| Industry
Industry name |
Trading |
| Variance
Full Year Net Profit Variance |
587 |
| Equity
Latest Equity |
185.77 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
365.5 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
499.36 |
| Net Profit
Full Year Net Profit |
18.41 |
| Full Year CPS
Full Year Cash Per Share |
0.1 |
| Earning Per Share
Full Year Earning Per Share |
0.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
168.62 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
3 |
| Networth
Full Year Return on Networth |
-0.81 |
| Price/Book Value
Price to Book value |
0.333333 |
| Yearly PE ratio
Full Year Price to Earning per share |
10.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
7.6 |
| Bse value
BSE Value in lakhs |
5.12 |
| Nse value
NSE Value in lakhs |
21.64 |
| High
52 week high |
2 |
| Low
52 week low |
1 |
| Price
NSE Current market price |
1 |
| CPM
Current market price |
1 |
| Market cap
BSE / NSE Market Cap |
230.35 |
| Net profit
Latest Quarter Net Profit |
41.57 |
| Net profit variance
Latest Quarter Net Profit variance |
1535 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
457.79 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-9.14 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-2 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
13.07 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
2.62 |
| TTM NP
Trailing Twelve 12 month Net Profit |
-0.76 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
586.81 |
| TTM EPS
Trailing Twelve 12 month EPS |
0.1 |
| TTM PE
Trailing Twelve 12 month PE |
12.4 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
5.21 |
| Equity
Latest Equity |
185.77 |
| LTP
Latest Price (BSE/NSE) |
1 |
| Gross block
Latest Gross Block |
76.83 |
| Loans
Total loans |
55.98 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
-23.3 |
| Year GPM
Full Year Gross Profit Margin |
2.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
-15.6 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 92 | 135 | 118 | 135 | 92 | 141 | 97 | 169 |
| YOY Sales Growth % | -7% | 16% | 19% | 3% | 0% | 5% | -18% | 25% |
| Gross Sales | 92 | 135 | 118 | 135 | 92 | 141 | 97 | 169 |
| + Expenses | 92 | 136 | 121 | 158 | 98 | 259 | 127 | 195 |
| Material Cost % | 3% | 5% | 7% | -0% | 1% | 3% | 5% | 3% |
| Raw Material Cost | 2 | 5 | 5 | 4 | 0 | 3 | 8 | 6 |
| Change in Inventory | 1 | 2 | 3 | -5 | 1 | 1 | -3 | 0 |
| Manufacturing Cost % | 3% | 4% | 4% | 19% | 8% | 84% | 35% | 18% |
| Employee Cost % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Cost % | 94% | 91% | 91% | 97% | 96% | 95% | 90% | 93% |
| Raw Materials % | 2% | 4% | 5% | 3% | 0% | 2% | 8% | 4% |
| Purchase of Finished Goods % | 95% | 94% | 96% | 90% | 98% | 97% | 84% | 93% |
| Stock Adjustments % | -1% | -1% | -3% | 3% | -1% | -1% | 3% | 0% |
| Other Manufacturing Expenses % | 3% | 4% | 4% | 19% | 8% | 84% | 35% | 18% |
| Operating Profit | 0 | -1 | -3 | -23 | -6 | -118 | -30 | -26 |
| OPM % | -0% | -1% | -3% | -17% | -6% | -83% | -31% | -16% |
| + Other Income | 2 | 3 | -1 | 21 | 133 | 1 | 1 | 65 |
| Miscellaneous Income | 2 | 3 | -1 | 21 | 133 | 1 | 1 | 65 |
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| Depreciation | 1 | 2 | 1 | 2 | 1 | 2 | 2 | 1 |
