| Industry
Industry name |
Non Ferrous Metals |
| Variance
Full Year Net Profit Variance |
-27 |
| Equity
Latest Equity |
29.99 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
244.76 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
808.71 |
| Net Profit
Full Year Net Profit |
13.03 |
| Full Year CPS
Full Year Cash Per Share |
3.4 |
| Earning Per Share
Full Year Earning Per Share |
2.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
254.57 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
45.8 |
| Networth
Full Year Return on Networth |
10.49 |
| Price/Book Value
Price to Book value |
2.489083 |
| Yearly PE ratio
Full Year Price to Earning per share |
52.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
33.3 |
| Bse value
BSE Value in lakhs |
2.52 |
| Nse value
NSE Value in lakhs |
35.61 |
| High
52 week high |
186 |
| Low
52 week low |
99 |
| Price
NSE Current market price |
115 |
| CPM
Current market price |
114 |
| Market cap
BSE / NSE Market Cap |
685.33 |
| Net profit
Latest Quarter Net Profit |
1.7 |
| Net profit variance
Latest Quarter Net Profit variance |
-57 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
832.59 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
32.7 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
3.93 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
25.22 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
3.12 |
| TTM NP
Trailing Twelve 12 month Net Profit |
23.24 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-27.23 |
| TTM EPS
Trailing Twelve 12 month EPS |
2.17 |
| TTM PE
Trailing Twelve 12 month PE |
52.65 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
4.92 |
| Equity
Latest Equity |
29.99 |
| LTP
Latest Price (BSE/NSE) |
114 |
| Gross block
Latest Gross Block |
132.79 |
| Loans
Total loans |
0.58 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
2.5 |
| Year GPM
Full Year Gross Profit Margin |
3.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
0.6 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 177 | 205 | 182 | 246 | 211 | 191 | 152 | 255 |
| YOY Sales Growth % | -15% | -30% | -14% | 4% | 19% | -7% | -17% | 4% |
| Gross Sales | 177 | 205 | 182 | 246 | 211 | 191 | 152 | 255 |
| + Expenses | 172 | 198 | 177 | 238 | 206 | 183 | 146 | 253 |
| Material Cost % | 28% | 20% | 22% | 30% | 20% | 35% | 42% | 16% |
| Raw Material Cost | 45 | 43 | 47 | 57 | 42 | 65 | 54 | 41 |
| Change in Inventory | 3 | -3 | -8 | 17 | -1 | 2 | 10 | -1 |
| Manufacturing Cost % | 8% | 8% | 7% | 5% | 6% | 10% | 10% | 6% |
| Employee Cost % | 3% | 2% | 2% | 2% | 2% | 2% | 3% | 2% |
| Other Cost % | 59% | 67% | 66% | 60% | 70% | 49% | 41% | 76% |
| Raw Materials % | 26% | 21% | 26% | 23% | 20% | 34% | 36% | 16% |
| Purchase of Finished Goods % | 63% | 65% | 58% | 74% | 69% | 51% | 54% | 75% |
| Stock Adjustments % | -2% | 1% | 4% | -7% | 0% | -1% | -7% | 1% |
| Other Manufacturing Expenses % | 8% | 8% | 7% | 5% | 6% | 10% | 10% | 6% |
| Operating Profit | 5 | 8 | 5 | 8 | 5 | 8 | 6 | 2 |
