| Industry
Industry name |
Logistics |
| Variance
Full Year Net Profit Variance |
182 |
| Equity
Latest Equity |
154.19 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
1598.72 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
524.08 |
| Net Profit
Full Year Net Profit |
57.44 |
| Full Year CPS
Full Year Cash Per Share |
0.5 |
| Earning Per Share
Full Year Earning Per Share |
0.4 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
115.26 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
11.4 |
| Networth
Full Year Return on Networth |
1.66 |
| Price/Book Value
Price to Book value |
2.192982 |
| Yearly PE ratio
Full Year Price to Earning per share |
67.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
54.6 |
| Bse value
BSE Value in lakhs |
11.81 |
| Nse value
NSE Value in lakhs |
217.84 |
| High
52 week high |
34 |
| Low
52 week low |
18 |
| Price
NSE Current market price |
24 |
| CPM
Current market price |
25 |
| Market cap
BSE / NSE Market Cap |
3786.98 |
| Net profit
Latest Quarter Net Profit |
13.96 |
| Net profit variance
Latest Quarter Net Profit variance |
124 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
1785.65 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
87.79 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
4.92 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
79.57 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
15.18 |
| TTM NP
Trailing Twelve 12 month Net Profit |
179.2 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
181.9 |
| TTM EPS
Trailing Twelve 12 month EPS |
0.37 |
| TTM PE
Trailing Twelve 12 month PE |
66.38 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
83.09 |
| Equity
Latest Equity |
154.19 |
| LTP
Latest Price (BSE/NSE) |
25 |
| Gross block
Latest Gross Block |
243.54 |
| Loans
Total loans |
333.64 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
3.7 |
| Year GPM
Full Year Gross Profit Margin |
15.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
4.5 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 554 | 370 | 511 | 297 | 165 | 124 | 119 | 115 |
| YOY Sales Growth % | 30% | -7% | 23% | -33% | -70% | -66% | -77% | -61% |
| Gross Sales | 554 | 370 | 511 | 297 | 165 | 124 | 119 | 115 |
| + Expenses | 414 | 462 | 454 | 627 | 152 | 126 | 116 | 110 |
| Material Cost % | 45% | 105% | 44% | 35% | 58% | 71% | 58% | 65% |
| Raw Material Cost | 271 | 363 | 230 | 105 | 96 | 88 | 69 | 75 |
| Change in Inventory | -24 | 25 | -5 | 0 | 1 | 0 | 0 | 0 |
| Manufacturing Cost % | 16% | 29% | 33% | 162% | 8% | 13% | 14% | 12% |
| Employee Cost % | 4% | 3% | 4% | 5% | 5% | 7% | 7% | 12% |
| Other Cost % | 10% | -12% | 7% | 9% | 21% | 11% | 19% | 6% |
| Raw Materials % | 49% | 98% | 45% | 35% | 58% | 71% | 58% | 65% |
| Purchase of Finished Goods % | 1% | 1% | 5% | 10% | 21% | 11% | 18% | 6% |
| Stock Adjustments % | 4% | -7% | 1% | 0% | -0% | 0% | 0% | -0% |