| Profit before tax | 0 | -1 | -7 | -5 | 125 | -120 | -33 | 35 |
| + Tax % | 9833% | 353% | -1% | 46% | 0% | 1% | 12% | -18% |
| Current Tax | 3 | -3 | 3 | 1 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | -3 | -3 | 0 | -1 | -4 | -6 |
| + Net Profit | -3 | 2 | -7 | -3 | 125 | -119 | -29 | 42 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | -3 | 2 | -7 | -3 | 125 | -119 | -29 | 42 |
| EPS in Rs | -0.02 | 0.01 | -0.04 | -0.02 | 0.67 | -0.64 | -0.16 | 0.22 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 93 | 101 | 195 | 216 | 156 | 75 | 302 | 476 | 446 | 480 |
| Sales Growth % | 8% | 94% | 10% | -28% | -52% | 303% | 58% | -6% | 8% | |
| Gross Sales | 155 | 75 | 301 | 476 | 446 | 480 | ||||
| Excise Duty | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Service Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 91 | 103 | 200 | 224 | 150 | 80 | 303 | 465 | 448 | 508 |
| Material Cost % | 97% | 99% | 95% | 94% | 91% | 85% | 96% | 95% | 94% | 97% |
| Raw Material Cost | 91 | 100 | 190 | 210 | 156 | 58 | 294 | 443 | 412 | 466 |
| Change in Inventory | 0 | -1 | -4 | -7 | -14 | 6 | -3 | 9 | 7 | -1 |
| Manufacturing Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Employee Cost % | 0% | 0% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Cost % | 0% | 3% | 7% | 9% | 4% | 20% | 3% | 2% | 5% | 8% |
| Raw Materials % | 97% | 100% | 97% | 97% | 100% | 77% | 97% | 93% | 93% | 97% |
| Purchase of Finished Goods % | 0% | 18% | 81% | 85% | 89% | 93% | ||||
| Stock Adjustments % | -0% | 1% | 2% | 3% | 9% | -8% | 1% | -2% | -2% | 0% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Selling & Administration % | 1% | 1% | 1% | 1% | 1% | 2% | 3% | 1% | 2% | 2% |
| Miscellaneous Expenses % | 0% | 0% | 1% | 2% | 3% | 18% | 1% | 1% | 3% | 6% |
| Operating Profit | 2 | -2 | -4 | -8 | 6 | -5 | -1 | 12 | -3 | -28 |
| OPM % | 2% | -2% | -2% | -4% | 4% | -6% | -0% | 2% | -1% | -6% |
| + Other Income | 2 | 2 | 6 | 5 | 2 | 9 | 44 | -28 | 26 | 26 |
| Miscellaneous Income | 3 | 9 | 44 | -28 | 26 | 26 | ||||
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Interest | 2 | 2 | 7 | 6 | 5 | 5 | 2 | 2 | 3 | 5 |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 7 |
| Profit before tax | 3 | -2 | 39 | -21 | 17 | -13 | ||||
| + Tax % | 44% | -133% | 26% | 27% | 21% | 15% | ||||
| Current Tax | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 4 | 2 | 4 |
| Deferred Tax | 0 | 0 | 0 | -1 | 0 | 0 | 9 | -10 | 1 | -6 |
| + Net Profit | 1 | -4 | 29 | -16 | 13 | -10 | ||||
| Profit Growth % | -350% | -925% | -154% | -187% | -178% | |||||
| Extraordinary Income / Expense | -1 | -12 | 0 | 0 | -6 | 0 | ||||
| Exceptional Item | -1 | -12 | 0 | 0 | -6 | 0 | ||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 0 | -4 | 29 | -15 | 14 | -11 |
| EPS in Rs | -0.05 | 0.26 | -0.11 | 0.08 | -0.06 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 28 | 30 | 66 | 66 | 66 | 66 | 110 | 144 | 165 | 186 |
| Reserves | 20 | 23 | 96 | 24 | -13 | 0 | 90 | 187 | 311 | 346 |
| + Borrowings | 9 | 17 | 20 | 39 | 41 | 42 | 23 | 30 | 34 | 77 |
| Secured Borrowings | 9 | 17 | 20 | 35 | 39 | 30 | 5 | 16 | 27 | 21 |
| Unsecured Borrowings | 0 | 0 | 0 | 5 | 2 | 12 | 18 | 14 | 8 | 56 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 12 | 8 | 81 | 115 | 161 | 41 | 98 | 93 | 44 | 121 |
