46% | 49% | 52% | 51% | 50% | 52% |
| Raw Material Cost | 377 | 415 | 510 | 448 | 479 | 643 | 732 | 837 | 845 | 1,005 |
| Change in Inventory | -15 | 6 | -33 | 11 | -5 | -28 | -10 | -5 | -18 | -16 |
| Manufacturing Cost % | 7% | 7% | 7% | 7% | 7% | 9% | 10% | 9% | 11% | 10% |
| Employee Cost % | 15% | 15% | 15% | 16% | 15% | 14% | 14% | 15% | 17% | 17% |
| Other Cost % | 19% | 15% | 16% | 19% | 17% | 17% | 13% | 15% | 14% | 14% |
| Raw Materials % | 48% | 49% | 54% | 49% | 47% | 51% | 53% | 51% | 51% | 53% |
| Purchase of Finished Goods % | 9% | 8% | 10% | 6% | 11% | 7% | 10% | 6% | 4% | 5% |
| Stock Adjustments % | 2% | -1% | 3% | -1% | 0% | 2% | 1% | 0% | 1% | 1% |
| Power & Fuel % | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% |
| Other Manufacturing Expenses % | 4% | 4% | 4% | 4% | 4% | 6% | 6% | 6% | 7% | 7% |
| Selling & Administration % | 14% | 14% | 14% | 13% | 14% | 15% | 11% | 10% | 12% | 11% |
| Miscellaneous Expenses % | 3% | 1% | 2% | 6% | 2% | 2% | 2% | 5% | 3% | 3% |
| Operating Profit | 99 | 106 | 109 | 71 | 155 | 143 | 153 | 154 | 129 | 131 |
| OPM % | 13% | 13% | 11% | 8% | 15% | 11% | 11% | 9% | 8% | 7% |
| + Other Income | 4 | 4 | 5 | 11 | 21 | 16 | 13 | 19 | 17 | 10 |
| Miscellaneous Income | 4 | 4 | 5 | 11 | 21 | 16 | 13 | 19 | 17 | 10 |
| Interest | 5 | 4 | 4 | 4 | 3 | 3 | 5 | 11 | 15 | 17 |
| Depreciation | 44 | 44 | 46 | 48 | 49 | 51 | 56 | 64 | 73 | 80 |
| Profit before tax | 55 | 63 | 64 | 30 | 124 | 104 | 106 | 98 | 60 | 45 |
| + Tax % | 8% | 25% | 21% | 35% | 47% | 25% | 25% | 17% | 28% | 23% |
| Current Tax | 13 | 14 | 15 | 10 | 34 | 35 | 24 | 35 | 15 | 25 |
| Deferred Tax | -8 | 1 | -1 | 1 | 25 | -9 | 3 | -19 | 1 | -15 |
| + Net Profit | 50 | 47 | 50 | 19 | 66 | 77 | 79 | 82 | 43 | 35 |
| Profit Growth % | -6% | 7% | -61% | 238% | 18% | 2% | 3% | -47% | -19% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | -5 |
| Exceptional Item | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | -5 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 50 | 47 | 50 | 19 | 66 | 77 | 79 | 82 | 43 | 35 |
| EPS in Rs | 171.33 | 13.08 | 14.00 | 5.40 | 18.20 | 21.50 | 21.98 | 22.66 | 11.93 | 4.81 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 72 |
| Reserves | 650 | 716 | 759 | 773 | 854 | 898 | 969 | 1,036 | 1,071 | 1,103 |
| + Borrowings | 84 | 112 | 89 | 65 | 64 | 99 | 160 | 174 | 213 | 209 |
| Secured Borrowings | 76 | 106 | 82 | 49 | 52 | 87 | 148 | 163 | 202 | 196 |
| Unsecured Borrowings | 8 | 6 | 7 | 16 | 12 | 12 | 12 | 11 | 11 | 13 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 125 | 134 | 135 | 150 | 230 | 253 | 261 | 244 | 298 | 284 |
| Current Liabilities | 148 | 166 | 139 | 156 | 246 | 263 | 264 | 258 | 309 | 296 |
| Provisions | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 11 | 3 | 6 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 894 | 999 | 1,019 | 1,024 | 1,184 | 1,286 | 1,426 | 1,490 | 1,618 | 1,667 |
| + Fixed Assets | 471 | 461 | 454 | 440 | 416 | 422 | 500 | 517 | 593 | 610 |
| Gross Block | 672 | 703 | 728 | 761 | 782 | 834 | 969 | 1,040 | 959 | 1,050 |
