| Industry
Industry name |
Consumer Durables |
| Variance
Full Year Net Profit Variance |
22 |
| Equity
Latest Equity |
77.28 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
524.85 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
595.29 |
| Net Profit
Full Year Net Profit |
37.83 |
| Full Year CPS
Full Year Cash Per Share |
8.9 |
| Earning Per Share
Full Year Earning Per Share |
4.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
165.35 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
77.9 |
| Networth
Full Year Return on Networth |
5.82 |
| Price/Book Value
Price to Book value |
2.323492 |
| Yearly PE ratio
Full Year Price to Earning per share |
37 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
20.4 |
| Bse value
BSE Value in lakhs |
119.23 |
| Nse value
NSE Value in lakhs |
1311.89 |
| High
52 week high |
250 |
| Low
52 week low |
104 |
| Price
NSE Current market price |
181 |
| CPM
Current market price |
181 |
| Market cap
BSE / NSE Market Cap |
1397.24 |
| Net profit
Latest Quarter Net Profit |
16.49 |
| Net profit variance
Latest Quarter Net Profit variance |
804 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
463.75 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
82.17 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
17.72 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
83.85 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
14.09 |
| TTM NP
Trailing Twelve 12 month Net Profit |
53.86 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
22.42 |
| TTM EPS
Trailing Twelve 12 month EPS |
4.89 |
| TTM PE
Trailing Twelve 12 month PE |
36.97 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
17.51 |
| Equity
Latest Equity |
77.28 |
| LTP
Latest Price (BSE/NSE) |
181 |
| Gross block
Latest Gross Block |
250.52 |
| Loans
Total loans |
44.79 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
13 |
| Year GPM
Full Year Gross Profit Margin |
14.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
15.7 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 127 | 125 | 122 | 112 | 120 | 164 | 146 | 165 |
| YOY Sales Growth % | 17% | 6% | 4% | 18% | -5% | 31% | 20% | 47% |
| Gross Sales | 127 | 125 | 122 | 112 | 120 | 164 | 146 | 165 |
| + Expenses | 110 | 103 | 107 | 106 | 109 | 146 | 124 | 139 |
| Material Cost % | 72% | 59% | 53% | 44% | 65% | 66% | 47% | 50% |
| Raw Material Cost | 87 | 73 | 65 | 54 | 77 | 107 | 68 | 85 |
| Change in Inventory | 4 | 1 | 0 | -5 | 1 | 1 | 1 | -2 |
| Manufacturing Cost % | 9% | 11% | 21% | 23% | 12% | 10% | 14% | 14% |
| Employee Cost % | 13% | 14% | 13% | 16% | 15% | 14% | 15% | 15% |
| Other Cost % | -7% | -2% | 1% | 11% | -2% | -1% | 9% | 5% |
| Raw Materials % | 68% | 58% | 53% | 48% | 64% | 65% | 47% | 51% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 3% | 0% | 0% | 10% | 3% |
| Stock Adjustments % | -3% | -1% | 0% | 4% | -1% | -0% | -1% | 1% |
| Other Manufacturing Expenses % | 9% | 11% | 21% | 23% | 12% | 10% | 14% | 14% |
| Operating Profit | 17 | 22 | 15 | 6 | 11 | 18 | 22 | 26 |
| OPM % | 13% | 18% | 12% | 6% | 9% | 11% | 15% | 16% |
| + Other Income | 6 | 3 | 4 | 2 | 2 | 4 | 3 | 5 |
| Miscellaneous Income | 6 | 3 | 4 | 2 | 2 | 4 | 3 | 5 |
| Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 5 | 7 | 7 | 6 | 7 | 7 | 8 | 8 |
| Profit before tax | 16 | 17 | 9 | 1 | 4 | 13 | 15 | 21 |
| + Tax % | 21% | 22% | 17% | 181% | 44% | 19% | 27% | 15% |
| Current Tax | 5 | 5 | 4 | 4 | 2 | 4 | 5 | 7 |
| Deferred Tax | -2 | -1 | -2 | -2 | 0 | -2 | -1 | -4 |
| + Net Profit | 12 | 13 | 8 | -1 | 2 | 11 | 11 | 18 |
| Minority Interest (After Tax) | 0 | 0 | 0 | -2 | 0 | -1 | -2 | -1 |
| Net Profit After Minority Interest | 12 | 13 | 8 | -2 | 2 | 10 | 9 | 16 |
| EPS in Rs | 1.60 | 1.67 | 1.01 | -0.09 | 0.31 | 1.41 | 1.39 | 2.13 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Sales | 220 | 213 | 332 | 359 | 438 | 486 |
| Sales Growth % | -3% | 55% | 8% | 22% | 11% | |
| Gross Sales | 359 | 438 | 486 | |||
| + Expenses | 183 | 167 | 289 | 283 | 345 | 426 |
| Material Cost % | 63% | 56% | 58% | 64% | 59% | 58% |
| Raw Material Cost | 139 | 121 | 210 | 225 | 267 | 281 |
| Change in Inventory | 0 | -1 | -17 | 5 | -8 | 0 |
| Manufacturing Cost % | 2% | 2% | 2% | 2% | 3% | 4% |
