ABans Enterprises Ltd.
•₹ 27.982.27%
2026-08-21
ABOUT
KEY POINTS
Revenue Breakup Mar 2023 • Trading of Commodities: 81.6% • Manufacturing: 17.0% • Trading in Derivatives: 0.9% • Others/ Un-allocable: 0.5%
PROS
- Latest quarter profit grew 598.7% YoY, showing strong momentum
- Company has consistently been profitable over the last 5 years
- Company has delivered good sales growth of 27.8% CAGR over last 5 years
- Working capital cycle has improved - days down from 22 to 6
- Institutional investors have been accumulating - FII+DII up 6.8pp
- Stock looks reasonably valued - P/E of 6.4 is below its historical median
CONS
- Company is loss-making at the operating / net level
- A large part of profit comes from other income (337.6% of PBT)
- Company has a low return on equity of 5.6% over last 3 years
- Company has a low return on capital employed of 9.5%
- Interest coverage is weak at 1.7x - earnings barely cover interest
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | ADANIENT | 2979.00 | 54.17 | 403273.96 | 0.04 | -1461.54 | -249.67 | 32923.98 | 49.92 | 13.30 | 15.57 |
| 2. | AEGISLOG | 1363.65 | 38.25 | 47864.12 | 0.64 | 544.84 | 210.70 | 2356.86 | 37.07 | 19.76 | 30.28 |
| 3. | PREMIERENE | 1008.00 | 27.48 | 45758.31 | 0.10 | 471.92 | 53.32 | 2462.59 | 35.25 | 41.97 | 29.03 |
| 4. | CPPLUS | 3307.45 | 81.98 | 39127.28 | 0.05 | 142.20 | 332.51 | 1402.42 | 89.51 | 29.48 | 14.52 |
| 5. | REDINGTON | 334.90 | 15.39 | 26181.63 | 1.79 | 453.49 | 94.65 | 34922.47 | 34.57 | 18.96 | 2.03 |
| 6. | HONASA | 476.90 | 62.48 | 15548.09 | 0.63 | 90.45 | 118.87 | 755.95 | 27.00 | 8.99 | 14.58 |
| 7. | LLOYDSENT | 78.59 | 106.84 | 11997.17 | 0.19 | 109.98 | -55.77 | 563.03 | 70.15 | 12.84 | 18.07 |
| 8. | SGMART | 805.80 | 81.69 | 10155.92 | 0.00 | 45.58 | 41.07 | 1308.57 | 14.41 | 11.45 | 4.49 |
| 9. | MMTC | 62.10 | 20.82 | 9315.00 | 0.00 | 104.24 | 135.52 | 0.68 | -50.00 | 6.90 | -1423.53 |
| 10. | CELLO | 358.45 | 25.31 | 7917.62 | 0.42 | 73.40 | -8.99 | 526.72 | -0.43 | 17.15 | 18.80 |
| 11. | EBGNG | 588.80 | 47.13 | 6713.00 | 0.00 | 28.93 | 56.21 | 412.46 | 32.08 | 20.14 | 11.97 |
| 12. | ABANSENT | 29.35 | 6.40 | 204.71 | 0.00 | 32.69 | 598.70 | 1889.40 | 39.26 | 4.99 | 2.42 |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 280 | 437 | 489 | 566 | 257 | 906 | 713 | 1,974 | 1,357 | 2,563 | 3,457 | 6,510 | 1,889 | |
| 273 | 433 | 476 | 558 | 250 | 886 | 707 | 1,983 | 1,343 | 2,559 | 3,477 | 6,512 | 1,846 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 1 | 0 | 0 | 1 | 3 | 3 | 3 | 20 | 2 | 3 | 10 | 13 | 4 |
| Interest | 2 | 3 | 4 | 4 | 4 | 6 | 5 | 4 | 2 | 3 | 4 | 3 | 2 |
| Depreciation | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 5 | 2 | 9 | 5 | 5 | 17 | 3 | 7 | 14 | 3 | -15 | 6 | 47 | |
| Tax % | 33.40% | -36.47% | 40.92% | 131.40% | 9.39% | 68.77% | -75.35% | 41.43% | 65.86% | -42.82% | 115.82% | 226.79% | 30.99% |
| Net Profit | 0 | 0 | 0 | 0 | 4 | 5 | 5 | 4 | 5 | 5 | 2 | -8 | 33 |
| 3 | 2 | 1 | -0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | -1 | 0 | |
| Equity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 280
- 273
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 0
- 5
- Tax %
- 33.40%
- Net Profit
- 0
- 3
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 437
- 433
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 3
- Depreciation
- 0
- 2
- Tax %
- -36.47%
- Net Profit
- 0
- 2
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 489
