| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
104 |
| Equity
Latest Equity |
347.74 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
8391.23 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
8814.04 |
| Net Profit
Full Year Net Profit |
503.19 |
| Full Year CPS
Full Year Cash Per Share |
8.9 |
| Earning Per Share
Full Year Earning Per Share |
2.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
2515.71 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
50.3 |
| Networth
Full Year Return on Networth |
4 |
| Price/Book Value
Price to Book value |
11.053678 |
| Yearly PE ratio
Full Year Price to Earning per share |
192.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
62.3 |
| Bse value
BSE Value in lakhs |
791.52 |
| Nse value
NSE Value in lakhs |
13492.62 |
| High
52 week high |
563 |
| Low
52 week low |
356 |
| Price
NSE Current market price |
556 |
| CPM
Current market price |
556 |
| Market cap
BSE / NSE Market Cap |
96638.09 |
| Net profit
Latest Quarter Net Profit |
200.29 |
| Net profit variance
Latest Quarter Net Profit variance |
-8 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
0 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
1728.71 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
19.61 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
104.17 |
| TTM EPS
Trailing Twelve 12 month EPS |
2.89 |
| TTM PE
Trailing Twelve 12 month PE |
192.32 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0 |
| Equity
Latest Equity |
347.74 |
| LTP
Latest Price (BSE/NSE) |
556 |
| Gross block
Latest Gross Block |
7743.57 |
| Loans
Total loans |
2469.58 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
19.8 |
| Year GPM
Full Year Gross Profit Margin |
19.8 |
| Quarter OPM
Latest quater Operation Profit Margin |
21.3 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,520 | 1,736 | 1,669 | 1,728 | 1,894 | 2,096 | 2,308 | 2,516 |
| YOY Sales Growth % | 25% | 21% | 38% | 46% | ||||
| Gross Sales | 1,520 | 1,736 | 1,669 | 1,728 | 1,894 | 2,096 | 2,308 | 2,516 |
| + Expenses | 1,337 | 1,449 | 1,459 | 1,436 | 1,569 | 1,683 | 1,851 | 1,979 |
| Material Cost % | 26% | 26% | 32% | 26% | 28% | 27% | 23% | 23% |
| Raw Material Cost | 395 | 451 | 447 | 467 | 512 | 552 | 579 | 612 |
| Change in Inventory | 3 | 2 | 95 | -16 | 9 | 21 | -45 | -33 |
| Manufacturing Cost % | 37% | 33% | 35% | 26% | 26% | 25% | 26% | 27% |
| Employee Cost % | 19% | 19% | 19% | 25% | 25% | 24% | 23% | 22% |
| Other Cost % | 5% | 5% | 0% | 6% | 4% | 4% | 8% | 7% |
| Raw Materials % | 26% | 26% | 27% | 27% | 27% | 26% | 25% | 24% |
| Purchase of Finished Goods % | 6% | 6% | 12% | 4% | 5% | 6% | 4% | 5% |
| Stock Adjustments % | -0% | -0% | -6% | 1% | -0% | -1% | 2% | 1% |
| Other Manufacturing Expenses % | 37% | 33% | 35% | 26% | 26% | 25% | 26% | 27% |
| Operating Profit | 183 | 286 | 210 | 292 | 326 | 413 | 457 | 536 |
| OPM % | 12% | 16% | 13% | 17% | 17% | 20% | 20% | 21% |