| Employee Cost % | 10% | 8% | 9% | 8% | 11% | 13% |
| Other Cost % | 7% | 11% | 18% | 5% | 7% | 12% |
| Raw Materials % | 63% | 57% | 63% | 63% | 61% | 58% |
| Purchase of Finished Goods % | 0% | 0% | 1% | |||
| Stock Adjustments % | 0% | 0% | 5% | -1% | 2% | 0% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 1% | 2% |
| Other Manufacturing Expenses % | 1% | 1% | 1% | 1% | 1% | 2% |
| Selling & Administration % | 7% | 9% | 7% | 4% | 5% | 6% |
| Miscellaneous Expenses % | 1% | 2% | 0% | 1% | 1% | 7% |
| Operating Profit | 38 | 46 | 43 | 76 | 93 | 60 |
| OPM % | 17% | 22% | 13% | 21% | 21% | 12% |
| + Other Income | 2 | 1 | 2 | 3 | 15 | 15 |
| Miscellaneous Income | 3 | 15 | 15 | |||
| Interest | 5 | 4 | 5 | 9 | 12 | 8 |
| Depreciation | 4 | 5 | 5 | 6 | 12 | 24 |
| Profit before tax | 64 | 85 | 42 | |||
| + Tax % | 25% | 28% | 24% | |||
| Current Tax | 10 | 12 | 19 | 16 | 24 | 18 |
| Deferred Tax | -1 | -1 | 0 | -1 | 0 | -8 |
| + Net Profit | 48 | 61 | 32 | |||
| Profit Growth % | 25% | -46% | ||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | -2 |
| Net Profit After Minority Interest | 21 | 29 | 51 | 50 | 61 | 31 |
| EPS in Rs | 4,281.40 | 5,761.20 | 20.21 | 7.70 | 7.84 | 4.19 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0 | 0 | 25 | 65 | 77 | 77 |
| Reserves | 34 | 61 | 82 | 77 | 476 | 483 |
| + Borrowings | 57 | 79 | 116 | 123 | 70 | 53 |
| Secured Borrowings | 17 | 28 | 55 | 82 | 22 | 8 |
| Unsecured Borrowings | 40 | 51 | 61 | 41 | 48 | 45 |
| Deferred Credit | 2 | 2 | 2 | 2 | 4 | 3 |
| + Other Liabilities | 54 | 34 | 42 | 46 | 35 | 65 |
| Current Liabilities | 51 | 31 | 38 | 44 | 33 | 63 |
| Provisions | 0 | 1 | 5 | 3 | 1 | 14 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 2 |
| Equity Application Money | 2 | 2 | 2 | 0 | 0 | 0 |
| Other liability items | 1 | 1 | 2 | 2 | 1 | 1 |
| Total Liabilities | 145 | 174 | 265 | 311 | 658 | 678 |
| + Fixed Assets | 54 | 59 | 60 | 65 | 106 | 200 |
| Gross Block | 58 | 64 | 71 | 82 | 133 | 251 |
| Accumulated Depreciation | 4 | 5 | 10 | 17 | 27 | 50 |
| CWIP | 1 | 4 | 9 | 27 | 72 | 48 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 90 | 112 | 195 | 219 | 480 | 430 |
| Inventories | 37 | 58 | 110 | 121 | 135 | 142 |
| Trade receivables | 30 | 33 | 56 | 73 | 97 | 113 |
| Cash Equivalents | 8 | 4 | 3 | 3 | 191 | 110 |
| Loans n Advances | 14 | 16 | 22 | 19 | 38 | 33 |
| Other asset items | 1 | 2 | 5 | 4 | 19 | 33 |
| Total Assets | 145 | 174 | 265 | 311 | 658 | 678 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 23 | -9 | -15 | 57 | -5 | 35 |
| Profit from Operations | 40 | 50 | 79 | 78 | 93 | 68 |
| Working Capital Changes | -5 | -47 | -79 | -2 | -69 | -14 |
| Profit Before Tax & Extraordinary Items | 30 | 40 | 69 | 66 | 85 | 42 |
| Depreciation | 4 | 4 | 5 | 6 | 12 | 24 |
| Interest (Net) | 5 | 4 | 5 | 8 | -2 | -2 |
| Profit / Loss on Sale of Assets | -1 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 2 | 0 | 0 | 0 | 6 |
| Profit / Loss in Forex | 0 | 0 | 0 | -2 | -1 | -2 |
| Receivables | -4 | -5 | -23 | 18 | -23 | -16 |
| Inventories | -16 | -21 | -52 | 5 | -15 | -6 |
| Trade Payables | 7 | -9 | 0 | -27 | -3 | 13 |
| Direct Taxes Paid | -12 | -12 | -16 | -19 | -30 | -19 |
| + Cash from Investing Activity | 3 | -6 | -9 | -47 | -249 | -4 |
| Purchase of Fixed Assets | 0 | -6 | -9 | -20 | -84 | -96 |
| Sale of Fixed Assets | 3 | 0 | 0 | 0 | 2 | 2 |
| Interest Received | 0 | 0 | 0 | 0 | 9 | 11 |
| Acquisition of Companies | 0 | 0 | 0 | -32 | 0 | 0 |
| Others | 0 | 0 | 0 | 4 | -176 | 79 |
| + Cash from Financing Activity | -21 | 10 | 24 | -8 | 266 | -33 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 350 | 0 |
| Proceeds from Other Long-Term Borrowings | 4 | 18 | 4 | 2 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 7 | 5 | 33 | 10 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -9 | -14 | -1 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -2 | -55 | -21 |
| Repayment of Financial Liabilities | -23 | -5 | -2 | -1 | -5 | -12 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | -8 |
| Interest Paid | -5 | -5 | -8 | -8 | -10 | 0 |
| Others | -5 | -2 | -4 | 0 | 0 | 8 |
| Net Cash Flow | 5 | -4 | -1 | 2 | 12 | -2 |