| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
-19 |
| Equity
Latest Equity |
20.05 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
72.48 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
110.44 |
| Net Profit
Full Year Net Profit |
13.12 |
| Full Year CPS
Full Year Cash Per Share |
7 |
| Earning Per Share
Full Year Earning Per Share |
6.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
26.02 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
46.1 |
| Networth
Full Year Return on Networth |
23.03 |
| Price/Book Value
Price to Book value |
1.86551 |
| Yearly PE ratio
Full Year Price to Earning per share |
13.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
12.3 |
| Bse value
BSE Value in lakhs |
1.55 |
| Nse value
NSE Value in lakhs |
61 |
| High
52 week high |
205 |
| Low
52 week low |
86 |
| Price
NSE Current market price |
86 |
| CPM
Current market price |
86 |
| Market cap
BSE / NSE Market Cap |
172.25 |
| Net profit
Latest Quarter Net Profit |
1.97 |
| Net profit variance
Latest Quarter Net Profit variance |
-46 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
106.88 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
18.26 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
17.09 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
14.82 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
13.42 |
| TTM NP
Trailing Twelve 12 month Net Profit |
15.42 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-19.33 |
| TTM EPS
Trailing Twelve 12 month EPS |
6.54 |
| TTM PE
Trailing Twelve 12 month PE |
13.13 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0.95 |
| Equity
Latest Equity |
20.05 |
| LTP
Latest Price (BSE/NSE) |
86 |
| Gross block
Latest Gross Block |
14.53 |
| Loans
Total loans |
12.63 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
15.4 |
| Year GPM
Full Year Gross Profit Margin |
13.4 |
| Quarter OPM
Latest quater Operation Profit Margin |
12.4 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 25 | 22 | 24 | 33 | 31 | 31 | 23 | 26 |
| YOY Sales Growth % | 29% | 40% | 7% | 112% | 24% | 39% | -3% | -22% |
| Gross Sales | 25 | 22 | 24 | 33 | 31 | 31 | 23 | 26 |
| + Expenses | 21 | 17 | 18 | 29 | 25 | 27 | 19 | 23 |
| Material Cost % | -21% | -15% | 4% | 79% | -20% | -12% | 88% | 73% |
| Change in Inventory | -5 | -3 | 1 | 27 | -6 | -4 | 20 | 19 |
| Manufacturing Cost % | 62% | 61% | 79% | 104% | 38% | 72% | 79% | 147% |
| Employee Cost % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 2% |
| Other Cost % | 43% | 30% | -7% | -99% | 63% | 26% | -86% | -135% |
| Purchase of Finished Goods % | 1% | 0% | 1% | 60% | 23% | 2% | 89% | 12% |
| Stock Adjustments % | 21% | 15% | -4% | -79% | 20% | 12% | -88% | -73% |
| Other Manufacturing Expenses % | 62% | 61% | 79% | 104% | 38% | 72% | 79% | 147% |
| Operating Profit | 4 | 5 | 6 | 5 | 5 | 4 | 4 | 3 |
| OPM % | 15% | 23% | 24% | 14% | 18% | 13% | 18% | 12% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Profit before tax | 3 | 4 | 5 | 4 | 5 | 4 | 3 | 2 |
| + Tax % | 1% | 2% | -1% | 5% | 2% | 3% | 5% | 17% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 3 | 4 | 5 | 4 | 5 | 3 | 3 | 2 |
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 19 | 25 | 29 | 35 | 40 | 40 | 50 | 62 | 73 | 104 |
| Sales Growth % | 29% | 20% | 20% | 12% | 1% | 25% | 23% | 18% | 43% | |
| Gross Sales | 62 | 73 | 104 | |||||||
| Excise Duty | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 21 | 23 | 29 | 41 | 33 | 39 | 66 | 52 | 62 | 85 |
| Material Cost % | 87% | 83% | 78% | 63% | 11% | 0% | -18% | 3% | -27% | 2% |
| Raw Material Cost | 18 | 20 | 24 | 27 | 3 | 2 | 2 | 5 | 6 | 21 |
| Change in Inventory | -1 | 0 | -1 | -5 | 2 | -2 | -11 | -3 | -25 | -19 |
| Manufacturing Cost % | 1% | 3% | 5% | 17% | 70% | 68% | 92% | 71% | 99% | 70% |
