| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
145 |
| Equity
Latest Equity |
11.29 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
91.57 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
532.58 |
| Net Profit
Full Year Net Profit |
9.3 |
| Full Year CPS
Full Year Cash Per Share |
16.2 |
| Earning Per Share
Full Year Earning Per Share |
8.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
146.06 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
91.1 |
| Networth
Full Year Return on Networth |
4.08 |
| Price/Book Value
Price to Book value |
3.644347 |
| Yearly PE ratio
Full Year Price to Earning per share |
40.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
20.4 |
| Bse value
BSE Value in lakhs |
2.64 |
| Nse value
NSE Value in lakhs |
9.53 |
| High
52 week high |
391 |
| Low
52 week low |
198 |
| Price
NSE Current market price |
331 |
| CPM
Current market price |
332 |
| Market cap
BSE / NSE Market Cap |
374.89 |
| Net profit
Latest Quarter Net Profit |
2.24 |
| Net profit variance
Latest Quarter Net Profit variance |
71 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
282.14 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
11.91 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
4.22 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
21.45 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
4.03 |
| TTM NP
Trailing Twelve 12 month Net Profit |
4.24 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
145.11 |
| TTM EPS
Trailing Twelve 12 month EPS |
8.23 |
| TTM PE
Trailing Twelve 12 month PE |
40.33 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
3.02 |
| Equity
Latest Equity |
11.29 |
| LTP
Latest Price (BSE/NSE) |
332 |
| Gross block
Latest Gross Block |
168.19 |
| Loans
Total loans |
10 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
6.6 |
| Year GPM
Full Year Gross Profit Margin |
4 |
| Quarter OPM
Latest quater Operation Profit Margin |
6.8 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 57 | 85 | 93 | 121 | 107 | 138 | 141 | 146 |
| YOY Sales Growth % | -20% | 23% | 28% | 94% | 89% | 63% | 52% | 20% |
| Gross Sales | 57 | 85 | 93 | 121 | 107 | 138 | 141 | 146 |
| + Expenses | 55 | 81 | 87 | 112 | 101 | 129 | 132 | 136 |
| Material Cost % | 66% | 56% | 60% | 78% | 72% | 73% | 70% | 73% |
| Raw Material Cost | 36 | 49 | 58 | 95 | 77 | 99 | 100 | 107 |
| Change in Inventory | 1 | -1 | -2 | 0 | 0 | 1 | -1 | 0 |
| Manufacturing Cost % | 4% | 4% | 4% | 5% | 5% | 5% | 4% | 4% |
| Employee Cost % | 4% | 3% | 3% | 2% | 3% | 2% | 2% | 2% |
| Other Cost % | 23% | 33% | 27% | 6% | 14% | 14% | 17% | 14% |
| Raw Materials % | 64% | 57% | 62% | 78% | 72% | 72% | 71% | 73% |
| Purchase of Finished Goods % | 26% | 30% | 22% | 5% | 14% | 15% | 16% | 14% |
| Stock Adjustments % | -2% | 1% | 3% | 0% | -0% | -1% | 1% | -0% |
| Other Manufacturing Expenses % | 4% | 4% | 4% | 5% | 5% | 5% | 4% | 4% |
| Operating Profit | 2 | 4 | 6 | 10 | 7 | 9 | 9 | 10 |
| OPM % | 3% | 5% | 6% | 8% | 6% | 7% | 7% | 7% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 1 | 1 | 4 | 6 | 3 | 4 | 4 | 5 |
| Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Profit before tax | 1 | 2 | 1 | 2 | 2 | 3 | 4 | 3 |
| + Tax % | 24% | 25% | 26% | 33% | 24% | 32% | 18% | 27% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 |
| + Net Profit | 0 | 1 | 0 | 1 | 2 | 2 | 3 | 2 |
| Net Profit After Minority Interest | 0 | 1 | 0 | 1 | 2 | 2 | 3 | 2 |
| EPS in Rs | 0.43 | 1.42 | 0.40 | 1.16 | 1.60 | 2.11 | 2.71 | 1.98 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 78 | 98 | 103 | 142 | 163 | 162 | 185 | 304 | 275 | 361 |
| Sales Growth % | 26% | 5% | 38% | 15% | -0% | 14% | 65% | -10% | 31% | |
| Gross Sales | 186 | 304 | 275 | 356 | ||||||
| + Expenses | 74 | 93 | 100 | 134 | 155 | 156 | 173 | 283 | 261 | 339 |
| Material Cost % | 88% | 84% | 83% | 83% | 84% | 85% | 84% | 86% | 87% | 85% |
| Raw Material Cost | 68 | 82 | 87 | 118 | 138 | 138 | 155 | 259 | 240 | 311 |
| Change in Inventory | 0 | 0 | -1 | 1 | -1 | -1 | 0 | 1 | 0 | -3 |
| Manufacturing Cost % | 2% | 6% | 7% | 5% | 5% | 4% | 4% | 3% | 3% | 3% |
| Employee Cost % | 1% | 2% | 1% | 1% | 2% | 3% | 3% | 2% | 3% | 3% |
| Other Cost % | 4% | 3% | 6% | 4% | 5% | 4% | 3% | 3% | 2% | 3% |
| Raw Materials % | 88% | 84% | 84% | 83% | 84% | 85% | 84% | 85% | 87% | 86% |
| Purchase of Finished Goods % | 17% | 21% | 33% | 18% | ||||||