- 476
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 4
- Depreciation
- 0
- 9
- Tax %
- 40.92%
- Net Profit
- 0
- 1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 566
- 558
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 4
- Depreciation
- 0
- 5
- Tax %
- 131.40%
- Net Profit
- 0
- -0
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 257
- 250
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 4
- Depreciation
- 1
- 5
- Tax %
- 9.39%
- Net Profit
- 4
- 1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 906
- 886
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 6
- Depreciation
- 0
- 17
- Tax %
- 68.77%
- Net Profit
- 5
- 1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 713
- 707
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 5
- Depreciation
- 1
- 3
- Tax %
- -75.35%
- Net Profit
- 5
- 1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 1,974
- 1,983
- Operating Profit
- —
- OPM %
- —
- Other Income
- 20
- Interest
- 4
- Depreciation
- 1
- 7
- Tax %
- 41.43%
- Net Profit
- 4
- 1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 1,357
- 1,343
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 2
- Depreciation
- 1
- 14
- Tax %
- 65.86%
- Net Profit
- 5
- 1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 2,563
- 2,559
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 3
- Depreciation
- 1
- 3
- Tax %
- -42.82%
- Net Profit
- 5
- 1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 3,457
- 3,477
- Operating Profit
- —
- OPM %
- —
- Other Income
- 10
- Interest
- 4
- Depreciation
- 1
- -15
- Tax %
- 115.82%
- Net Profit
- 2
- 0
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 6,510
- 6,512
- Operating Profit
- —
- OPM %
- —
- Other Income
- 13
- Interest
- 3
- Depreciation
- 1
- 6
- Tax %
- 226.79%
- Net Profit
- -8
- -1
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 1,889
- 1,846
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 2
- Depreciation
- 1
- 47
- Tax %
- 30.99%
- Net Profit
- 33
- 0
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 14
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 4,536 | 4,057 | 2,881 | 1,867 | 1,771 | 3,850 | 13,813 | 14,419 | |
| 4,516 | 4,027 | 2,853 | 1,853 | 1,741 | 3,826 | 13,817 | 14,394 | |
| Operating Profit | 38 | 48 | 43 | 24 | 35 | 52 | 24 | — |
| OPM % | 1 | 1 | 1 | 1 | 2 | 1 | 0 | — |
| Other Income | 17 | 18 | 16 | 10 | 5 | 28 | 28 | 31 |
| Interest | 8 | 13 | 10 | 5 | 12 | 18 | 12 | 12 |
| Depreciation | 2 | 1 | 2 | 1 | 2 | 2 | 3 | 3 |
| 29 | 34 | 30 | 18 | 21 | 32 | 8 | 42 | |
| Tax % | 3 | 1 | 3 | 4 | 54 | 40 | 53 | 24 |
| Net Profit | 28 | 34 | 29 | 18 | 10 | 19 | 4 | 32 |
| EPS | 20 | 24 | 21 | 13 | 7 | 3 | 1 | — |
| Dividend Payout % | 1 | 0 | 1 | 1 | 0 | 0 | 0 | — |
| Minority Interest | 0 | -1 | -1 | -1 | -0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 4 | 5 | 4 | 2 | 1 | 3 | 1 | — |
| Minority Interest | 0 | -1 | -1 | -1 | -0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 4 | 5 | 4 | 2 | 1 | 3 | 1 | — |
Mar 2020
- 4,536
- 4,516
- Operating Profit
- 38
- OPM %
- 1
- Other Income
- 17
- Interest
- 8
- Depreciation
- 2
- 29
- Tax %
- 3
- Net Profit
- 28
- EPS
- 20
- Dividend Payout %
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2021
- 4,057
- 4,027
- Operating Profit
- 48
- OPM %
- 1
- Other Income
- 18
- Interest
- 13
- Depreciation
- 1
- 34
- Tax %
- 1
- Net Profit
- 34
- EPS
- 24
- Dividend Payout %
- 0