| Current Liabilities | 12 | 8 | 81 | 113 | 155 | 41 | 94 | 91 | 37 | 122 |
| Provisions | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 4 | 4 | 7 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 1 |
| Equity Share Warrants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 |
| Other liability items | 0 | 0 | 0 | 2 | 5 | 0 | 5 | 5 | 5 | 5 |
| Total Liabilities | 68 | 79 | 264 | 245 | 255 | 149 | 321 | 454 | 555 | 729 |
| + Fixed Assets | 0 | 5 | 8 | 8 | 10 | 12 | 28 | 47 | 56 | 61 |
| Gross Block | 1 | 6 | 9 | 10 | 12 | 15 | 32 | 57 | 66 | 77 |
| Accumulated Depreciation | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 10 | 11 | 16 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Investments | 45 | 43 | 121 | 48 | 10 | 3 | 84 | 77 | 183 | 54 |
| + Other Assets | 23 | 31 | 135 | 189 | 235 | 133 | 208 | 330 | 316 | 614 |
| Inventories | 2 | 3 | 15 | 28 | 30 | 27 | 28 | 13 | 9 | 5 |
| Trade receivables | 15 | 25 | 113 | 135 | 116 | 71 | 43 | 169 | 146 | 128 |
| Cash Equivalents | 2 | 1 | 1 | 2 | 0 | 0 | 8 | 10 | 14 | 6 |
| Loans n Advances | 5 | 1 | 6 | 7 | 22 | 23 | 44 | 42 | 70 | 143 |
| Other asset items | 0 | 0 | 1 | 18 | 66 | 12 | 85 | 97 | 77 | 332 |
| Total Assets | 68 | 79 | 264 | 245 | 255 | 149 | 321 | 454 | 555 | 729 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 0 | 0 | -23 | -12 | 4 | -8 | -15 | -112 | -42 | -222 |
| Profit from Operations | 8 | 0 | 13 | 4 | 6 | |||||
| Working Capital Changes | -15 | -15 | -125 | -44 | -228 | |||||
| Profit Before Tax & Extraordinary Items | 0 | 0 | 2 | 3 | 3 | -2 | 39 | -21 | 24 | -13 |
| Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 4 | 7 |
| Interest (Net) | 0 | 0 | 6 | 6 | 4 | 5 | 2 | 1 | 2 | 1 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | -1 | 1 | 4 | -41 | 31 | -25 | 13 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | -1 | 1 | 0 | -1 | 0 | 0 | 0 |
| Receivables | 0 | 0 | -85 | -30 | -33 | 105 | 22 | -120 | 27 | 17 |
| Inventories | 0 | 0 | -12 | -13 | -2 | 3 | -1 | 17 | 3 | 4 |
| Trade Payables | 0 | 0 | 52 | 27 | 32 | -113 | 29 | -9 | -44 | 45 |
| Direct Taxes Paid | 0 | 0 | 0 | -1 | -1 | -1 | 0 | -1 | -2 | 0 |
| + Cash from Investing Activity | 0 | 0 | -2 | 0 | -1 | 12 | -37 | -36 | -91 | 106 |
| Purchase of Fixed Assets | 0 | 0 | -3 | -1 | -1 | -1 | -13 | -18 | -16 | -13 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 1 |
| Purchase of Investments | 0 | 0 | -1 | 0 | 0 | -1 | -70 | -39 | -83 | 0 |
| Sale of Investments | 0 | 0 | 1 | 0 | 5 | 13 | 35 | 1 | 0 | 115 |
| Interest Received | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 3 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | -6 | 1 | 11 | 19 | 1 | -1 |
| + Cash from Financing Activity | 0 | 0 | 25 | 13 | -4 | -4 | 59 | 151 | 137 | 108 |
| Proceeds from Issue of Shares | 0 | 0 | 36 | 0 | 0 | 0 | 96 | 150 | 112 | 62 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 19 | 4 | 11 | 0 | 7 | 8 | 21 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | -3 | -10 | -35 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -1 | 0 |
| Interest Paid | -5 | -2 | -2 | -3 | -4 | |||||
| Others | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 21 | 0 |
| Net Cash Flow | 0 | 0 | 0 | 1 | -1 | 0 | 8 | 2 | 4 | -8 |