| Employee Cost % | 2% | 1% | 1% | 1% | 1% | 1% | 1% | 2% | 1% | 1% |
| Other Cost % | 21% | 6% | 13% | 35% | -1% | 30% | 56% | 8% | 12% | 9% |
| Raw Materials % | 93% | 82% | 82% | 76% | 7% | 6% | 4% | 9% | 8% | 20% |
| Purchase of Finished Goods % | 9% | 8% | 20% | |||||||
| Stock Adjustments % | 7% | -1% | 4% | 13% | -4% | 6% | 22% | 5% | 35% | 18% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 3% | 5% | 17% | 70% | 67% | 92% | 71% | 99% | 70% |
| Selling & Administration % | 8% | 6% | 5% | 10% | 8% | 15% | 10% | 7% | 10% | 7% |
| Miscellaneous Expenses % | 0% | 1% | 0% | 0% | 0% | 3% | 2% | 1% | 2% | 2% |
| Operating Profit | -2 | 2 | 1 | -6 | 7 | 1 | -16 | 9 | 11 | 19 |
| OPM % | -10% | 7% | 2% | -16% | 18% | 2% | -31% | 15% | 15% | 18% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | |||||||
| Interest | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Profit before tax | 7 | 9 | 17 | |||||||
| + Tax % | 2% | 6% | 2% | |||||||
| Current Tax | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 7 | 8 | 16 | |||||||
| Profit Growth % | 14% | 97% | ||||||||
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 3 | 5 | 5 | 0 | 0 | 0 |
| EPS in Rs | 4.18 | 8.07 | 5.52 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 3 | 5 | 6 | 6 | 9 | 10 | 20 | 20 |
| Reserves | 2 | 2 | 2 | 9 | 10 | 15 | 29 | 44 | 43 | 58 |
| + Borrowings | 5 | 5 | 7 | 6 | 9 | 12 | 13 | 12 | 14 | 15 |
| Secured Borrowings | 4 | 4 | 0 | 0 | 0 | 3 | 4 | 2 | 3 | 2 |
| Unsecured Borrowings | 0 | 0 | 7 | 6 | 9 | 9 | 9 | 9 | 12 | 13 |
| + Other Liabilities | 6 | 4 | 6 | 4 | 10 | 11 | 4 | 3 | 7 | 4 |
| Current Liabilities | 6 | 4 | 5 | 3 | 9 | 10 | 3 | 2 | 7 | 4 |
| Provisions | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
| Total Liabilities | 14 | 13 | 17 | 24 | 35 | 44 | 56 | 69 | 84 | 98 |
| + Fixed Assets | 1 | 1 | 2 | 1 | 1 | 2 | 6 | 7 | 7 | 10 |
| Gross Block | 2 | 2 | 3 | 3 | 1 | 2 | 6 | 7 | 10 | 15 |
| Accumulated Depreciation | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 4 | 4 |
| CWIP | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 4 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 13 | 11 | 16 | 21 | 32 | 39 | 48 | 61 | 74 | 88 |
| Inventories | 5 | 5 | 6 | 11 | 9 | 12 | 23 | 27 | 52 | 71 |
| Trade receivables | 6 | 5 | 9 | 9 | 21 | 25 | 21 | 25 | 19 | 15 |
| Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Loans n Advances | 2 | 1 | 0 | 1 | 2 | 2 | 3 | 9 | 2 | 1 |
| Other asset items | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Total Assets | 14 | 13 | 17 | 24 | 35 | 44 | 56 | 69 | 84 | 98 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -3 | 0 | -1 | -3 | -1 | 0 | 3 | 1 | 2 | 1 |
| Profit from Operations | 4 | 5 | 7 | |||||||
| Working Capital Changes | -5 | -5 | -4 | |||||||
| Profit Before Tax & Extraordinary Items | 0 | 1 | 2 | 3 | 3 | 4 | 5 | 7 | 9 | 17 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Interest (Net) | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -4 | 1 | -4 | 0 | -12 | -4 | 4 | -4 | 6 | 4 |
| Inventories | -1 | 0 | -1 | -5 | 2 | -3 | -11 | -4 | -25 | -19 |
| Trade Payables | 3 | -2 | 1 | -2 | 6 | 1 | 3 | -1 | 3 | -3 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 0 | 0 | 0 | -3 | -1 | -2 | -5 | -7 | -3 | -1 |
| Purchase of Fixed Assets | 0 | 0 | 0 | -1 | 0 | -2 | -4 | -2 | -3 | -1 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 1 | -1 | 0 | 0 | -1 | -5 | 0 | 0 |
| + Cash from Financing Activity | 3 | 0 | 1 | 6 | 2 | 2 | 3 | 6 | 1 | -1 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 7 | 0 | 0 | 3 | 8 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 1 | 0 | 0 | 3 | 0 | 0 | 1 | 0 |
| Proceeds from Short-Term Borrowings | 3 | 0 | 0 | 0 | 3 | 0 | 1 | 1 | 2 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Interest Paid | -1 | -1 | -1 | |||||||
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 |