| OPM % | 3% | 4% | 3% | 3% | 2% | 4% | 4% | 1% |
| + Other Income | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 4 |
| Miscellaneous Income | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 4 |
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Profit before tax | 4 | 7 | 4 | 6 | 4 | 8 | 4 | 3 |
| + Tax % | 24% | 26% | 25% | 37% | 25% | 26% | 26% | 32% |
| Current Tax | 1 | 2 | 1 | 2 | 1 | 2 | 1 | 1 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit | 3 | 5 | 3 | 4 | 3 | 6 | 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 | 198 | 358 | 452 | 656 | 539 | 408 | 581 | 821 | 970 | 823 |
| Sales Growth % | 81% | 26% | 45% | -18% | -24% | 42% | 41% | 18% | -15% | |
| Gross Sales | 190 | 342 | 445 | 652 | 524 | 403 | 572 | 814 | 953 | 810 |
| Excise Duty | 8 | 7 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 193 | 350 | 440 | 638 | 526 | 384 | 548 | 749 | 926 | 798 |
| Material Cost % | 86% | 89% | 90% | 92% | 89% | 84% | 81% | 77% | 86% | 87% |
| Raw Material Cost | 172 | 317 | 405 | 604 | 484 | 352 | 471 | 637 | 835 | 723 |
| Change in Inventory | -1 | 3 | 2 | 2 | -6 | -11 | 2 | -5 | 0 | -10 |
| Manufacturing Cost % | 4% | 3% | 2% | 2% | 3% | 4% | 5% | 4% | 3% | 4% |
| Employee Cost % | 2% | 2% | 1% | 1% | 2% | 2% | 2% | 2% | 2% | 2% |
| Other Cost % | 6% | 4% | 3% | 2% | 5% | 4% | 6% | 8% | 5% | 5% |
| Raw Materials % | 87% | 89% | 90% | 92% | 90% | 86% | 81% | 78% | 86% | 88% |
| Purchase of Finished Goods % | 55% | 70% | 73% | 77% | 72% | 58% | 50% | 51% | 67% | 65% |
| Stock Adjustments % | 1% | -1% | -0% | -0% | 1% | 3% | -0% | 1% | -0% | 1% |
| Power & Fuel % | 3% | 2% | 1% | 1% | 1% | 2% | 2% | 2% | 1% | 2% |
| Other Manufacturing Expenses % | 1% | 1% | 1% | 1% | 1% | 2% | 3% | 2% | 2% | 2% |
| Selling & Administration % | 1% | 2% | 2% | 2% | 4% | 4% | 6% | 8% | 5% | 4% |
| Miscellaneous Expenses % | 0% | 1% | 1% | 0% | 1% | 1% | 0% | 1% | 0% | 1% |
| Operating Profit | 5 | 8 | 13 | 18 | 12 | 25 | 33 | 71 | 45 | 25 |
| OPM % | 3% | 2% | 3% | 3% | 2% | 6% | 6% | 9% | 5% | 3% |
| + Other Income | 1 | 5 | 5 | 5 | 4 | 2 | 5 | 5 | 8 | 5 |
| Miscellaneous Income | 1 | 5 | 5 | 5 | 4 | 2 | 5 | 5 | 8 | 5 |
| Interest | 4 | 6 | 6 | 6 | 5 | 4 | 5 | 5 | 4 | 3 |
| Depreciation | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 5 | 6 |
| Profit before tax | 1 | 5 | 10 | 14 | 9 | 20 | 30 | 67 | 44 | 22 |
| + Tax % | 36% | 36% | 34% | 36% | 17% | 26% | 26% | 25% | 26% | 28% |
| Current Tax | 0 | 2 | 3 | 5 | 2 | 5 | 8 | 17 | 11 | 5 |
| Deferred Tax | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 1 |
| + Net Profit | 1 | 3 | 6 | 9 | 8 | 15 | 22 | 50 | 33 | 16 |
| Profit Growth % | 445% | 96% | 43% | -18% | 96% | 49% | 127% | -34% | -53% | |
| EPS in Rs |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3 | 3 | 7 | 7 | 7 | 7 | 14 | 14 | 27 | 27 |
| Reserves | 24 | 26 | 29 | 37 | 43 | 57 | 71 | 117 | 136 | 151 |
| + Borrowings | 55 | 68 | 40 | 53 | 31 | 73 | 66 | 56 | 33 | 90 |