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2022
- 2,881
- 2,853
- Operating Profit
- 43
- OPM %
- 1
- Other Income
- 16
- Interest
- 10
- Depreciation
- 2
- 30
- Tax %
- 3
- Net Profit
- 29
- EPS
- 21
- Dividend Payout %
- 1
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2023
- 1,867
- 1,853
- Operating Profit
- 24
- OPM %
- 1
- Other Income
- 10
- Interest
- 5
- Depreciation
- 1
- 18
- Tax %
- 4
- Net Profit
- 18
- EPS
- 13
- Dividend Payout %
- 1
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2024
- 1,771
- 1,741
- Operating Profit
- 35
- OPM %
- 2
- Other Income
- 5
- Interest
- 12
- Depreciation
- 2
- 21
- Tax %
- 54
- Net Profit
- 10
- EPS
- 7
- Dividend Payout %
- 0
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 1
Mar 2025
- 3,850
- 3,826
- Operating Profit
- 52
- OPM %
- 1
- Other Income
- 28
- Interest
- 18
- Depreciation
- 2
- 32
- Tax %
- 40
- Net Profit
- 19
- EPS
- 3
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
Mar 2026
- 13,813
- 13,817
- Operating Profit
- 24
- OPM %
- 0
- Other Income
- 28
- Interest
- 12
- Depreciation
- 3
- 8
- Tax %
- 53
- Net Profit
- 4
- EPS
- 1
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
TTM
- 14,419
- 14,394
- Operating Profit
- —
- OPM %
- —
- Other Income
- 31
- Interest
- 12
- Depreciation
- 3
- 42
- Tax %
- 24
- Net Profit
- 32
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- 28%
- 3 Years:
- 95%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- -34%
- 3 Years:
- -38%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- —
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- 8%
- 3 Years:
- 6%
- Last Year:
- 2%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - |
| Equity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| 41 | 178 | 191 | 161 | 172 | 192 | 202 | |
| 132 | 18 | 25 | 88 | 130 | 224 | 135 | |
| Trade Payables | 331 | 107 | 19 | 28 | 93 | 12 | 5 |
| 122 | 64 | 75 | 18 | 44 | 48 | 35 | |
| Total Liabilities | 640 | 381 | 324 | 309 | 453 | 490 | 392 |
| ASSETS | - | - | - | - | - | - | - |
| 13 | 13 | 4 | 3 | 3 | 7 | 10 | |
| Capital Work in Progress | 5 | 10 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 37 | 10 | 117 | 53 | 104 | |
| 66 | 40 | 37 | 103 | 99 | 222 | 22 | |
| 0 | 0 | 0 | 0 | 180 | 145 | 132 | |
| Cash & Bank | 90 | 18 | 55 | 13 | 17 | 21 | 23 |
| 465 | 299 | 190 | 179 | 36 | 42 | 100 | |
| Total Assets | 640 | 381 | 324 | 309 | 453 | 490 | 392 |
| Total Debt | 140 | 70 | 81 | 89 | 155 | 252 | 155 |
| Net Working Capital | 42 | 230 | 263 | 184 | 159 | 234 | 224 |
| Contingent Liabilities | 72 | 42 | 41 | 37 | 37 | 1 | 3 |
| Book Value per Share | 39.20 | 137.56 | 146.58 | 125.70 | 133.00 | 29.55 | 31.02 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 2.00 | 2.00 |
| Total Debt | 140 | 70 | 81 | 89 | 155 | 252 | 155 |
| Net Working Capital | 42 | 230 | 263 | 184 | 159 | 234 | 224 |
| Contingent Liabilities | 72 | 42 | 41 | 37 | 37 | 1 | 3 |
| Book Value per Share | 39.20 | 137.56 | 146.58 | 125.70 | 133.00 | 29.55 | 31.02 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 2.00 | 2.00 |
Mar 2020
- Equity Capital
- 14
- 41
- 132
- Trade Payables
- 331
- 122
- Total Liabilities
- 640
- 13
- Capital Work in Progress
- 5
- 0
- 66
- 0
- Cash & Bank
- 90
- 465
- Total Assets
- 640
- Total Debt
- 140
- Net Working Capital
- 42
- Contingent Liabilities
- 72
- Book Value per Share
- 39.20
- Face Value
- 10.00
- Total Debt
- 140
- Net Working Capital
