| Industry
Industry name |
Diversified |
| Variance
Full Year Net Profit Variance |
33 |
| Equity
Latest Equity |
69.94 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
408.09 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
38.43 |
| Net Profit
Full Year Net Profit |
-18.63 |
| Full Year CPS
Full Year Cash Per Share |
-2.2 |
| Earning Per Share
Full Year Earning Per Share |
-2.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
4.86 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
68.3 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
0.292826 |
| Yearly PE ratio
Full Year Price to Earning per share |
-7.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
-9.2 |
| Bse value
BSE Value in lakhs |
0.12 |
| Nse value
NSE Value in lakhs |
9.35 |
| High
52 week high |
34 |
| Low
52 week low |
17 |
| Price
NSE Current market price |
20 |
| CPM
Current market price |
20 |
| Market cap
BSE / NSE Market Cap |
138.13 |
| Net profit
Latest Quarter Net Profit |
-2.53 |
| Net profit variance
Latest Quarter Net Profit variance |
16 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
77.56 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-41.06 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-52.95 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
-13.42 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
-46.97 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-40.6 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
30.18 |
| 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 |
3.87 |
| Equity
Latest Equity |
69.94 |
| LTP
Latest Price (BSE/NSE) |
20 |
| Gross block
Latest Gross Block |
194.16 |
| Loans
Total loans |
29.51 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-57.7 |
| Year GPM
Full Year Gross Profit Margin |
-36.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
-61.9 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 26 | 12 | 16 | 15 | 9 | 8 | 7 | 5 |
| YOY Sales Growth % | 823% | -45% | -41% | 212% | -67% | -30% | -54% | -67% |
| Gross Sales | 26 | 12 | 16 | 15 | 9 | 8 | 7 | 5 |
| + Expenses | 31 | 15 | 30 | 20 | 15 | 10 | 15 | 8 |
| Manufacturing Cost % | 13% | 28% | 90% | 42% | 89% | 43% | 152% | 92% |
| Employee Cost % | 5% | 12% | 10% | 11% | 20% | 23% | 22% | 36% |
| Other Cost % | 104% | 95% | 92% | 85% | 69% | 52% | 43% | 34% |
| Other Manufacturing Expenses % | 13% | 28% | 90% | 42% | 89% | 43% | 152% | 92% |
| Development & Construction Cost % | 104% | 95% | 92% | 85% | 69% | 52% | 44% | 34% |
| Operating Profit | -6 | -4 | -14 | -6 | -7 | -1 | -8 | -3 |
| OPM % | -22% | -34% | -92% | -39% | -78% | -18% | -117% | -62% |
| + Other Income | 1 | 1 | 1 | 4 | 1 | 2 | 2 | 2 |
| Miscellaneous Income | 1 | 1 | 1 | 4 | 1 | 2 | 2 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | -6 | -4 | -14 | -3 | -6 | -1 | -8 | -2 |
| + Tax % | -7% | -7% | -3% | -10% | -5% | -44% | -4% | -10% |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -6 | -4 | -14 | -3 | -6 | -1 | -8 | -3 |
| Minority Interest (After Tax) | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | -6 | -3 | -14 | -3 | -7 | -1 | -8 | -3 |
| EPS in Rs | -0.89 | -0.58 | -2.06 | -0.46 | -0.93 | -0.15 | -1.16 | -0.37 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 93 | 69 | 41 | 49 | 50 | 38 | 93 | 30 | 57 | 57 |
| Sales Growth % | -26% | -40% | 19% | 2% | -23% | 143% | -68% | 93% | 0% | |
| Gross Sales | 73 | 52 | 37 | 49 | 50 | 38 | 93 | 30 | 57 | 57 |
| + Expenses | 102 | 71 | 45 | 50 | 51 | 34 | 88 | 50 | 94 | 86 |
| Manufacturing Cost % | 93% | 93% | 84% | 84% | 84% | 78% | 86% | 84% | 126% | 114% |
| Employee Cost % | 11% | 8% | 10% | 8% | 7% | 3% | 3% | 11% | 6% | 9% |
| Other Cost % | 6% | 2% | 15% | 10% | 11% | 6% | 6% | 72% | 32% | 27% |
| Power & Fuel % | 3% | 4% | 6% | 5% | 4% | 3% | 2% | 11% | 8% | 5% |
| Other Manufacturing Expenses % | 90% | 89% | 78% | 79% | 80% | 75% | 84% | 74% | 118% | 109% |
| Selling & Administration % | 4% | 6% | 11% | 15% | 9% | 4% | 4% | 34% | 10% | 9% |
| Miscellaneous Expenses % | 13% | 0% | 6% | -5% | -2% | 3% | 1% | 38% | 22% | 19% |
| Development & Construction Cost % | 22% | 53% | 53% | 68% | 69% | 70% | 79% | 56% | 106% | 99% |
| Operating Profit | -9 | -3 | -4 | -1 | -1 | 5 | 5 | -20 | -37 | -29 |
| OPM % | -10% | -4% | -9% | -1% | -1% | 12% | 6% | -67% | -64% | -50% |
| + Other Income | 8 | 5 | 6 | 5 | 3 | 1 | 2 | 19 | 3 | 4 |