| Other Manufacturing Expenses % | 16% | 29% | 33% | 162% | 8% | 13% | 14% | 12% |
| Provisions & Contingencies % | 0% | 0% | 0% | -1% | 0% | 0% | 0% | 0% |
| Operating Profit | 140 | -93 | 57 | -329 | 13 | -2 | 3 | 5 |
| OPM % | 25% | -25% | 11% | -111% | 8% | -2% | 2% | 5% |
| + Other Income | 7 | 266 | 9 | 285 | 22 | 30 | 27 | 31 |
| Miscellaneous Income | 7 | 266 | 9 | 285 | 22 | 30 | 27 | 31 |
| Interest | 32 | 37 | 38 | 14 | 10 | 12 | 11 | 17 |
| Depreciation | 14 | 8 | 28 | 4 | 3 | 3 | 3 | 3 |
| Profit before tax | 102 | 128 | -1 | -63 | 23 | 12 | 15 | 16 |
| + Tax % | 30% | 9% | -800% | 6% | 17% | 12% | 9% | 13% |
| Current Tax | 15 | 27 | 12 | -15 | 3 | 2 | 2 | 5 |
| Deferred Tax | 15 | -16 | -5 | 11 | 1 | -1 | -1 | -3 |
| + Net Profit | 72 | 117 | -7 | -59 | 19 | 11 | 14 | 14 |
| Net Profit After Minority Interest | 72 | 117 | -7 | -59 | 19 | 11 | 14 | 14 |
| EPS in Rs | 0.13 | 0.76 | -0.03 | -0.35 | 0.12 | 0.05 | 0.06 | 0.08 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 967 | 1,283 | 971 | 1,140 | 851 | 893 | 1,007 | 1,177 | 1,685 | 1,731 |
| Sales Growth % | 33% | -24% | 17% | -25% | 5% | 13% | 17% | 43% | 3% | |
| Gross Sales | 963 | 1,248 | 971 | 1,140 | 1,176 | 893 | 1,434 | 1,177 | 1,686 | 1,732 |
| Other Operating Income | 30 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 795 | 1,084 | 813 | 970 | 754 | 853 | 871 | 1,126 | 1,549 | 1,957 |
| Material Cost % | 22% | 19% | 19% | 19% | 15% | 4% | 3% | 5% | 1% | 4% |
| Raw Material Cost | 220 | 251 | 180 | 211 | 127 | 35 | 33 | 72 | 35 | 66 |
| Change in Inventory | -8 | -1 | 0 | 0 | -2 | -4 | 1 | -16 | -14 | 5 |
| Manufacturing Cost % | 49% | 54% | 60% | 61% | 61% | 70% | 65% | 68% | 61% | 56% |
| Employee Cost % | 6% | 5% | 4% | 4% | 6% | 8% | 7% | 6% | 7% | 4% |
| Other Cost % | 6% | 5% | 2% | 1% | 8% | 14% | 11% | 18% | 23% | 49% |
| Raw Materials % | 23% | 20% | 19% | 18% | 15% | 4% | 3% | 6% | 2% | 4% |
| Purchase of Finished Goods % | 20% | 20% | 19% | 18% | 15% | 4% | 7% | 6% | 2% | 4% |
| Stock Adjustments % | 1% | 0% | -0% | -0% | 0% | 0% | -0% | 1% | 1% | -0% |
| Power & Fuel % | 1% | 1% | 0% | 0% | 1% | 1% | 0% | 3% | 3% | 3% |
| Other Manufacturing Expenses % | 48% | 54% | 59% | 61% | 60% | 70% | 64% | 64% | 58% | 53% |
| Selling & Administration % | 5% | 5% | 2% | 1% | 1% | 11% | 10% | 14% | 15% | 15% |
| Miscellaneous Expenses % | 4% | 2% | 0% | 0% | 2% | 3% | 3% | 4% | 8% | 33% |
| Provisions & Contingencies % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -0% |
| Operating Profit | 172 | 198 | 159 | 170 | 97 | 40 | 136 | 51 | 136 | -225 |
| OPM % | 18% | 15% | 16% | 15% | 11% | 4% | 13% | 4% | 8% | -13% |
| + Other Income | 18 | 15 | 2 | 12 | 21 | 82 | 48 | 158 | 151 | 568 |
| Miscellaneous Income | 0 | 0 | 2 | 12 | 35 | 85 | 75 | 163 | 150 | 567 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 |
