| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
90 |
| Equity
Latest Equity |
87.41 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
87.26 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
101.69 |
| Net Profit
Full Year Net Profit |
-1.92 |
| Full Year CPS
Full Year Cash Per Share |
0.6 |
| Earning Per Share
Full Year Earning Per Share |
-0.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
32.7 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
20 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
0.4 |
| Yearly PE ratio
Full Year Price to Earning per share |
-36.4 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
12.5 |
| Bse value
BSE Value in lakhs |
0.59 |
| Nse value
NSE Value in lakhs |
3.39 |
| High
52 week high |
14 |
| Low
52 week low |
6 |
| Price
NSE Current market price |
8 |
| CPM
Current market price |
8 |
| Market cap
BSE / NSE Market Cap |
65.82 |
| Net profit
Latest Quarter Net Profit |
-3.57 |
| Net profit variance
Latest Quarter Net Profit variance |
13 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
80.13 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
1.9 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
2.37 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
5.21 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
5.12 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-11.69 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
89.65 |
| TTM EPS
Trailing Twelve 12 month EPS |
0 |
| TTM PE
Trailing Twelve 12 month PE |
0 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
7.48 |
| Equity
Latest Equity |
87.41 |
| LTP
Latest Price (BSE/NSE) |
8 |
| Gross block
Latest Gross Block |
132.44 |
| Loans
Total loans |
1.32 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
2.6 |
| Year GPM
Full Year Gross Profit Margin |
5.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
-5 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 24 | 20 | 23 | 25 | 23 | 22 | 23 | 33 |
| YOY Sales Growth % | 54% | 4% | 58% | 16% | -4% | 13% | 3% | 30% |
| Gross Sales | 24 | 20 | 23 | 25 | 23 | 22 | 23 | 33 |
| + Expenses | 23 | 21 | 22 | 33 | 22 | 21 | 22 | 34 |
| Material Cost % | 66% | 60% | 61% | 60% | 62% | 61% | 60% | 74% |
| Raw Material Cost | 15 | 12 | 14 | 17 | 14 | 13 | 14 | 25 |
| Change in Inventory | 1 | -1 | 0 | -2 | 0 | 1 | 0 | 0 |
| Manufacturing Cost % | 23% | 24% | 25% | 47% | 22% | 25% | 23% | 20% |
| Employee Cost % | 10% | 13% | 12% | 9% | 11% | 12% | 12% | 10% |
| Other Cost % | -7% | 7% | 1% | 17% | -3% | -2% | -2% | 2% |
| Raw Materials % | 60% | 63% | 60% | 66% | 61% | 58% | 59% | 75% |
| Purchase of Finished Goods % | 4% | 1% | 3% | 5% | 0% | 4% | 1% | -1% |
| Stock Adjustments % | -6% | 3% | -1% | 6% | -2% | -3% | -2% | 1% |
| Other Manufacturing Expenses % | 23% | 24% | 25% | 47% | 22% | 25% | 23% | 20% |
| Operating Profit | 2 | -1 | 0 | -8 | 2 | 1 | 2 | -2 |
| OPM % | 8% | -4% | 1% | -33% | 7% | 4% | 7% | -5% |
| + Other Income | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Miscellaneous Income | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Profit before tax | 0 | -2 | -2 | -9 | 1 | 0 | 0 | -3 |
| + Tax % | 415% | -398% | -16% | 23% | -68% | -900% | -888% | -20% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 1 | 8 | 0 | -2 | 0 | 0 | -1 | 0 |
| + Net Profit | -1 | -10 | -2 | -7 | 1 | 0 | 1 | -4 |
| Extraordinary Income / Expense | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | -1 | -10 | -2 | -7 | 1 | 0 | 1 | -4 |
