| Industry
Industry name |
Non Ferrous Metals |
| Variance
Full Year Net Profit Variance |
60 |
| Equity
Latest Equity |
46.67 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
532.81 |
| Dividend
Full Year Dividend % |
50 |
| Sales Turnover
Full Year Net Sales |
5176.65 |
| Net Profit
Full Year Net Profit |
109.54 |
| Full Year CPS
Full Year Cash Per Share |
15.8 |
| Earning Per Share
Full Year Earning Per Share |
11.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1853.28 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
62.1 |
| Networth
Full Year Return on Networth |
20.44 |
| Price/Book Value
Price to Book value |
7.536232 |
| Yearly PE ratio
Full Year Price to Earning per share |
39.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
29.6 |
| Bse value
BSE Value in lakhs |
65.67 |
| Nse value
NSE Value in lakhs |
497.59 |
| High
52 week high |
520 |
| Low
52 week low |
269 |
| Price
NSE Current market price |
468 |
| CPM
Current market price |
468 |
| Market cap
BSE / NSE Market Cap |
4364.54 |
| Net profit
Latest Quarter Net Profit |
35.21 |
| Net profit variance
Latest Quarter Net Profit variance |
128 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
3333.12 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
138.19 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
4.15 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
219.05 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
3.62 |
| TTM NP
Trailing Twelve 12 month Net Profit |
59.77 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
94.06 |
| TTM EPS
Trailing Twelve 12 month EPS |
13.87 |
| TTM PE
Trailing Twelve 12 month PE |
33.71 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
20.95 |
| Equity
Latest Equity |
46.67 |
| LTP
Latest Price (BSE/NSE) |
468 |
| Gross block
Latest Gross Block |
805.01 |
| Loans
Total loans |
265.89 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
5 |
| Year GPM
Full Year Gross Profit Margin |
3.8 |
| Quarter OPM
Latest quater Operation Profit Margin |
4.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 940 | 889 | 957 | 982 | 1,163 | 1,278 | 1,753 | 1,853 |
| YOY Sales Growth % | 24% | 27% | 19% | 10% | 24% | 44% | 83% | 89% |
| Gross Sales | 940 | 889 | 957 | 982 | 1,163 | 1,278 | 1,753 | 1,853 |
| + Expenses | 904 | 850 | 912 | 940 | 1,109 | 1,211 | 1,661 | 1,765 |
| Material Cost % | 91% | 86% | 93% | 97% | 96% | 97% | 96% | 91% |
| Raw Material Cost | 860 | 776 | 874 | 891 | 1,073 | 1,192 | 1,631 | 1,686 |
| Change in Inventory | -2 | -16 | 18 | 59 | 41 | 53 | 56 | -3 |
| Manufacturing Cost % | 3% | 3% | 4% | 3% | 3% | 4% | 3% | 3% |
| Employee Cost % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 1% |
| Other Cost % | 0% | 5% | -3% | -7% | -6% | -8% | -6% | 0% |
| Raw Materials % | 91% | 87% | 91% | 91% | 92% | 93% | 93% | 91% |
| Purchase of Finished Goods % | 0% | 1% | 0% | 6% | 1% | 0% | 0% | 0% |
| Stock Adjustments % | 0% | 2% | -2% | -6% | -3% | -4% | -3% | 0% |
| Other Manufacturing Expenses % | 3% | 3% | 4% | 3% | 3% | 4% | 3% | 3% |
| Operating Profit | 36 | 38 | 45 | 43 | 54 | 67 | 92 | 88 |
| OPM % | 4% | 4% | 5% | 4% | 5% | 5% | 5% | 5% |
| + Other Income | 4 | 4 | 6 | 4 | 4 | 5 | 6 | 2 |
| Miscellaneous Income | 4 | 4 | 6 | 4 | 4 | 5 | 6 | 2 |
| Interest | 13 | 14 | 16 | 16 | 19 | 21 | 28 | 32 |
| Depreciation | 5 | 5 | 6 | 8 | 9 | 8 | 13 | 13 |
| Profit before tax | 22 | 23 | 30 | 22 | 31 | 42 | 57 | 46 |
| + Tax % | 22% | 21% | 37% | 29% | 29% | 25% | 32% | 24% |
| Current Tax | 6 | 5 | 9 | 5 | 7 | 10 | 15 | 10 |