| Interest | 60 | 92 | 44 | 54 | 51 | 155 | 171 | 161 | 152 | 121 |
| Depreciation | 29 | 30 | 21 | 32 | 26 | 36 | 32 | 31 | 68 | 55 |
| Profit before tax | 114 | 41 | 95 | 97 | -67 | -67 | -105 | 17 | 77 | 166 |
| + Tax % | 34% | 99% | 36% | 27% | -33% | -23% | -13% | 121% | 8% | 27% |
| Current Tax | 40 | 38 | 35 | 36 | 21 | 14 | 17 | 25 | 17 | 40 |
| Deferred Tax | -1 | 3 | -1 | -10 | 1 | 2 | -3 | -5 | -11 | 5 |
| + Net Profit | 82 | 63 | 61 | 70 | -99 | -82 | -119 | -3 | 71 | 122 |
| Profit Growth % | -18% | -6% | 16% | -241% | -17% | 45% | -97% | -2134% | 72% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 4 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest (After Tax) | 2 | 12 | 0 | 0 | 0 | 57 | 43 | 4 | -14 | -96 |
| Net Profit After Minority Interest | 41 | 45 | 0 | 0 | 0 | -25 | -10 | 0 | 57 | 26 |
| EPS in Rs | 6.97 | 2.35 | -15.98 | -1.03 | -0.02 | 0.46 | 0.79 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 154 | 154 | 154 |
| Reserves | 234 | 295 | 418 | 491 | 565 | 1,134 | 1,131 | 1,178 | 1,342 | 1,454 |
| + Borrowings | 939 | 1,194 | 483 | 472 | 393 | 1,306 | 1,285 | 1,638 | 1,017 | 372 |
| Secured Borrowings | 746 | 869 | 531 | 401 | 317 | 964 | 835 | 663 | 529 | 38 |
| Unsecured Borrowings | 193 | 325 | -48 | 71 | 77 | 342 | 451 | 975 | 488 | 334 |
| Deferred Credit | 0 | 0 | 166 | 0 | 0 | 3 | 1 | 6 | 8 | 0 |
| + Other Liabilities | 305 | 627 | 176 | 220 | 260 | 1,982 | 2,153 | 2,022 | 2,148 | 754 |
| Current Liabilities | 216 | 389 | 147 | 190 | 233 | 1,094 | 1,343 | 1,277 | 1,242 | 191 |
| Provisions | 42 | 44 | 30 | 37 | 20 | 8 | 14 | 39 | 34 | 22 |
| Minority Interest | 60 | 213 | 0 | 0 | 0 | 465 | 460 | 521 | 679 | 539 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 0 | 0 | 0 |
| Equity Application Money | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 31 | 25 | 31 | 32 | 28 | 429 | 362 | 227 | 229 | 26 |
| Total Liabilities | 1,530 | 2,167 | 1,128 | 1,234 | 1,270 | 4,473 | 4,621 | 4,992 | 4,661 | 2,733 |
| + Fixed Assets | 662 | 708 | 109 | 100 | 81 | 3,160 | 3,264 | 3,463 | 3,488 | 82 |
| Gross Block | 794 | 854 | 191 | 214 | 216 | 3,435 | 3,562 | 3,755 | 3,800 | 244 |
| Accumulated Depreciation | 132 | 146 | 82 | 114 | 135 | 275 | 298 | 292 | 312 | 162 |
| CWIP | 5 | 4 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 109 | 42 | 545 | 630 | 627 | 285 | 235 | 177 | 191 | 1,922 |
| + Other Assets | 755 | 1,414 | 469 | 505 | 562 | 1,029 | 1,122 | 1,352 | 982 | 729 |
| Inventories | 41 | 91 | 4 | 3 | 3 | 40 | 48 | 60 | 78 | 11 |
| Trade receivables | 194 | 553 | 162 | 176 | 166 | 298 | 373 | 390 | 348 | 345 |
| Cash Equivalents | 21 | 67 | 11 | 29 | 26 | 33 | 20 | 40 | 108 | 22 |
| Loans n Advances | 190 | 246 | 130 | 132 | 132 | 173 | 186 | 335 | 399 | 332 |
| Other asset items | 308 | 457 | 161 | 165 | 234 | 484 | 495 | 526 | 49 | 19 |