| Accumulated Depreciation | 201 | 241 | 274 | 320 | 366 | 412 | 469 | 523 | 366 | 440 |
| CWIP | 2 | 8 | 6 | 7 | 22 | 25 | 46 | 104 | 27 | 41 |
| Investments | 12 | 13 | 46 | 94 | 128 | 135 | 132 | 126 | 105 | 68 |
| + Other Assets | 409 | 516 | 513 | 483 | 618 | 704 | 748 | 743 | 893 | 949 |
| Inventories | 94 | 108 | 157 | 142 | 168 | 259 | 302 | 301 | 405 | 411 |
| Trade receivables | 228 | 284 | 229 | 211 | 228 | 272 | 350 | 325 | 359 | 425 |
| Cash Equivalents | 56 | 81 | 88 | 111 | 191 | 128 | 58 | 72 | 64 | 54 |
| Loans n Advances | 36 | 51 | 19 | 18 | 36 | 40 | 16 | 39 | 39 | 43 |
| Other asset items | -5 | -9 | 20 | 1 | -4 | 5 | 22 | 6 | 25 | 15 |
| Total Assets | 894 | 999 | 1,019 | 1,024 | 1,184 | 1,286 | 1,426 | 1,490 | 1,618 | 1,667 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 28 | 41 | 109 | 150 | 139 | 4 | 6 | 152 | 28 | 63 |
| Profit from Operations | 112 | 130 | 111 | 104 | 165 | 161 | 152 | 196 | 127 | 136 |
| Working Capital Changes | -64 | -73 | 13 | 46 | -6 | -131 | -117 | -21 | -72 | -46 |
| Profit Before Tax & Extraordinary Items | 55 | 63 | 64 | 30 | 124 | 104 | 106 | 98 | 60 | 45 |
| Depreciation | 44 | 44 | 46 | 48 | 49 | 51 | 56 | 64 | 73 | 80 |
| Interest (Net) | 3 | 3 | 3 | 1 | 1 | 0 | 3 | 8 | 11 | 14 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 1 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | -1 | -4 | -1 | -1 | 0 | -1 | 0 | -1 |
| Provisions & Write-offs (Net) | 10 | 1 | -1 | 28 | 1 | 7 | -6 | 36 | -6 | 0 |
| Profit / Loss in Forex | 1 | 19 | 0 | 1 | -7 | 6 | -2 | -2 | -3 | 2 |
| Receivables | -66 | -66 | 62 | 13 | -20 | -67 | -86 | -19 | -29 | -48 |
| Inventories | -16 | -15 | -48 | 17 | -21 | -93 | -57 | 6 | -97 | 10 |
| Trade Payables | 18 | 8 | -1 | 16 | 35 | 29 | 26 | -8 | 55 | -8 |
| Direct Taxes Paid | -20 | -16 | -15 | 0 | -19 | -25 | -29 | -23 | -27 | -27 |
| + Cash from Investing Activity | -9 | -40 | -70 | -50 | -97 | -26 | -118 | -115 | -34 | -13 |
| Purchase of Fixed Assets | -13 | -45 | -39 | -25 | -31 | -66 | -137 | -135 | -73 | -64 |
| Sale of Fixed Assets | 0 | 2 | 2 | 1 | 0 | 1 | 1 | 1 | 0 | 0 |
| Purchase of Investments | -5 | 0 | -64 | -254 | -195 | -58 | -41 | -17 | 0 | 0 |
| Sale of Investments | 2 | 0 | 33 | 210 | 164 | 57 | 48 | 32 | 28 | 42 |
| Interest Received | 2 | 1 | 2 | 3 | 1 | 4 | 3 | 3 | 3 | 2 |
| Others | 5 | 2 | -3 | 14 | -36 | 36 | 8 | 2 | 8 | 7 |
| + Cash from Financing Activity | -4 | 18 | -37 | -66 | -5 | -7 | 50 | -24 | -4 | -58 |
| Proceeds from Other Long-Term Borrowings | 0 | 7 | 0 | 0 | 0 | 0 | 41 | 21 | 8 | 0 |
| Proceeds from Short-Term Borrowings | 10 | 24 | 0 | 0 | 2 | 39 | 43 | 4 | 48 | 0 |
| Repayment of Long-Term Borrowings | -9 | -1 | -5 | -4 | -3 | -3 | 0 | -13 | -21 | -16 |
| Repayment of Short-Term Borrowings | 0 | 0 | -18 | -35 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -2 | -2 | -4 | -4 | -1 | -1 | -1 |
| Dividend Paid | -1 | -9 | -9 | -22 | 0 | -36 | -25 | -25 | -25 | -25 |
| Interest Paid | -5 | -4 | -4 | -3 | -2 | -3 | -5 | -10 | -13 | -16 |
| Net Cash Flow | 14 | 19 | 3 | 33 | 38 | -29 | -62 | 13 | -9 | -8 |