| Deferred Tax | -1 | 0 | 2 | 1 | 2 | 1 | 3 | 1 |
| + Net Profit | 17 | 18 | 19 | 16 | 22 | 32 | 39 | 35 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
| Minority Interest (After Tax) | 0 | -2 | -1 | 0 | -1 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 17 | 16 | 18 | 15 | 21 | 31 | 39 | 35 |
| EPS in Rs | 3.82 | 3.74 | 3.60 | 3.31 | 4.57 | 3.35 | 4.18 | 3.77 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 890 | 1,164 | 1,423 | 1,446 | 1,527 | 2,289 | 2,650 | 2,983 | 3,677 | 5,177 |
| Sales Growth % | 31% | 22% | 2% | 6% | 50% | 16% | 13% | 23% | 41% | |
| Gross Sales | 711 | 1,002 | 1,423 | 1,446 | 1,527 | 2,289 | 2,650 | 2,983 | 3,677 | 5,177 |
| Excise Duty | 89 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 839 | 1,101 | 1,356 | 1,386 | 1,466 | 2,179 | 2,541 | 2,864 | 3,522 | 4,921 |
| Material Cost % | 78% | 86% | 88% | 88% | 89% | 90% | 90% | 90% | 90% | 89% |
| Raw Material Cost | 696 | 1,009 | 1,291 | 1,281 | 1,403 | 2,030 | 2,434 | 2,668 | 3,349 | 4,829 |
| Change in Inventory | -1 | -8 | -38 | -10 | -42 | 21 | -52 | 23 | -34 | -208 |
| Manufacturing Cost % | 2% | 2% | 3% | 4% | 3% | 3% | 3% | 3% | 2% | 2% |
| Employee Cost % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Other Cost % | 12% | 5% | 2% | 2% | 1% | 1% | 1% | 1% | 2% | 2% |
| Raw Materials % | 78% | 87% | 91% | 89% | 92% | 89% | 92% | 89% | 91% | 93% |
| Purchase of Finished Goods % | 0% | 0% | 1% | 1% | 1% | 0% | 0% | 0% | 1% | 1% |
| Stock Adjustments % | 0% | 1% | 3% | 1% | 3% | -1% | 2% | -1% | 1% | 4% |
| Power & Fuel % | 2% | 1% | 2% | 2% | 2% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 1% | 1% | 2% | 2% | 2% | 1% | 1% | 1% | 1% | 1% |
| Selling & Administration % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Miscellaneous Expenses % | 0% | 0% | 0% | 1% | 0% | 0% | 0% | 0% | 0% | 1% |
| Operating Profit | 51 | 62 | 66 | 60 | 61 | 110 | 109 | 119 | 155 | 256 |
| OPM % | 6% | 5% | 5% | 4% | 4% | 5% | 4% | 4% | 4% | 5% |
| + Other Income | 2 | 3 | 4 | 4 | 3 | 8 | 7 | 15 | 18 | 19 |
| Miscellaneous Income | 2 | 3 | 4 | 4 | 3 | 8 | 8 | 15 | 18 | 19 |
| Interest | 11 | 18 | 30 | 29 | 26 | 28 | 34 | 41 | 55 | 86 |
| Depreciation | 8 | 11 | 16 | 19 | 18 | 18 | 18 | 20 | 22 | 38 |
| Profit before tax | 33 | 42 | 25 | 17 | 21 | 73 | 64 | 75 | 97 | 153 |
| + Tax % | 34% | 37% | 36% | 13% | 26% | 25% | 27% | 27% | 28% | 29% |
| Current Tax | 11 | 13 | 8 | 5 | 6 | 18 | 17 | 21 | 24 | 37 |
| Deferred Tax | 0 | 2 | 1 | -3 | 0 | 1 | 0 | -1 | 3 | 7 |
| + Net Profit | 22 | 27 | 16 | 15 | 16 | 54 | 47 | 55 | 70 | 109 |
| Profit Growth % | 21% | -40% | -8% | 8% | 244% | -13% | 16% | 29% | 55% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 |
| Minority Interest (After Tax) | 0 | -1 | 0 | 0 | -1 | -2 | -2 | 1 | 0 | -2 |
| Net Profit After Minority Interest | 22 | 27 | 16 | 14 | 15 | 52 | 45 | 56 | 70 | 107 |
| EPS in Rs | 10.02 | 12.61 | 7.25 | 6.63 | 7.15 | 24.63 | 10.68 | 12.41 | 15.94 | 11.63 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 22 | 22 | 22 | 47 |
| Reserves | 114 | 156 | 173 | 168 | 189 | 260 | 290 | 404 | 461 | 533 |
| + Borrowings | 148 | 255 | 314 | 292 | 361 | 270 | 267 | 249 | 305 | 675 |
| Secured Borrowings | 109 | 187 | 230 | 202 | 260 | 196 | 224 | 190 | 242 | 409 |
| Unsecured Borrowings | 39 | 68 | 85 | 90 | 101 | 74 | 42 | 59 | 62 | 266 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 20 | 31 |
| + Other Liabilities | 66 | 103 | 111 | 70 | 85 | 174 | 251 | 277 | 512 | 739 |
| Current Liabilities | 65 | 98 | 107 | 66 | 80 | 166 | 239 | 274 | 495 | 719 |