- 42
- Contingent Liabilities
- 72
- Book Value per Share
- 39.20
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 14
- 178
- 18
- Trade Payables
- 107
- 64
- Total Liabilities
- 381
- 13
- Capital Work in Progress
- 10
- 0
- 40
- 0
- Cash & Bank
- 18
- 299
- Total Assets
- 381
- Total Debt
- 70
- Net Working Capital
- 230
- Contingent Liabilities
- 42
- Book Value per Share
- 137.56
- Face Value
- 10.00
- Total Debt
- 70
- Net Working Capital
- 230
- Contingent Liabilities
- 42
- Book Value per Share
- 137.56
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 14
- 191
- 25
- Trade Payables
- 19
- 75
- Total Liabilities
- 324
- 4
- Capital Work in Progress
- 0
- 37
- 37
- 0
- Cash & Bank
- 55
- 190
- Total Assets
- 324
- Total Debt
- 81
- Net Working Capital
- 263
- Contingent Liabilities
- 41
- Book Value per Share
- 146.58
- Face Value
- 10.00
- Total Debt
- 81
- Net Working Capital
- 263
- Contingent Liabilities
- 41
- Book Value per Share
- 146.58
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 14
- 161
- 88
- Trade Payables
- 28
- 18
- Total Liabilities
- 309
- 3
- Capital Work in Progress
- 0
- 10
- 103
- 0
- Cash & Bank
- 13
- 179
- Total Assets
- 309
- Total Debt
- 89
- Net Working Capital
- 184
- Contingent Liabilities
- 37
- Book Value per Share
- 125.70
- Face Value
- 10.00
- Total Debt
- 89
- Net Working Capital
- 184
- Contingent Liabilities
- 37
- Book Value per Share
- 125.70
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 14
- 172
- 130
- Trade Payables
- 93
- 44
- Total Liabilities
- 453
- 3
- Capital Work in Progress
- 0
- 117
- 99
- 180
- Cash & Bank
- 17
- 36
- Total Assets
- 453
- Total Debt
- 155
- Net Working Capital
- 159
- Contingent Liabilities
- 37
- Book Value per Share
- 133.00
- Face Value
- 10.00
- Total Debt
- 155
- Net Working Capital
- 159
- Contingent Liabilities
- 37
- Book Value per Share
- 133.00
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 14
- 192
- 224
- Trade Payables
- 12
- 48
- Total Liabilities
- 490
- 7
- Capital Work in Progress
- 0
- 53
- 222
- 145
- Cash & Bank
- 21
- 42
- Total Assets
- 490
- Total Debt
- 252
- Net Working Capital
- 234
- Contingent Liabilities
- 1
- Book Value per Share
- 29.55
- Face Value
- 2.00
- Total Debt
- 252
- Net Working Capital
- 234
- Contingent Liabilities
- 1
- Book Value per Share
- 29.55
- Face Value
- 2.00
Mar 2026
- Equity Capital
- 14
- 202
- 135
- Trade Payables
- 5
- 35
- Total Liabilities
- 392
- 10
- Capital Work in Progress
- 0
- 104
- 22
- 132
- Cash & Bank
- 23
- 100
- Total Assets
- 392
- Total Debt
- 155
- Net Working Capital
- 224
- Contingent Liabilities
- 3
- Book Value per Share
- 31.02
- Face Value
- 2.00
- Total Debt
- 155
- Net Working Capital
- 224
- Contingent Liabilities
- 3
- Book Value per Share
- 31.02
- Face Value
- 2.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| 3 | -101 | 63 | -25 | 59 | -193 | 161 | |
| Cash from Investing | -11 | -6 | -42 | 27 | -111 | 84 | -46 |
| Cash from Financing | 3 | 35 | 16 | -44 | 53 | 114 | -111 |
| -5 | -72 | 37 | -42 | 1 | 4 | 4 | |
| Free Cash Flow | 3 | -109 | 63 | -25 | 58 | -197 | 154 |
| OCF / Net Profit | 0.12 | -2.99 | 2.18 | -1.42 | 6.05 | -10.25 | 40.55 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 | -209 | 54 |
| OCF / Net Profit | 0.12 | -2.99 | 2.18 | -1.42 | 6.05 | -10.25 | 40.55 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 | -209 | 54 |
Mar 2020
- 3
- Cash from Investing