| + Other Income | 43 | 70 | 32 | 212 | 52 | 33 | 40 | 49 |
| Miscellaneous Income | 43 | 70 | 32 | 212 | 52 | 33 | 40 | 49 |
| Interest | 38 | 26 | 34 | 48 | 41 | 45 | 49 | 44 |
| Depreciation | 186 | 196 | 199 | 215 | 237 | 253 | 270 | 288 |
| Profit before tax | 3 | 134 | 8 | 241 | 100 | 148 | 178 | 254 |
| + Tax % | 516% | 36% | 77% | 9% | 39% | 30% | 26% | 20% |
| Current Tax | 20 | 43 | 18 | 21 | 50 | 69 | 79 | 68 |
| Deferred Tax | -7 | 5 | -12 | -1 | -11 | -24 | -33 | -18 |
| + Net Profit | -11 | 86 | 2 | 220 | 61 | 103 | 133 | 204 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -10 | 0 | -5 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | -10 | 0 | -5 | 0 |
| Minority Interest (After Tax) | 0 | -1 | 0 | -1 | -1 | -1 | -2 | -3 |
| Net Profit After Minority Interest | -11 | 85 | 2 | 219 | 60 | 102 | 131 | 200 |
| EPS in Rs | 0.00 | 1.12 | 0.01 | 1.31 | 0.75 | 0.61 | 0.77 | 1.17 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Sales | 900 | 905 | 1,503 | 3,788 | 5,428 | 6,653 |
| Sales Growth % | 1% | 66% | 152% | 43% | 23% | |
| Gross Sales | 6,653 | |||||
| + Expenses | 935 | 970 | 1,653 | 3,588 | 4,863 | 5,681 |
| Material Cost % | 39% | 37% | 40% | 36% | 31% | 30% |
| Raw Material Cost | 356 | 348 | 617 | 1,400 | 1,757 | 2,080 |
| Change in Inventory | -1 | -9 | -18 | -32 | -54 | -83 |
| Manufacturing Cost % | 4% | 1% | 1% | 1% | 6% | 7% |
| Employee Cost % | 20% | 18% | 16% | 19% | 20% | 21% |
| Other Cost % | 41% | 51% | 53% | 38% | 32% | 28% |
| Raw Materials % | 40% | 38% | 41% | 37% | 32% | 31% |
| Purchase of Finished Goods % | 7% | |||||
| Stock Adjustments % | 0% | 1% | 1% | 1% | 1% | 1% |
| Power & Fuel % | 1% | 0% | 0% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 4% | 1% | 1% | 1% | 6% | 6% |
| Selling & Administration % | 39% | 44% | 45% | 15% | 29% | 27% |
| Miscellaneous Expenses % | 1% | 5% | 5% | 21% | 1% | 1% |
| Operating Profit | -35 | -65 | -150 | 200 | 564 | 971 |
| OPM % | -4% | -7% | -10% | 5% | 10% | 15% |
| + Other Income | 69 | 127 | 116 | 140 | 182 | 357 |
| Miscellaneous Income | 357 | |||||
| Interest | 4 | 7 | 23 | 83 | 124 | 147 |
| Depreciation | 27 | 39 | 85 | 418 | 672 | 797 |
| Profit before tax | 385 | |||||
| + Tax % | 23% | |||||
| Current Tax | 0 | 0 | 0 | 25 | 57 | 102 |
| Deferred Tax | 0 | 0 | 0 | -62 | 12 | -14 |
| + Net Profit | 297 | |||||
| Profit / Loss of Associates | 0 | -4 | 6 | -4 | 0 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | -7 | -2 |
| Net Profit After Minority Interest | 6 | 29 | -102 | -64 | -17 | 296 |
| EPS in Rs | 0.83 | 4.37 | -14.11 | -7.81 | -1.32 | 3.85 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 29 | 29 | 30 | 33 | 182 | 321 |
| Reserves | 2,333 | 2,363 | 2,918 | 5,441 | 5,473 | 5,785 |
| + Borrowings | 0 | 16 | 19 | 917 | 2,176 | 2,573 |
| Secured Borrowings | 0 | 16 | 19 | 606 | 120 | 103 |
| Unsecured Borrowings | 0 | 0 | 0 | 311 | 2,056 | 2,470 |
| + Other Liabilities | 221 | 393 | 733 | 3,071 | 1,655 | 1,710 |
