| Industry
Industry name |
Infrastructure Developers & Operators |
| Variance
Full Year Net Profit Variance |
-2 |
| Equity
Latest Equity |
5.76 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
122.34 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
181.68 |
| Net Profit
Full Year Net Profit |
10.09 |
| Full Year CPS
Full Year Cash Per Share |
5.6 |
| Earning Per Share
Full Year Earning Per Share |
3.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
59.54 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
44.5 |
| Networth
Full Year Return on Networth |
8.61 |
| Price/Book Value
Price to Book value |
4 |
| Yearly PE ratio
Full Year Price to Earning per share |
50.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
31.9 |
| Bse value
BSE Value in lakhs |
11.52 |
| Nse value
NSE Value in lakhs |
80.39 |
| High
52 week high |
220 |
| Low
52 week low |
101 |
| Price
NSE Current market price |
180 |
| CPM
Current market price |
178 |
| Market cap
BSE / NSE Market Cap |
512.44 |
| Net profit
Latest Quarter Net Profit |
9 |
| Net profit variance
Latest Quarter Net Profit variance |
1215 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
166.37 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
40.41 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
24.29 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
30.51 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
14.67 |
| TTM NP
Trailing Twelve 12 month Net Profit |
26.62 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
140.03 |
| TTM EPS
Trailing Twelve 12 month EPS |
6.39 |
| TTM PE
Trailing Twelve 12 month PE |
27.84 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
6.75 |
| Equity
Latest Equity |
5.76 |
| LTP
Latest Price (BSE/NSE) |
178 |
| Gross block
Latest Gross Block |
68.19 |
| Loans
Total loans |
6.66 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
6.3 |
| Year GPM
Full Year Gross Profit Margin |
10.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
19.9 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 43 | 34 | 30 | 33 | 40 | 53 | 55 | 60 |
| YOY Sales Growth % | 8% | -20% | -29% | -15% | -7% | 57% | 86% | 79% |
| Gross Sales | 43 | 34 | 30 | 33 | 40 | 53 | 55 | 60 |
| + Expenses | 31 | 31 | 33 | 33 | 36 | 47 | 54 | 48 |
| Manufacturing Cost % | 11% | 13% | 28% | 20% | 20% | 18% | 26% | 16% |
| Employee Cost % | 61% | 79% | 82% | 78% | 69% | 71% | 73% | 64% |
| Other Cost % | -0% | 0% | 0% | -0% | -0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 11% | 13% | 28% | 20% | 20% | 18% | 26% | 16% |
| Operating Profit | 12 | 3 | -3 | 0 | 4 | 5 | 1 | 12 |
| OPM % | 29% | 8% | -10% | 1% | 11% | 10% | 2% | 20% |
| + Other Income | 0 | 0 | 3 | 2 | 2 | 1 | 4 | 2 |
| Miscellaneous Income | 0 | 0 | 3 | 2 | 2 | 1 | 4 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
| Profit before tax | 11 | 1 | -2 | 1 | 4 | 5 | 3 | 12 |
| + Tax % | 26% | 24% | 21% | 16% | 25% | 23% | 20% | 28% |
| Current Tax | 3 | 0 | -1 | 0 | 1 | 1 | 1 | 3 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 8 | 1 | -2 | 1 | 3 | 4 | 2 | 9 |
| Net Profit After Minority Interest | 8 | 1 | -2 | 1 | 3 | 4 | 2 | 9 |
| EPS in Rs | 2.80 | 0.19 | -0.55 | 0.24 | 1.12 | 1.35 | 0.80 | 3.13 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 53 | 65 | 74 | 89 | 101 | 83 | 98 | 147 | 161 | 146 |
| Sales Growth % | 22% | 14% | 21% | 13% | -18% | 19% | 49% | 9% | -9% | |
| Gross Sales | 53 | 64 | 75 | 89 | 101 | 83 | 98 | 147 | 161 | 146 |
| + Expenses | 47 | 56 | 64 | 71 | 81 | 69 | 78 | 105 | 119 | 126 |
| Material Cost % | -2% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Change in Inventory | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Manufacturing Cost % | 6% | 5% | 4% | 3% | 3% | 5% | 4% | 4% | 4% | 7% |
| Employee Cost % | 65% | 67% | 69% | 64% | 66% | 70% | 68% | 58% | 62% | 71% |
| Other Cost % | 20% | 15% | 13% | 12% | 11% | 8% | 8% | 10% | 7% | 8% |
| Stock Adjustments % | 2% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Power & Fuel % | 1% | 2% | 2% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 4% | 3% | 3% | 2% | 2% | 3% | 3% | 3% | 3% | 6% |
| Selling & Administration % | 14% | 10% | 8% | 8% | 8% | 5% | 4% | 7% | 5% | 6% |