| EPS in Rs | -0.08 | -1.24 | -0.21 | -0.84 | 0.12 | -0.02 | 0.09 | -0.42 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 100 | 105 | 143 | 124 | 139 | 101 | 86 | 85 | 71 | 92 |
| Sales Growth % | 5% | 36% | -13% | 12% | -28% | -14% | -2% | -17% | 30% | |
| Gross Sales | 98 | 105 | 138 | 124 | 139 | 101 | 86 | 86 | 71 | 92 |
| Excise Duty | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 107 | 93 | 129 | 125 | 148 | 99 | 87 | 112 | 72 | 99 |
| Material Cost % | 73% | 39% | 40% | 51% | 53% | 45% | 45% | 44% | 37% | 38% |
| Raw Material Cost | 70 | 36 | 50 | 61 | 73 | 44 | 36 | 34 | 25 | 34 |
| Change in Inventory | 3 | 6 | 7 | 2 | 1 | 1 | 3 | 3 | 1 | 1 |
| Manufacturing Cost % | 7% | 37% | 33% | 27% | 26% | 33% | 36% | 43% | 39% | 43% |
| Employee Cost % | 7% | 8% | 8% | 11% | 10% | 10% | 13% | 12% | 13% | 11% |
| Other Cost % | 20% | 4% | 10% | 11% | 18% | 10% | 6% | 33% | 12% | 16% |
| Raw Materials % | 70% | 34% | 35% | 49% | 52% | 44% | 42% | 40% | 35% | 37% |
| Purchase of Finished Goods % | 1% | 0% | 1% | 2% | 2% | 3% | 5% | 3% | 3% | 3% |
| Stock Adjustments % | -3% | -5% | -5% | -2% | -1% | -1% | -3% | -4% | -2% | -1% |
| Power & Fuel % | 3% | 3% | 2% | 3% | 2% | 3% | 3% | 3% | 4% | 4% |
| Other Manufacturing Expenses % | 4% | 34% | 30% | 25% | 23% | 30% | 33% | 40% | 35% | 39% |
| Selling & Administration % | 6% | 7% | 7% | 8% | 9% | 4% | 5% | 11% | 7% | 9% |
| Miscellaneous Expenses % | 14% | 0% | 1% | 3% | 9% | 5% | 1% | 23% | 6% | 7% |
| Operating Profit | -7 | 12 | 14 | -1 | -9 | 2 | -1 | -27 | -1 | -7 |
| OPM % | -7% | 11% | 10% | -0% | -6% | 2% | -1% | -32% | -1% | -7% |
| + Other Income | -4 | 0 | 32 | 7 | 14 | 8 | 9 | 11 | 4 | 3 |
| Miscellaneous Income | 1 | 0 | 32 | 7 | 14 | 8 | 9 | 12 | 4 | 3 |
| Exceptional Income | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 |
| Depreciation | 10 | 6 | 7 | 7 | 9 | 7 | 7 | 6 | 6 | 8 |
| Profit before tax | -22 | 5 | 38 | -2 | -6 | 1 | 0 | -23 | -3 | -13 |
| + Tax % | -0% | -327% | 32% | 19% | 17% | -39% | 4400% | 23% | -18% | -58% |
| Current Tax | 0 | 0 | 2 | 1 | 2 | -1 | 1 | 0 | 0 | 0 |
| Deferred Tax | 0 | -17 | 10 | -2 | -3 | 0 | 3 | -5 | 1 | 7 |
| + Net Profit | -22 | 22 | 26 | -2 | -5 | 1 | -4 | -19 | -4 | -20 |
| Profit Growth % | -201% | 19% | -106% | 191% | -128% | -416% | 334% | -78% | 386% | |
| Extraordinary Income / Expense | -18 | 0 | 27 | 0 | -11 | 0 | 0 | -19 | 0 | -3 |
| Exceptional Item | -4 | 0 | 27 | 0 | -11 | 0 | 0 | -19 | 0 | -3 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 1 | 3 | 0 | 0 | 22 | 0 | 0 |
| Net Profit After Minority Interest | -22 | 22 | 26 | -1 | -2 | 1 | -4 | 4 | -4 | -20 |
| EPS in Rs | 0.00 | 4.97 | 4.28 | 0.00 | -0.80 | 0.21 | -0.66 | -2.23 | -0.52 | -2.31 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 38 | 44 | 61 | 61 | 61 | 64 | 65 | 78 | 78 | 86 |
| Reserves | 63 | 90 | 113 | 116 | 117 | 124 | 121 | 95 | 91 | 87 |
| + Borrowings | 3 | 2 | 2 | 7 | 9 | 7 | 6 | 3 | 5 | 6 |
| Secured Borrowings | 0 | 2 | 1 | 6 | 1 | 1 | 1 | 0 | 4 | 5 |
| Unsecured Borrowings | 2 | 0 | 1 | 1 | 8 | 6 | 6 | 2 | 2 | 1 |
| Deferred Credit | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 19 | 19 | 32 | 39 | 55 | 33 | 30 | 52 | 22 | 25 |
| Current Liabilities | 18 | 25 | 38 | 40 | 51 | 26 | 23 | 41 | 26 | 28 |
| Provisions | 1 | 0 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 3 |