| Miscellaneous Income | 8 | 5 | 5 | 5 | 2 | 1 | 2 | 19 | 3 | 4 |
| Interest | 13 | 16 | 19 | 15 | 5 | 6 | 5 | 4 | 2 | 0 |
| Depreciation | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Profit before tax | -22 | -19 | -20 | -15 | -7 | -4 | -2 | -9 | -39 | -29 |
| + Tax % | -13% | -11% | -4% | 6% | -14% | -22% | -32% | -3% | -2% | -4% |
| Current Tax | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 3 | 2 | 2 | -1 | 1 | 1 | 1 | 0 | 1 | 1 |
| + Net Profit | -25 | -21 | -21 | -15 | -5 | -5 | -2 | -9 | -40 | -30 |
| Profit Growth % | -13% | 0% | -32% | -68% | 10% | -51% | 279% | 323% | -25% | |
| Profit / Loss of Associates | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest (After Tax) | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| Net Profit After Minority Interest | -28 | -23 | -22 | -14 | -5 | -5 | -2 | -9 | -39 | -28 |
| EPS in Rs | 0.00 | 0.00 | 0.00 | -2.08 | -0.76 | -0.72 | -0.36 | -1.35 | -5.70 | -4.28 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 |
| Reserves | 526 | 550 | 528 | 509 | 505 | 500 | 497 | 487 | 447 | 417 |
| + Borrowings | 292 | 274 | 260 | 207 | 195 | 193 | 187 | 173 | 182 | 174 |
| Secured Borrowings | 156 | 141 | 117 | 19 | 20 | 175 | 167 | 154 | 156 | 144 |
| Unsecured Borrowings | 137 | 133 | 143 | 187 | 175 | 17 | 20 | 19 | 26 | 30 |
| Deferred Credit | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 381 | 388 | 446 | 497 | 458 | 456 | 399 | 213 | 201 | 179 |
| Current Liabilities | 379 | 387 | 444 | 496 | 457 | 455 | 398 | 213 | 201 | 181 |
| Provisions | 6 | 6 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 |
| Minority Interest | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | -3 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Liabilities | 1,270 | 1,282 | 1,304 | 1,283 | 1,228 | 1,218 | 1,153 | 943 | 900 | 839 |
| + Fixed Assets | 150 | 144 | 139 | 135 | 132 | 134 | 132 | 128 | 126 | 151 |
| Gross Block | 196 | 156 | 156 | 156 | 158 | 164 | 165 | 165 | 165 | 194 |
| Accumulated Depreciation | 46 | 12 | 17 | 21 | 25 | 29 | 33 | 37 | 39 | 43 |
| CWIP | 197 | 215 | 236 | 266 | 271 | 271 | 275 | 111 | 114 | 90 |
| Investments | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 |
| + Other Assets | 867 | 865 | 872 | 825 | 767 | 756 | 689 | 647 | 604 | 541 |
| Inventories | 534 | 547 | 566 | 544 | 520 | 507 | 451 | 449 | 408 | 368 |
| Trade receivables | 221 | 208 | 208 | 192 | 176 | 178 | 169 | 132 | 99 | 66 |
| Cash Equivalents | 3 | 5 | 5 | 5 | 4 | 3 | 3 | 8 | 36 | 40 |
| Loans n Advances | 46 | 50 | 43 | 41 | 30 | 21 | 20 | 17 | 16 | 17 |
| Other asset items | 62 | 55 | 50 | 43 | 38 | 46 | 46 | 41 | 45 | 50 |
| Total Assets | 1,270 | 1,282 | 1,304 | 1,283 | 1,228 | 1,218 | 1,153 | 943 | 900 | 839 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 52 | 56 | 33 | 49 | 15 | 7 | 5 | 7 | 24 | 19 |
| Profit from Operations | 4 | -1 | 3 | 5 | 4 | 7 | 7 | -1 | -33 | -25 |
| Working Capital Changes | 50 | 58 | 30 | 45 | 6 | 0 | -3 | 8 | 57 | 44 |
| Profit Before Tax & Extraordinary Items | -27 | -22 | -21 | -15 | -4 | -3 | -2 | -9 | -39 | -29 |
| Depreciation | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Interest (Net) | 14 | 16 | 19 | 15 | 4 | 6 | 5 | 4 | 2 | 0 |
| Provisions & Write-offs (Net) | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 13 | 13 | 1 | 15 | 17 | -2 | 9 | 37 | 32 | 34 |
| Inventories | 11 | 8 | -20 | 22 | 24 | 13 | 56 | 2 | 41 | 40 |
| Trade Payables | 34 | 37 | 32 | -30 | -45 | -10 | -46 | -26 | -31 | -19 |
| Loans & Advances | -9 | 12 | 1 | 1 | 3 | 0 | 0 | 0 | 5 | 0 |
| Direct Taxes Paid | -2 | -1 | 1 | -1 | 5 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -17 | -20 | -20 | -30 | -6 | -6 | -5 | -1 | -3 | -6 |
| Purchase of Fixed Assets | -17 | -19 | -21 | -31 | -6 | -6 | -6 | -1 | -4 | -6 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | -35 | -34 | -12 | -19 | -10 | -1 | 1 | -2 | 7 | -9 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 1 | 3 | 3 | 4 | 2 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 8 | 10 | 0 | 0 | 0 | 3 | 0 | 7 | 4 |
| Repayment of Long-Term Borrowings | -19 | -27 | -3 | -1 | 0 | 0 | 0 | 0 | 0 | -12 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -2 | -2 | 0 | 0 | -1 | 0 | 0 |
| Interest Paid | -15 | -16 | -20 | -16 | -9 | -4 | -5 | -4 | -2 | 0 |
| Net Cash Flow | 1 | 2 | 0 | 0 | -2 | 0 | 0 | 5 | 28 | 4 |