| Miscellaneous Expenses % | 5% | 5% | 4% | 3% | 3% | 3% | 3% | 3% | 2% | 2% |
| Provisions & Contingencies % | 4% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 6 | 9 | 10 | 19 | 20 | 14 | 20 | 42 | 42 | 20 |
| OPM % | 12% | 13% | 14% | 21% | 19% | 17% | 20% | 29% | 26% | 13% |
| + Other Income | 4 | 3 | 0 | 2 | 1 | 5 | 3 | 2 | 2 | 4 |
| Miscellaneous Income | 4 | 3 | 2 | 4 | 2 | 5 | 3 | 2 | 2 | 4 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 2 | 3 | 3 | 4 | 6 | 5 | 4 | 5 | 6 | 7 |
| Profit before tax | 7 | 9 | 7 | 17 | 14 | 14 | 18 | 39 | 37 | 16 |
| + Tax % | 27% | 27% | 16% | 28% | 22% | 29% | 26% | 25% | 25% | 25% |
| Current Tax | 2 | 1 | 2 | 5 | 3 | 4 | 5 | 9 | 9 | 4 |
| Deferred Tax | 0 | 1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 6 | 6 | 6 | 12 | 11 | 10 | 13 | 29 | 28 | 12 |
| Profit Growth % | 7% | -10% | 115% | -10% | -7% | 33% | 120% | -5% | -56% | |
| Net Profit After Minority Interest | 6 | 6 | 6 | 12 | 11 | 10 | 13 | 29 | 28 | 12 |
| EPS in Rs | 2.01 | 2.28 | 2.02 | 4.28 | 3.84 | 3.57 | 4.71 | 10.36 | 9.81 | 4.26 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 24 | 30 | 35 | 45 | 46 | 56 | 67 | 98 | 115 | 112 |
| + Borrowings | 8 | 5 | 2 | 3 | 5 | 4 | 6 | 7 | 10 | 7 |
| Secured Borrowings | 8 | 4 | 2 | 2 | 3 | 0 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 0 | 1 | 1 | 0 | 2 | 4 | 6 | 7 | 10 | 7 |
| Deferred Credit | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 7 | 10 | 8 | 8 | 11 | 11 | 12 | 18 | 15 | 13 |
| Current Liabilities | 6 | 8 | 8 | 8 | 11 | 10 | 12 | 18 | 14 | 13 |
| Provisions | 2 | 1 | 1 | 1 | 2 | 3 | 2 | 2 | 3 | 2 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Other liability items | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Total Liabilities | 45 | 50 | 52 | 62 | 68 | 76 | 90 | 129 | 146 | 137 |
| + Fixed Assets | 19 | 21 | 20 | 22 | 23 | 22 | 25 | 35 | 38 | 34 |
| Gross Block | 36 | 24 | 26 | 31 | 39 | 41 | 46 | 60 | 67 | 68 |
| Accumulated Depreciation | 17 | 3 | 6 | 10 | 16 | 19 | 22 | 25 | 29 | 34 |
| CWIP | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 4 | 12 | 15 | 13 | 52 |
| + Other Assets | 25 | 29 | 31 | 40 | 45 | 51 | 54 | 80 | 95 | 50 |
| Inventories | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade receivables | 15 | 16 | 17 | 20 | 20 | 16 | 22 | 33 | 31 | 19 |
| Cash Equivalents | 2 | 3 | 2 | 2 | 5 | 13 | 13 | 32 | 49 | 13 |
| Loans n Advances | 4 | 8 | 11 | 18 | 19 | 21 | 18 | 14 | 13 | 17 |
| Other asset items | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Assets | 45 | 50 | 52 | 62 | 68 | 76 | 90 | 129 | 146 | 137 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 2 | 9 | 3 | 7 | 17 | 17 | 15 | 34 | 33 | 24 |
| Profit from Operations | 8 | 12 | 13 | 21 | 23 | 16 | 22 | 47 | 46 | 22 |
| Working Capital Changes | -3 | -2 | -10 | -9 | -2 | 3 | -2 | -4 | -4 | 8 |
| Profit Before Tax & Extraordinary Items | 8 | 9 | 7 | 17 | 14 | 14 | 18 | 39 | 37 | 16 |
| Depreciation | 2 | 3 | 3 | 4 | 5 | 5 | 4 | 5 | 6 | 7 |
| Interest (Net) | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 0 |
| Profit / Loss in Forex | -1 | -1 | 0 | -1 | 0 | -5 | -2 | 2 | 0 | -2 |
| Receivables | -2 | -4 | -2 | -5 | -2 | 2 | -7 | -12 | 0 | 12 |
| Inventories | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 2 | -3 | 0 |
| Loans & Advances | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Borrowing | 0 | 0 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -3 | -1 | 0 | -5 | -4 | -3 | -4 | -9 | -10 | -5 |
| + Cash from Investing Activity | -1 | -2 | -2 | -5 | -3 | -3 | -7 | -11 | -5 | -47 |
| Purchase of Fixed Assets | -4 | -4 | -2 | -5 | -3 | -1 | -3 | -11 | -4 | -4 |
| Sale of Fixed Assets | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | -2 | -4 | 0 | 0 | -43 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | -2 | -5 | -2 | -2 | -11 | -6 | -8 | -3 | -11 | -13 |
| Proceeds from Issue of Shares | 2 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -3 | -3 |
| Dividend Paid | -4 | -2 | -1 | -2 | -10 | -2 | -7 | -1 | -10 | -10 |
| Interest Paid | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -2 | 1 | -1 | 0 | 3 | 8 | 0 | 19 | 17 | -36 |