| Total Assets | 1,530 | 2,167 | 1,128 | 1,234 | 1,270 | 4,473 | 4,621 | 4,992 | 4,661 | 2,733 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -237 | -450 | 161 | 161 | 179 | -51 | 129 | -108 | 691 | -51 |
| Profit from Operations | 172 | 170 | 55 | 116 | 175 | 396 | 349 | |||
| Working Capital Changes | -369 | -594 | -83 | 18 | -264 | 286 | -400 | |||
| Profit Before Tax & Extraordinary Items | 75 | 75 | 95 | 97 | 79 | -67 | -41 | 17 | 77 | 166 |
| Depreciation | 29 | 30 | 21 | 32 | 26 | 36 | 32 | 24 | 66 | 55 |
| Interest (Net) | 57 | 87 | 44 | 53 | 49 | 151 | 134 | 145 | 142 | 121 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -104 | 0 |
| Profit / Loss on Sale of Assets | -1 | -5 | 0 | 0 | 0 | -55 | -3 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -8 | -8 | 0 | 2 | 14 | -2 | -4 | -11 | -13 | -285 |
| Provisions & Write-offs (Net) | 20 | -15 | 1 | 3 | 3 | 3 | 8 | 2 | 30 | 31 |
| Profit / Loss in Forex | 0 | 0 | 0 | -10 | -17 | 5 | -7 | -54 | 9 | -10 |
| Receivables | -55 | -359 | -11 | -14 | 10 | -42 | -68 | -66 | -69 | -226 |
| Inventories | -7 | -49 | -1 | 2 | -1 | -4 | -8 | -12 | -25 | 2 |
| Trade Payables | -6 | 123 | 2 | 26 | 35 | -94 | 49 | -142 | -47 | -186 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 |
| Change in Borrowing | -375 | -210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -40 | -27 | -36 | -31 | -18 | -24 | -5 | -19 | 9 | 0 |
| + Cash from Investing Activity | -24 | 182 | -180 | -101 | -47 | 12 | -9 | 152 | 65 | 374 |
| Purchase of Fixed Assets | -41 | -64 | -73 | -19 | -6 | -20 | -35 | -51 | -79 | -29 |
| Sale of Fixed Assets | 9 | 9 | 3 | 0 | 3 | 57 | 7 | 118 | 2 | 6 |
| Purchase of Investments | 0 | 0 | -5 | -26 | -3 | -21 | 0 | -42 | -35 | -4 |
| Sale of Investments | 7 | 24 | 0 | 0 | 11 | 0 | 23 | 105 | 91 | 515 |
| Interest Received | 0 | 3 | 0 | 0 | 0 | 2 | 6 | 38 | 0 | 0 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 0 |
| Investment in Subsidiaries | 0 | 0 | -22 | -56 | -1 | 0 | -34 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 211 | -108 | -1 | -51 | -17 | 23 | -17 | -17 | -115 |
| + Cash from Financing Activity | 263 | 314 | 11 | -50 | -137 | 36 | -127 | -23 | -688 | -408 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 20 | 18 | 32 | 2 | 6 |
| Proceeds from Other Long-Term Borrowings | 314 | 402 | 56 | 3 | 0 | 66 | 0 | 16 | 0 | 0 |
| Proceeds from Deposits | 6 | 3 | 0 | 0 | 0 | 33 | 0 | 4 | 3 | 0 |
| Share Application Money | 1 | 0 | 0 | 0 | 0 | 16 | -3 | 0 | -96 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | -83 | 0 | -62 | 0 | -499 | -248 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | -1 | -2 | 0 | 0 | 0 |
| Interest Paid | -58 | -90 | -73 | -48 | -182 | -142 | -121 | |||
| Others | 0 | 0 | -2 | -1 | -4 | -26 | -32 | 16 | 43 | -45 |
| Net Cash Flow | 2 | 46 | -8 | 11 | -5 | -3 | -7 | 21 | 68 | -84 |