| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
-26 |
| Equity
Latest Equity |
15.62 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
551.72 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
1432.43 |
| Net Profit
Full Year Net Profit |
27.02 |
| Full Year CPS
Full Year Cash Per Share |
19.7 |
| Earning Per Share
Full Year Earning Per Share |
8.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
401.69 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
181.6 |
| Networth
Full Year Return on Networth |
7.64 |
| Price/Book Value
Price to Book value |
0.886564 |
| Yearly PE ratio
Full Year Price to Earning per share |
18.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
8.2 |
| Bse value
BSE Value in lakhs |
9.53 |
| Nse value
NSE Value in lakhs |
20.05 |
| High
52 week high |
230 |
| Low
52 week low |
137 |
| Price
NSE Current market price |
159 |
| CPM
Current market price |
161 |
| Market cap
BSE / NSE Market Cap |
501.47 |
| Net profit
Latest Quarter Net Profit |
14.59 |
| Net profit variance
Latest Quarter Net Profit variance |
421 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
1494.23 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
135.88 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
9.09 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
69.94 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
4.88 |
| TTM NP
Trailing Twelve 12 month Net Profit |
54.27 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-25.96 |
| TTM EPS
Trailing Twelve 12 month EPS |
8.65 |
| TTM PE
Trailing Twelve 12 month PE |
18.55 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
35.05 |
| Equity
Latest Equity |
15.62 |
| LTP
Latest Price (BSE/NSE) |
161 |
| Gross block
Latest Gross Block |
854.76 |
| Loans
Total loans |
106.78 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
5.8 |
| Year GPM
Full Year Gross Profit Margin |
4.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
6.4 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 395 | 368 | 375 | 360 | 369 | 315 | 347 | 402 |
| YOY Sales Growth % | 22% | 15% | 4% | -3% | -7% | -14% | -8% | 12% |
| Gross Sales | 395 | 368 | 375 | 360 | 369 | 315 | 347 | 402 |
| + Expenses | 361 | 336 | 346 | 343 | 350 | 296 | 327 | 376 |
| Material Cost % | 60% | 79% | 90% | 88% | 69% | 85% | 65% | 62% |
| Raw Material Cost | 264 | 277 | 304 | 295 | 269 | 247 | 238 | 274 |
| Change in Inventory | -28 | 14 | 33 | 21 | -13 | 22 | -12 | -24 |
| Manufacturing Cost % | 13% | 16% | 15% | 15% | 14% | 17% | 17% | 16% |
| Employee Cost % | 4% | 4% | 5% | 4% | 4% | 5% | 5% | 4% |
| Other Cost % | 14% | -8% | -18% | -12% | 7% | -14% | 7% | 12% |
| Raw Materials % | 67% | 75% | 81% | 82% | 73% | 79% | 69% | 68% |
| Stock Adjustments % | 7% | -4% | -9% | -6% | 3% | -7% | 3% | 6% |
| Other Manufacturing Expenses % | 13% | 16% | 15% | 15% | 14% | 17% | 17% | 16% |
| Operating Profit | 34 | 32 | 29 | 17 | 19 | 18 | 20 | 26 |
| OPM % | 9% | 9% | 8% | 5% | 5% | 6% | 6% | 6% |
| + Other Income | 1 | 3 | 2 | 3 | 3 | 5 | 2 | 9 |
| Miscellaneous Income | 1 | 3 | 2 | 3 | 3 | 5 | 2 | 9 |
| Interest | 7 | 9 | 8 | 6 | 7 | 9 | 8 | 7 |
| Depreciation | 9 | 9 | 9 | 10 | 9 | 9 | 9 | 7 |
| Profit before tax | 18 | 17 | 14 | 4 | 6 | 5 | 4 | 20 |