- -11
- Cash from Financing
- 3
- -5
- Free Cash Flow
- 3
- OCF / Net Profit
- 0.12
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.12
- Cumulative 5-Year FCF
- 0
Mar 2021
- -101
- Cash from Investing
- -6
- Cash from Financing
- 35
- -72
- Free Cash Flow
- -109
- OCF / Net Profit
- -2.99
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -2.99
- Cumulative 5-Year FCF
- 0
Mar 2022
- 63
- Cash from Investing
- -42
- Cash from Financing
- 16
- 37
- Free Cash Flow
- 63
- OCF / Net Profit
- 2.18
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 2.18
- Cumulative 5-Year FCF
- 0
Mar 2023
- -25
- Cash from Investing
- 27
- Cash from Financing
- -44
- -42
- Free Cash Flow
- -25
- OCF / Net Profit
- -1.42
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -1.42
- Cumulative 5-Year FCF
- 0
Mar 2024
- 59
- Cash from Investing
- -111
- Cash from Financing
- 53
- 1
- Free Cash Flow
- 58
- OCF / Net Profit
- 6.05
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 6.05
- Cumulative 5-Year FCF
- 0
Mar 2025
- -193
- Cash from Investing
- 84
- Cash from Financing
- 114
- 4
- Free Cash Flow
- -197
- OCF / Net Profit
- -10.25
- Cumulative 5-Year FCF
- -209
- OCF / Net Profit
- -10.25
- Cumulative 5-Year FCF
- -209
Mar 2026
- 161
- Cash from Investing
- -46
- Cash from Financing
- -111
- 4
- Free Cash Flow
- 154
- OCF / Net Profit
- 40.55
- Cumulative 5-Year FCF
- 54
- OCF / Net Profit
- 40.55
- Cumulative 5-Year FCF
- 54
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - |
| EPS (₹) | 19.81 | 23.24 | 19.84 | 11.95 | 6.66 | 2.70 | 0.57 |
| Book Value (₹) | 39.20 | 137.56 | 146.58 | 125.70 | 133.00 | 29.55 | 31.02 |
| Dividend per Share (₹) | 0.10 | 0.10 | 0.10 | 0.10 | 0.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 4.21 | 5.07 | 4.51 | 2.74 | 1.64 | 3.00 | 1.00 |
| PROFITABILITY | - | - | - | - | - | - | - |
| Operating Margin % | 0.84% | 1.19% | 1.49% | 1.31% | 1.70% | 0.61% | -0.03% |
| Net Margin % | 0.61% | 0.84% | 1.01% | 0.95% | 0.55% | 0.49% | 0.03% |
| ROE % | 50.53% | 27.49% | 14.64% | 9.34% | 5.41% | 9.62% | 1.88% |
| ROCE % | 18.68% | 20.58% | 14.76% | 8.40% | 10.95% | 12.44% | 4.99% |
| 4.32% | 6.64% | 8.24% | 5.60% | 2.56% | 4.00% | 0.90% | |
| EFFICIENCY | - | - | - | - | - | - | - |
| Debtor Days | 36 | 32 | 23 | 26 | 34 | 15 | 4 |
| Inventory Days | 5 | 5 | 5 | 14 | 21 | 15 | 3 |
| Payable Days | 27 | 20 | 8 | 5 | 13 | 5 | 0 |
| 15 | 16 | 20 | 35 | 42 | 26 | 7 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - |
| Debt to Equity (x) | 2.57x | 0.36x | 0.40x | 0.51x | 0.84x | 1.22x | 0.72x |
| Interest Coverage (x) | 4.61x | 3.70x | 3.91x | 4.91x | 2.73x | 2.74x | 1.68x |
| 1.07x | 2.81x | 6.31x | 2.51x | 1.67x | 1.94x | 2.53x | |
| GROWTH | - | - | - | - | - | - | - |
| Revenue Growth % | 0.00% | -10.56% | -29.00% | -35.18% | -5.16% | 117.40% | 258.80% |
| Operating Profit Growth % | 0.00% | 26.88% | -11.61% | -42.86% | 42.36% | 48.63% | -54.17% |
| Net Profit Growth % | 0.00% | 22.65% | -14.40% | -38.89% | -44.96% | 93.13% | -78.97% |
| 0.00% | 0.00% | 0.00% | 0.00% | -44.33% | -59.40% | -78.97% | |
| VALUATION | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 3.48x | 10.13x | 35.60x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.87x | 0.93x | 0.65x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.00x | 0.00x | 8.62x | 8.14x | 11.51x |
Mar 2020
- EPS (₹)
- 19.81
- Book Value (₹)
- 39.20
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 4.21