| Stock Adjustments % | -0% | -0% | 1% | -0% | 0% | 1% | -0% | -0% | 0% | 1% |
| Power & Fuel % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 0% | 4% | 5% | 3% | 3% | 2% | 3% | 2% | 2% | 2% |
| Selling & Administration % | 4% | 4% | 3% | 5% | 4% | 3% | 3% | 2% | 2% | 2% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 0% | 0% | 1% | 0% | 0% | 0% | 1% |
| Operating Profit | 4 | 4 | 3 | 9 | 8 | 7 | 12 | 22 | 14 | 22 |
| OPM % | 5% | 5% | 3% | 6% | 5% | 4% | 7% | 7% | 5% | 6% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 |
| Miscellaneous Income | 0 | 0 | 2 | 0 | ||||||
| Interest | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 6 | 4 | 12 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 5 |
| Profit before tax | 8 | 14 | 8 | 5 | ||||||
| + Tax % | 22% | 26% | 23% | 29% | ||||||
| Current Tax | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 2 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| + Net Profit | 6 | 10 | 6 | 4 | ||||||
| Profit Growth % | 64% | -37% | -42% | |||||||
| Net Profit After Minority Interest | 0 | 0 | 0 | 2 | 3 | 4 | 5 | 10 | 6 | 4 |
| EPS in Rs | 2.45 | 3.41 | 4.14 | 5.45 | 10.08 | 5.60 | 3.36 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 7 | 10 | 10 | 10 | 10 | 10 | 11 | 11 |
| Reserves | 0 | 1 | 1 | 9 | 12 | 20 | 26 | 36 | 81 | 82 |
| + Borrowings | 23 | 22 | 31 | 29 | 22 | 50 | 34 | 58 | 57 | 132 |
| Secured Borrowings | 19 | 16 | 24 | 23 | 18 | 50 | 34 | 58 | 57 | 122 |
| Unsecured Borrowings | 4 | 6 | 6 | 6 | 4 | 0 | 0 | 0 | 0 | 10 |
| Deferred Credit | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 |
| + Other Liabilities | 1 | 2 | 4 | 2 | 3 | 10 | 5 | 7 | 7 | 11 |
| Current Liabilities | 1 | 2 | 4 | 2 | 3 | 10 | 4 | 6 | 6 | 10 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Total Liabilities | 31 | 32 | 43 | 50 | 47 | 90 | 75 | 111 | 156 | 236 |
| + Fixed Assets | 11 | 11 | 12 | 15 | 18 | 22 | 26 | 40 | 40 | 150 |
| Gross Block | 12 | 13 | 15 | 15 | 23 | 24 | 29 | 50 | 53 | 168 |
| Accumulated Depreciation | 1 | 2 | 3 | 0 | 5 | 2 | 3 | 11 | 13 | 19 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 16 | 65 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 20 | 20 | 31 | 35 | 29 | 68 | 45 | 55 | 51 | 87 |
| Inventories | 6 | 7 | 20 | 19 | 11 | 49 | 24 | 23 | 17 | 39 |
| Trade receivables | 11 | 13 | 9 | 14 | 14 | 16 | 17 | 26 | 27 | 41 |
| Cash Equivalents | 2 | 0 | 0 | 0 | 1 | 0 | 1 | 4 | 2 | 4 |
| Loans n Advances | 1 | 1 | 1 | 1 | 1 | 3 | 0 | 1 | 3 | 2 |
| Other asset items | 0 | 0 | 0 | 0 | 3 | 0 | 2 | 0 | 2 | 1 |
| Total Assets | 31 | 32 | 43 | 50 | 47 | 90 | 75 | 111 | 156 | 236 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -5 | 1 | -6 | -1 | 15 | -22 | 27 | 12 | 16 | -10 |
| Profit from Operations | 8 | 9 | 10 | 12 | 22 | 15 | 22 | |||
| Working Capital Changes | -5 | 9 | -31 | 18 | -7 | 3 | -32 | |||
| Profit Before Tax & Extraordinary Items | 1 | 1 | 1 | 3 | 5 | 6 | 7 | 14 | 8 | 5 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 5 |
| Interest (Net) | 2 | 2 | 3 | 3 | 3 | 2 | 3 | 6 | 4 | 12 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -6 | -2 | 3 | -5 | 1 | 1 | -2 | -10 | -3 | -13 |
| Inventories | -2 | -1 | -14 | 1 | 9 | -38 | 25 | 1 | 7 | -22 |
| Trade Payables | 0 | 0 | 2 | -2 | 0 | 6 | -5 | 2 | -1 | 3 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid (Net) | 0 | -1 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | 0 | 0 | -1 | -1 | -1 | -2 | -3 | -2 | 0 |
| + Cash from Investing Activity | -2 | -1 | -2 | -4 | -6 | -5 | -8 | -26 | -53 | -49 |
| Purchase of Fixed Assets | -2 | -1 | -2 | -4 | -4 | -5 | -9 | -28 | -52 | -50 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 |
| Sale of Investments | 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 | 0 | 0 | -2 | 0 | -1 | 1 | -2 | 1 |
| + Cash from Financing Activity | 8 | -2 | 8 | 5 | -8 | 26 | -18 | 17 | 35 | 61 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 8 | 0 | 0 | 1 | 0 | 40 | 0 |
| Proceeds from Other Long-Term Borrowings | 9 | 3 | 8 | 0 | 0 | 28 | 0 | 22 | 13 | 24 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 50 |
| Repayment of Long-Term Borrowings | 0 | -4 | 0 | -2 | -7 | 0 | -2 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | -14 | 0 | -14 | 0 |
| Interest Paid | -1 | -1 | -2 | -3 | -6 | -4 | -12 | |||
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 |
| Net Cash Flow | 1 | -2 | 0 | 0 | 1 | -1 | 1 | 3 | -2 | 2 |