| Current Liabilities | 170 | 235 | 347 | 1,408 | 1,204 | 1,557 |
| Provisions | 4 | 5 | 6 | 73 | 83 | 103 |
| Minority Interest | 0 | 0 | 0 | 96 | 107 | 107 |
| Equity Application Money | 0 | 0 | 0 | 0 | -7 | -8 |
| Other liability items | 52 | 158 | 386 | 1,634 | 555 | 332 |
| Total Liabilities | 2,583 | 2,802 | 3,700 | 9,462 | 9,487 | 10,390 |
| + Fixed Assets | 155 | 337 | 649 | 5,067 | 5,501 | 6,231 |
| Gross Block | 212 | 436 | 808 | 6,242 | 6,833 | 7,744 |
| Accumulated Depreciation | 57 | 98 | 159 | 1,175 | 1,332 | 1,512 |
| CWIP | 1 | 5 | 133 | 134 | 71 | 107 |
| Investments | 1,353 | 841 | 1,048 | 787 | 1,003 | 1,038 |
| + Other Assets | 1,074 | 1,618 | 1,869 | 3,474 | 2,912 | 3,014 |
| Inventories | 106 | 217 | 232 | 611 | 688 | 1,081 |
| Trade receivables | 181 | 32 | 86 | 281 | 341 | 126 |
| Cash Equivalents | 126 | 280 | 89 | 987 | 805 | 865 |
| Loans n Advances | 299 | 875 | 522 | 1,349 | 845 | 849 |
| Other asset items | 363 | 214 | 940 | 246 | 232 | 93 |
| Total Assets | 2,583 | 2,802 | 3,700 | 9,462 | 9,487 | 10,390 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -89 | -117 | -183 | 95 | 487 | 1,231 |
| Profit from Operations | 23 | -46 | -100 | 281 | 711 | 1,028 |
| Working Capital Changes | -58 | -68 | -71 | -162 | -166 | 308 |
| Profit Before Tax & Extraordinary Items | 6 | 33 | -108 | -97 | 59 | 385 |
| Depreciation | 27 | 39 | 85 | 379 | 672 | 797 |
| Interest (Net) | -11 | -56 | -40 | 15 | 38 | 73 |
| Dividend Received | 0 | 0 | 0 | 0 | -3 | 3 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 7 | 6 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 9 | 16 |
| Profit / Loss in Forex | 0 | 0 | 0 | -33 | 4 | -5 |
| Receivables | -57 | 148 | -57 | -65 | -95 | 227 |
| Inventories | -19 | -111 | -16 | -231 | -115 | -403 |
| Trade Payables | 23 | 35 | 52 | 156 | 125 | 22 |
| Direct Taxes Paid | -1 | -3 | -12 | -24 | -58 | -106 |
| Extraordinary Items | -52 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -1,915 | 115 | -421 | -2,586 | 163 | -262 |
| Purchase of Fixed Assets | -50 | -111 | -248 | -413 | -438 | -427 |
| Sale of Fixed Assets | 1 | 0 | 0 | 1 | 5 | 1 |
| Purchase of Investments | 0 | 0 | 0 | 0 | -514 | -839 |
| Sale of Investments | 0 | 0 | 0 | 0 | 369 | 882 |
| Interest Received | 5 | 24 | 81 | 31 | 104 | 64 |
| Investment in Subsidiaries | 0 | 0 | 0 | 0 | -7 | -133 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | -11 | -5 |
| Others | -1,871 | 201 | -254 | -2,205 | 654 | 194 |
| + Cash from Financing Activity | 2,019 | -16 | 604 | 2,777 | -722 | -535 |
| Proceeds from Issue of Shares | 2,029 | 1 | 657 | 2,559 | 224 | 160 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 653 | 119 | 108 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -100 | -549 | -191 |
| Repayment of Financial Liabilities | -6 | -9 | -30 | -260 | -389 | -469 |
| Interest Paid | -4 | -7 | -23 | -74 | -118 | -138 |
| Others | 0 | 0 | 0 | 0 | -9 | -4 |
| Net Cash Flow | 15 | -18 | 0 | 285 | -72 | 434 |