| + Tax % | 25% | 25% | 25% | 36% | 17% | 12% | 25% | 29% |
| Current Tax | 4 | 3 | 3 | 2 | 1 | 0 | 1 | 2 |
| Deferred Tax | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 4 |
| + Net Profit | 14 | 13 | 11 | 3 | 5 | 4 | 3 | 15 |
| Net Profit After Minority Interest | 14 | 13 | 11 | 3 | 5 | 4 | 3 | 15 |
| EPS in Rs | 8.85 | 8.03 | 3.45 | 0.78 | 1.60 | 1.38 | 1.00 | 4.67 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 596 | 684 | 709 | 742 | 799 | 699 | 1,159 | 1,447 | 1,375 | 1,498 |
| Sales Growth % | 15% | 4% | 5% | 8% | -13% | 66% | 25% | -5% | 9% | |
| Gross Sales | 566 | 620 | 693 | 742 | 799 | 699 | 1,159 | 1,447 | 1,375 | 1,498 |
| Excise Duty | 30 | 31 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 535 | 633 | 646 | 650 | 743 | 634 | 1,001 | 1,299 | 1,247 | 1,386 |
| Material Cost % | 64% | 64% | 63% | 59% | 69% | 63% | 62% | 66% | 66% | 71% |
| Raw Material Cost | 385 | 437 | 443 | 432 | 573 | 439 | 713 | 979 | 932 | 1,108 |
| Change in Inventory | -5 | 2 | 1 | 4 | -22 | -2 | 5 | -25 | -21 | -40 |
| Manufacturing Cost % | 13% | 16% | 17% | 19% | 15% | 18% | 16% | 16% | 16% | 13% |
| Employee Cost % | 6% | 6% | 6% | 6% | 6% | 6% | 5% | 4% | 5% | 4% |
| Other Cost % | 8% | 7% | 5% | 4% | 3% | 4% | 4% | 3% | 4% | 4% |
| Raw Materials % | 65% | 64% | 62% | 58% | 72% | 63% | 62% | 68% | 68% | 74% |
| Stock Adjustments % | 1% | -0% | -0% | -0% | 3% | 0% | -0% | 2% | 2% | 3% |
| Power & Fuel % | 12% | 10% | 11% | 12% | 10% | 12% | 10% | 10% | 11% | 8% |
| Other Manufacturing Expenses % | 1% | 6% | 6% | 6% | 5% | 6% | 6% | 6% | 5% | 5% |
| Selling & Administration % | 3% | 2% | 4% | 4% | 3% | 4% | 4% | 3% | 4% | 3% |
| Miscellaneous Expenses % | 0% | 0% | 1% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Freight Charges % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 61 | 50 | 63 | 92 | 56 | 65 | 158 | 147 | 128 | 112 |
| OPM % | 10% | 7% | 9% | 12% | 7% | 9% | 14% | 10% | 9% | 7% |
| + Other Income | 3 | 2 | 5 | 3 | 10 | 8 | 3 | 3 | 10 | 8 |
| Miscellaneous Income | 0 | 2 | 5 | 3 | 10 | 8 | 3 | 3 | 10 | 8 |
| Interest | 15 | 13 | 18 | 16 | 19 | 23 | 24 | 28 | 33 | 30 |
| Depreciation | 12 | 12 | 15 | 13 | 14 | 22 | 35 | 36 | 35 | 36 |
| Profit before tax | 36 | 28 | 36 | 66 | 33 | 28 | 102 | 86 | 70 | 54 |
| + Tax % | 35% | 32% | 36% | 37% | -1% | 26% | 29% | 27% | 28% | 26% |
| Current Tax | 9 | 7 | 10 | 21 | 9 | 6 | 28 | 18 | 13 | 11 |
| Deferred Tax | 3 | 2 | 3 | 3 | -9 | 1 | 2 | 5 | 7 | 3 |
| + Net Profit | 23 | 19 | 23 | 42 | 33 | 21 | 73 | 63 | 50 | 40 |
| Profit Growth % | -18% | 21% | 81% | -20% | -37% | 248% | -13% | -21% | -20% | |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 22 | 18 | 23 | 42 | 33 | 21 | 73 | 63 | 50 | 40 |
| EPS in Rs | 29.42 | 24.88 | 30.72 | 28.19 | 22.45 | 14.16 | 46.63 | 40.56 | 31.98 | 12.79 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 7 | 7 | 7 | 15 | 15 | 15 | 16 | 16 | 16 | 16 |
| Reserves | 208 | 229 | 246 | 269 | 300 | 318 | 397 | 450 | 487 | 527 |
| + Borrowings | 129 | 106 | 153 | 186 | 322 | 312 | 288 | 332 | 338 | 299 |
| Secured Borrowings | 68 | 52 | 103 | 132 | 232 | 204 | 173 | 219 | 234 | 192 |
| Unsecured Borrowings | 61 | 55 | 51 | 54 | 89 | 108 | 115 | 114 | 104 | 107 |