- Operating Margin %
- 0.84%
- Net Margin %
- 0.61%
- ROE %
- 50.53%
- ROCE %
- 18.68%
- 4.32%
- Debtor Days
- 36
- Inventory Days
- 5
- Payable Days
- 27
- 15
- Debt to Equity (x)
- 2.57x
- Interest Coverage (x)
- 4.61x
- 1.07x
- Revenue Growth %
- 0.00%
- Operating Profit Growth %
- 0.00%
- Net Profit Growth %
- 0.00%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 23.24
- Book Value (₹)
- 137.56
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 5.07
- Operating Margin %
- 1.19%
- Net Margin %
- 0.84%
- ROE %
- 27.49%
- ROCE %
- 20.58%
- 6.64%
- Debtor Days
- 32
- Inventory Days
- 5
- Payable Days
- 20
- 16
- Debt to Equity (x)
- 0.36x
- Interest Coverage (x)
- 3.70x
- 2.81x
- Revenue Growth %
- -10.56%
- Operating Profit Growth %
- 26.88%
- Net Profit Growth %
- 22.65%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 19.84
- Book Value (₹)
- 146.58
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 4.51
- Operating Margin %
- 1.49%
- Net Margin %
- 1.01%
- ROE %
- 14.64%
- ROCE %
- 14.76%
- 8.24%
- Debtor Days
- 23
- Inventory Days
- 5
- Payable Days
- 8
- 20
- Debt to Equity (x)
- 0.40x
- Interest Coverage (x)
- 3.91x
- 6.31x
- Revenue Growth %
- -29.00%
- Operating Profit Growth %
- -11.61%
- Net Profit Growth %
- -14.40%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 11.95
- Book Value (₹)
- 125.70
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 2.74
- Operating Margin %
- 1.31%
- Net Margin %
- 0.95%
- ROE %
- 9.34%
- ROCE %
- 8.40%
- 5.60%
- Debtor Days
- 26
- Inventory Days
- 14
- Payable Days
- 5
- 35
- Debt to Equity (x)
- 0.51x
- Interest Coverage (x)
- 4.91x
- 2.51x
- Revenue Growth %
- -35.18%
- Operating Profit Growth %
- -42.86%
- Net Profit Growth %
- -38.89%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 6.66
- Book Value (₹)
- 133.00
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 1.64
- Operating Margin %
- 1.70%
- Net Margin %
- 0.55%
- ROE %
- 5.41%
- ROCE %
- 10.95%
- 2.56%
- Debtor Days
- 34
- Inventory Days
- 21
- Payable Days
- 13
- 42
- Debt to Equity (x)
- 0.84x
- Interest Coverage (x)
- 2.73x
- 1.67x
- Revenue Growth %
- -5.16%
- Operating Profit Growth %
- 42.36%
- Net Profit Growth %
- -44.96%
- -44.33%
- P/E (x)
- 3.48x
- P/B (x)
- 0.87x
- Dividend Yield %
- 0.00%
- 8.62x
Mar 2025
- EPS (₹)
- 2.70
- Book Value (₹)
- 29.55
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 3.00
- Operating Margin %
- 0.61%
- Net Margin %
- 0.49%
- ROE %
- 9.62%
- ROCE %
- 12.44%
- 4.00%
- Debtor Days
- 15
- Inventory Days
- 15
- Payable Days
- 5
- 26
- Debt to Equity (x)
- 1.22x
- Interest Coverage (x)
- 2.74x
- 1.94x
- Revenue Growth %
- 117.40%
- Operating Profit Growth %
- 48.63%
- Net Profit Growth %
- 93.13%
- -59.40%
- P/E (x)
- 10.13x
- P/B (x)
- 0.93x
- Dividend Yield %
- 0.00%
- 8.14x
Mar 2026
- EPS (₹)
- 0.57
- Book Value (₹)
- 31.02
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 1.00
- Operating Margin %
- -0.03%
- Net Margin %
- 0.03%
- ROE %
- 1.88%
- ROCE %
- 4.99%
- 0.90%
- Debtor Days
- 4
- Inventory Days
- 3
- Payable Days
- 0
- 7
- Debt to Equity (x)
- 0.72x
- Interest Coverage (x)
- 1.68x
- 2.53x
- Revenue Growth %
- 258.80%
- Operating Profit Growth %
- -54.17%
- Net Profit Growth %
- -78.97%
- -78.97%
- P/E (x)
- 35.60x
- P/B (x)
- 0.65x
- Dividend Yield %
- 0.00%
- 11.51x
Documents
Announcements
Nothing filed yet.
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.