| Secured Borrowings | 51 | 58 | 35 | 46 | 24 | 57 | 49 | 52 | 31 | 90 |
| Unsecured Borrowings | 5 | 10 | 5 | 7 | 6 | 17 | 17 | 4 | 1 | 1 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| + Other Liabilities | 8 | 8 | 38 | 29 | 11 | 23 | 21 | 39 | 29 | 31 |
| Current Liabilities | 7 | 8 | 38 | 29 | 11 | 23 | 21 | 39 | 30 | 32 |
| Provisions | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 2 | 2 | 1 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Total Liabilities | 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 |
| + Fixed Assets | 20 | 21 | 23 | 27 | 29 | 37 | 45 | 51 | 54 | 105 |
| Gross Block | 35 | 23 | 26 | 32 | 37 | 48 | 59 | 69 | 77 | 133 |
| Accumulated Depreciation | 15 | 2 | 3 | 5 | 8 | 11 | 14 | 18 | 23 | 27 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 6 |
| + Other Assets | 69 | 84 | 91 | 98 | 63 | 123 | 126 | 173 | 165 | 188 |
| Inventories | 16 | 16 | 10 | 11 | 16 | 33 | 37 | 35 | 40 | 58 |
| Trade receivables | 43 | 59 | 68 | 82 | 38 | 62 | 73 | 116 | 89 | 104 |
| Cash Equivalents | 1 | 1 | 3 | 2 | 2 | 11 | 2 | 2 | 1 | 0 |
| Loans n Advances | 9 | 8 | 9 | 3 | 4 | 16 | 14 | 18 | 15 | 23 |
| Other asset items | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 20 | 2 |
| Total Assets | 90 | 106 | 113 | 126 | 92 | 160 | 171 | 225 | 225 | 300 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -31 | -7 | 36 | -4 | 30 | -19 | 15 | 29 | 33 | 0 |
| Profit Before Tax & Extraordinary Items | 1 | 5 | 10 | 14 | 9 | 20 | 30 | 67 | 44 | 22 |
| Depreciation | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 5 | 6 |
| Interest (Net) | 3 | 2 | 2 | 2 | 2 | 3 | 4 | 4 | -1 | 1 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 2 | 3 | 0 | 3 | 1 | 1 | 4 | 1 | 0 |
| Receivables | -25 | -18 | -11 | -14 | 41 | -25 | -11 | -47 | 25 | -16 |
| Inventories | 1 | 1 | 6 | -1 | -5 | -17 | -5 | 2 | -5 | -19 |
| Trade Payables | -13 | 0 | 30 | -13 | -15 | 10 | -2 | 19 | -9 | -1 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | -1 | -3 | -5 | -3 | -4 | -6 | -18 | -11 | -6 |
| + Cash from Investing Activity | -1 | 1 | 1 | -3 | -2 | -12 | -7 | -10 | -6 | -54 |
| Purchase of Fixed Assets | -2 | -3 | -3 | -7 | -5 | -11 | -12 | -10 | -9 | -56 |
| Sale of Fixed Assets | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | -1 |
| Interest Received | 1 | 4 | 4 | 4 | 3 | 1 | 1 | 1 | 4 | 2 |
| Others | 0 | 0 | 0 | 0 | -1 | -2 | 3 | -1 | 2 | 0 |
| + Cash from Financing Activity | 32 | 6 | -35 | 6 | -28 | 38 | -14 | -19 | -27 | 54 |
| Proceeds from Other Long-Term Borrowings | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 15 |
| Proceeds from Short-Term Borrowings | 33 | 12 | 0 | 13 | 0 | 43 | 0 | 0 | 0 | 43 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -1 | -1 |
| Repayment of Short-Term Borrowings | 0 | 0 | -28 | 0 | -23 | 0 | -8 | -7 | -23 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -4 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 |
| Net Cash Flow | 1 | 0 | 2 | -1 | 0 | 6 | -6 | 0 | 0 | 0 |