| + Other Liabilities | 61 | 77 | 111 | 123 | 163 | 152 | 148 | 155 | 181 | 188 |
| Current Liabilities | 61 | 63 | 78 | 76 | 101 | 80 | 97 | 131 | 152 | 158 |
| Provisions | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 14 | 33 | 47 | 61 | 72 | 51 | 49 | 51 | 53 |
| Total Liabilities | 405 | 419 | 518 | 593 | 799 | 797 | 849 | 953 | 1,022 | 1,030 |
| + Fixed Assets | 222 | 234 | 233 | 244 | 249 | 509 | 513 | 559 | 551 | 566 |
| Gross Block | 321 | 345 | 358 | 382 | 402 | 684 | 720 | 779 | 806 | 855 |
| Accumulated Depreciation | 99 | 111 | 126 | 138 | 153 | 175 | 207 | 220 | 255 | 288 |
| CWIP | 9 | 11 | 32 | 128 | 282 | 74 | 64 | 17 | 31 | 19 |
| Investments | 19 | 33 | 47 | 77 | 11 | 9 | 66 | 78 | 83 | 53 |
| + Other Assets | 154 | 141 | 205 | 144 | 257 | 205 | 206 | 300 | 356 | 392 |
| Inventories | 57 | 55 | 92 | 54 | 152 | 102 | 108 | 179 | 230 | 227 |
| Trade receivables | 59 | 61 | 71 | 62 | 55 | 63 | 67 | 81 | 79 | 114 |
| Cash Equivalents | 18 | 7 | 18 | 16 | 14 | 12 | 12 | 13 | 16 | 16 |
| Loans n Advances | 14 | 15 | 21 | 11 | 33 | 25 | 15 | 49 | 50 | 54 |
| Other asset items | 6 | 3 | 2 | 3 | 3 | 3 | 3 | -21 | -19 | -18 |
| Total Assets | 405 | 419 | 518 | 593 | 799 | 797 | 849 | 953 | 1,022 | 1,030 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 86 | 40 | 11 | 126 | -61 | 116 | 144 | 41 | 78 | 68 |
| Profit from Operations | 60 | 50 | 67 | 93 | 56 | 65 | 157 | 147 | 128 | 111 |
| Working Capital Changes | 33 | -3 | -49 | 51 | -104 | 56 | 10 | -87 | -35 | -32 |
| Profit Before Tax & Extraordinary Items | 35 | 27 | 36 | 66 | 33 | 28 | 102 | 86 | 70 | 54 |
| Depreciation | 12 | 12 | 15 | 13 | 14 | 22 | 35 | 36 | 35 | 36 |
| Interest (Net) | 12 | 11 | 16 | 15 | 16 | 20 | 22 | 26 | 29 | 26 |
| Profit / Loss on Sale of Investments | 0 | 0 | -3 | -1 | -6 | -3 | -1 | -1 | -6 | -5 |
| Provisions & Write-offs (Net) | 0 | 0 | 4 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1 | -4 | -22 | 16 | -14 | 0 | 4 | -22 | 0 | -38 |
| Inventories | 23 | 3 | -38 | 39 | -99 | 51 | -7 | -71 | -52 | 4 |
| Trade Payables | 9 | -2 | 5 | -5 | 11 | 3 | 8 | 4 | 17 | 2 |
| Direct Taxes Paid | -7 | -7 | -7 | -17 | -13 | -6 | -23 | -19 | -15 | -12 |
| + Cash from Investing Activity | -30 | -29 | -43 | -146 | -92 | -68 | -85 | -43 | -39 | -1 |
| Purchase of Fixed Assets | -20 | -18 | -33 | -121 | -164 | -75 | -31 | -37 | -43 | -40 |
| Sale of Fixed Assets | 0 | 1 | 3 | 1 | 7 | 3 | 2 | 6 | 7 | 6 |
| Purchase of Investments | -12 | -14 | -15 | -28 | 0 | 0 | -57 | -13 | -6 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 63 | 2 | 0 | 0 | 0 | 31 |
| Interest Received | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | -59 | -21 | 42 | 18 | 151 | -50 | -60 | 2 | -36 | -66 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 51 | 71 | 160 | 39 | 38 | 66 | 35 | 5 |
| Repayment of Long-Term Borrowings | 0 | 0 | -2 | -39 | 0 | -65 | -82 | -24 | -28 | -43 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 |
| Dividend Paid | -9 | 0 | -4 | -12 | 0 | -3 | -19 | -13 | -12 | 0 |
| Interest Paid | -15 | -12 | -17 | -16 | -18 | -21 | -22 | -27 | -31 | -28 |
| Others | -36 | -8 | 15 | 14 | 10 | 0 | 0 | 0 | 2 | 0 |
| Net Cash Flow | -3 | -10 | 11 | -2 | -2 | -2 | 0 | 0 | 3 | 0 |