| Provisions | 1 | 1 | 0 | 1 | 1 | 2 | 3 | 2 | 5 | 2 |
| Minority Interest | 0 | 6 | 7 | 7 | 9 | 11 | 14 | 5 | 4 | 5 |
| Other liability items | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 3 | 13 | 18 |
| Total Liabilities | 339 | 525 | 609 | 541 | 646 | 715 | 829 | 952 | 1,300 | 1,994 |
| + Fixed Assets | 72 | 141 | 169 | 167 | 158 | 151 | 147 | 214 | 404 | 639 |
| Gross Block | 80 | 161 | 204 | 220 | 229 | 238 | 252 | 329 | 535 | 805 |
| Accumulated Depreciation | 8 | 19 | 35 | 53 | 70 | 87 | 105 | 115 | 131 | 166 |
| CWIP | 1 | 6 | 1 | 1 | 3 | 7 | 4 | 29 | 113 | 34 |
| Investments | 41 | 66 | 48 | 27 | 37 | 66 | 80 | 43 | 19 | 16 |
| + Other Assets | 225 | 312 | 392 | 346 | 447 | 492 | 599 | 666 | 763 | 1,305 |
| Inventories | 40 | 45 | 100 | 102 | 133 | 126 | 187 | 196 | 234 | 486 |
| Trade receivables | 148 | 221 | 242 | 218 | 284 | 314 | 341 | 323 | 390 | 641 |
| Cash Equivalents | 14 | 6 | 8 | 2 | 5 | 16 | 10 | 24 | 24 | 14 |
| Loans n Advances | 15 | 32 | 38 | 22 | 21 | 33 | 47 | 71 | 66 | 114 |
| Other asset items | 9 | 7 | 3 | 2 | 3 | 2 | 12 | 53 | 50 | 50 |
| Total Assets | 339 | 525 | 609 | 541 | 646 | 715 | 829 | 952 | 1,300 | 1,994 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 21 | 2 | -8 | 64 | -26 | 151 | 65 | 138 | 227 | -93 |
| Profit from Operations | 54 | 70 | 71 | 68 | 65 | 114 | 116 | 128 | 169 | 276 |
| Working Capital Changes | -20 | -55 | -70 | 1 | -86 | 54 | -34 | 39 | 81 | -322 |
| Profit Before Tax & Extraordinary Items | 33 | 43 | 25 | 17 | 21 | 73 | 64 | 75 | 97 | 153 |
| Depreciation | 8 | 11 | 16 | 19 | 18 | 18 | 18 | 20 | 22 | 38 |
| Interest (Net) | 11 | 17 | 29 | 28 | 25 | 27 | 33 | 39 | 51 | 81 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | -1 | -1 | -1 | -1 | 0 | 0 | -2 | -1 | -1 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -3 | -2 | 0 |
| Provisions & Write-offs (Net) | 2 | 1 | 2 | 5 | 2 | 0 | 2 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | -1 | -2 |
| Receivables | -36 | -54 | -23 | 20 | -68 | -29 | -30 | 19 | -62 | -247 |
| Inventories | -21 | -1 | -55 | -1 | -31 | 8 | -61 | -9 | -35 | -252 |
| Trade Payables | 35 | 7 | 10 | -32 | 13 | 75 | 61 | 51 | 175 | 216 |
| Direct Taxes Paid | -13 | -14 | -8 | -5 | -5 | -18 | -17 | -29 | -22 | -46 |
| + Cash from Investing Activity | -31 | -64 | -16 | -17 | -14 | -19 | -20 | -6 | -268 | -151 |
| Purchase of Fixed Assets | -31 | -54 | -37 | -17 | -14 | -19 | -25 | -116 | -243 | -171 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 5 | 0 |
| Purchase of Investments | -1 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | -2 |
| Sale of Investments | 0 | 0 | 19 | 0 | 0 | 0 | 1 | 124 | 3 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 4 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Others | 0 | 1 | 1 | 0 | 0 | -1 | 3 | -25 | -6 | 18 |
| + Cash from Financing Activity | 21 | 53 | 28 | -54 | 42 | -121 | -45 | -107 | 3 | 250 |
| Proceeds from Other Long-Term Borrowings | 16 | 24 | 16 | 9 | 30 | 7 | 0 | 0 | 90 | 74 |
| Proceeds from Short-Term Borrowings | 16 | 49 | 44 | 0 | 38 | 0 | 13 | 6 | 0 | 284 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -31 | 0 | -98 | 0 | -45 | -23 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -11 | -11 |
| Dividend Paid | 0 | -3 | -3 | -3 | -1 | -2 | -11 | -22 | -11 | -12 |
| Interest Paid | -11 | -17 | -29 | -28 | -26 | -27 | -32 | -39 | -51 | -82 |
| Others | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 5 | 7 | -4 |
| Net Cash Flow | 11 | -9 | 4 | -6 | 3 | 11 | -1 | 26 | -38 | 6 |