| Minority Interest | 0 | 0 | 0 | 4 | 7 | 9 | 9 | 0 | 0 | 0 |
| Equity Share Warrants | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Other liability items | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 16 | 3 | 3 |
| Total Liabilities | 122 | 155 | 208 | 223 | 241 | 228 | 222 | 228 | 197 | 204 |
| + Fixed Assets | 65 | 65 | 71 | 71 | 66 | 63 | 59 | 65 | 90 | 90 |
| Gross Block | 124 | 71 | 84 | 91 | 87 | 92 | 90 | 102 | 133 | 132 |
| Accumulated Depreciation | 59 | 6 | 13 | 20 | 21 | 29 | 32 | 37 | 42 | 42 |
| CWIP | 1 | 1 | 1 | 5 | 7 | 9 | 20 | 9 | 1 | 0 |
| Investments | 0 | 1 | 18 | 10 | 6 | 2 | 4 | 3 | 3 | 4 |
| + Other Assets | 57 | 89 | 118 | 137 | 163 | 154 | 140 | 152 | 102 | 110 |
| Inventories | 11 | 11 | 10 | 10 | 6 | 12 | 12 | 13 | 13 | 15 |
| Trade receivables | 7 | 14 | 43 | 54 | 96 | 59 | 18 | 19 | 13 | 13 |
| Cash Equivalents | 3 | 6 | 6 | 1 | 1 | 21 | 6 | 39 | 10 | 20 |
| Loans n Advances | 17 | 35 | 39 | 48 | 37 | 42 | 52 | 31 | 24 | 19 |
| Other asset items | 20 | 24 | 20 | 24 | 23 | 21 | 51 | 51 | 42 | 44 |
| Total Assets | 122 | 155 | 208 | 223 | 241 | 228 | 222 | 228 | 197 | 204 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -4 | -4 | 14 | -11 | 10 | 12 | -9 | 23 | -9 | -5 |
| Profit from Operations | 7 | 10 | 16 | 3 | 8 | 7 | 0 | 0 | 2 | -1 |
| Working Capital Changes | -11 | -14 | -27 | -13 | 13 | 5 | -9 | 24 | -12 | -4 |
| Profit Before Tax & Extraordinary Items | -4 | 5 | 11 | -2 | 5 | 1 | 0 | -23 | -3 | -13 |
| Depreciation | 10 | 6 | 7 | 7 | 9 | 7 | 7 | 6 | 6 | 8 |
| Interest (Net) | 0 | 0 | -1 | 0 | 1 | 0 | -2 | -1 | 0 | -1 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | -1 | 0 | -1 | -1 | -2 | -4 | 18 | 0 | 2 |
| Profit / Loss in Forex | 0 | 0 | -1 | 0 | -6 | 1 | -1 | -1 | 0 | 0 |
| Receivables | 5 | -7 | -28 | -11 | -34 | 37 | 41 | -1 | 7 | -2 |
| Inventories | 0 | 0 | 1 | -1 | 4 | -6 | -1 | -1 | 0 | 1 |
| Trade Payables | 2 | 1 | 9 | -1 | 10 | -20 | -3 | 10 | -9 | 0 |
| Loans & Advances | -2 | 0 | 0 | -5 | 3 | 0 | -10 | 0 | 0 | 0 |
| Change in Borrowing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | -3 | -1 | 0 | -1 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | 1 | -3 | -27 | -7 | -11 | -2 | -5 | 10 | -21 | -20 |
| Purchase of Fixed Assets | -3 | -13 | -11 | -16 | -10 | -8 | -7 | -14 | -32 | -11 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 |
| Purchase of Investments | 0 | -11 | -44 | -5 | 0 | -16 | 0 | -1 | 0 | 0 |
| Sale of Investments | 0 | 10 | 29 | 14 | 4 | 20 | 0 | 0 | 0 | 0 |
| Capital WIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 8 | 1 |
| Interest Received | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 1 | 1 | 2 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Subsidiaries | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 |
| Others | 4 | 10 | -2 | -2 | -4 | 0 | 0 | 12 | 2 | -13 |
| + Cash from Financing Activity | 4 | 10 | 14 | 13 | 0 | 10 | -2 | -1 | 2 | 23 |
| Proceeds from Issue of Shares | 15 | 13 | 18 | 0 | 10 | 12 | 0 | 0 | 0 | 20 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 3 | 1 |
| Repayment of Long-Term Borrowings | 2 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | -18 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -2 | -1 | -1 | 0 | -1 | -1 |
| Interest Paid | 0 | -1 | -1 | -1 | -2 | -1 | -1 | 0 | 0 | 0 |
| Others | 6 | -1 | -5 | 9 | 0 | 0 | 0 | 0 | 0 | 3 |
| Net Cash Flow | 2 | 3 | 0 | -5 | 0 | 20 | -16 | 32 | -28 | -2 |