Kovilpatti Lakshmi Roller Flour Mills Ltd.
•₹ 366.73%
2015-01-28
PROS
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 3.54x)
- Stock looks reasonably valued - P/E of 10.0 is below its historical median
- Working capital cycle has improved - days down from 19 to 16
- Company generates healthy free cash flow
- Company has a consistent dividend-paying track record
CONS
- Recent results are weak - TTM profit is down 50.2% versus prior year
- Company has a low return on equity of 8.5% over last 3 years
- Company has a low return on capital employed of 11.3%
- Growth is decelerating - 3Y profit CAGR (-7.1%) trails the 5Y trend (12.5%)
- Though reporting repeated profits, the company pays out little dividend (11.2%)
* 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. | NESTLEIND | 1469.90 | 74.37 | 283442.92 | 0.82 | 9586.80 | 1382.67 | 63781.80 | 1157.04 | 98.35 | 23.86 |
| 2. | VBL | 432.75 | 43.23 | 146376.17 | 0.35 | 1525.36 | 15.08 | 8650.57 | 20.77 | 20.73 | 27.04 |
| 3. | BRITANNIA | 5410.00 | 50.04 | 130309.75 | 1.67 | 593.38 | 14.08 | 4999.97 | 10.26 | 56.48 | 16.77 |
| 4. | JUBLFOOD | 495.90 | 75.40 | 32721.72 | 0.24 | 100.03 | 6.03 | 2569.65 | 13.66 | 25.56 | 19.77 |
| 5. | HATSUN | 931.75 | 59.58 | 20754.57 | 1.72 | 60.58 | — | 2363.72 | 17.61 | 14.60 | 10.81 |
| 6. | DEVYANI | 142.85 | 0.00 | 17612.54 | 0.00 | 171.04 | 7576.84 | 15805.16 | 1064.74 | 8.98 | 16.09 |
| 7. | ZYDUSWELL | 492.95 | 83.34 | 15683.73 | 0.24 | 118.90 | -7.04 | 1437.00 | 67.54 | 4.42 | 16.82 |
| 8. | MILKYMIST | 199.55 | 120.95 | 15362.23 | 0.00 | — | — | — | — | 13.79 | — |
| 9. | BIKAJI | 609.25 | 59.09 | 15276.12 | 0.21 | 59.47 | 1.62 | 734.26 | 15.26 | 21.65 | 13.48 |
| 10. | LTFOODS | 429.90 | 23.31 | 14928.40 | 0.70 | 183.45 | 8.87 | 3151.83 | 27.92 | 21.42 | 11.26 |
| 11. | MANORAMA | 1924.70 | 49.26 | 12149.17 | 0.04 | 78.66 | 67.55 | 404.01 | 39.53 | 19.70 | 26.29 |
| 12. | KLRF | 80.67 | 0.00 | 72.94 | 1.24 | 1.09 | -70.14 | 92.27 | -7.36 | 13.34 | 4.89 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 97 | 112 | 104 | 98 | 101 | 109 | 109 | 108 | 100 | 104 | 108 | 100 | 92 | |
| 91 | 104 | 98 | 94 | 100 | 107 | 102 | 102 | 94 | 99 | 103 | 95 | 91 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 0 | 0 | 0 | 2 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
| Interest | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 3 | 4 | 2 | 1 | -3 | -1 | 3 | 3 | 5 | 1 | 1 | 3 | 1 | |
| Tax % | 27.86% | 28.94% | 30.33% | -7.37% | 29.66% | 43.52% | 31.54% | 36.78% | 21.94% | 31.53% | 30.10% | 11.28% | 25.19% |
| Net Profit | 2 | 3 | 2 | 1 | -2 | -1 | 2 | 2 | 4 | 1 | 1 | 3 | 1 |
| 2 | 3 | 2 | 1 | -3 | -1 | 2 | 2 | 4 | 1 | 1 | 3 | 0 | |
| Equity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| 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 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| 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
- 97
- 91
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 2
- Depreciation
- 2
- 3
- Tax %
- 27.86%
- Net Profit
- 2
- 2
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 112
- 104
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 2
- Depreciation
- 2
- 4
- Tax %
- 28.94%
- Net Profit
- 3
- 3
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 104
- 98
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 2
- Depreciation
- 2
- 2
- Tax %
- 30.33%
- Net Profit
- 2
- 2
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 98
- 94
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 3
- Depreciation
- 2
- 1
- Tax %
- -7.37%
- Net Profit
- 1
- 1
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 101
- 100
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 2
- Depreciation
- 2
- -3
- Tax %
- 29.66%
- Net Profit
- -2
- -3
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 109
- 107
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 2
- -1
- Tax %
- 43.52%
- Net Profit
- -1
- -1
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 109
- 102
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 2
- 3
- Tax %
- 31.54%
- Net Profit
- 2
- 2
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 108
- 102
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 2
- 3
- Tax %
- 36.78%
- Net Profit
- 2
- 2
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 100
- 94
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 2
- Depreciation
- 2
- 5
- Tax %
- 21.94%
- Net Profit
- 4
- 4
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 104
- 99
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 3
- Depreciation
- 2
- 1
- Tax %
- 31.53%
- Net Profit
- 1
- 1
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 108
- 103
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 2
- 1
- Tax %
- 30.10%
- Net Profit
- 1
- 1
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 100
- 95
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 2
- Depreciation
- 2
- 3
- Tax %
- 11.28%
- Net Profit
- 3
- 3
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 92
- 91
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 2
- Depreciation
- 2
- 1
- Tax %
- 25.19%
- Net Profit
- 1
- 0
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 9
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 218 | 217 | 232 | 230 | 224 | 273 | 405 | 411 | 427 | 411 | 404 | |
| 205 | 206 | 224 | 218 | 211 | 259 | 383 | 387 | 412 | 391 | 388 | |
| Operating Profit | 14 | 11 | 8 | 15 | 14 | 19 | 28 | 27 | 17 | 22 | — |
| OPM % | 6 | 5 | 4 | 6 | 6 | 7 | 7 | 6 | 4 | 5 | — |
| Other Income | 0 | 0 | 1 | 3 | 1 | 4 | 6 | 3 | 2 | 2 | 2 |
| Interest | 6 | 7 | 6 | 6 | 4 | 4 | 8 | 10 | 9 | 9 | 9 |
| Depreciation | 3 | 3 | 4 | 3 | 3 | 4 | 6 | 6 | 7 | 7 | 7 |
| 6 | 1 | -2 | 5 | 6 | 10 | 14 | 11 | 2 | 10 | 7 | |
| Tax % | 32 | -53 | 26 | 18 | 28 | 27 | 29 | 26 | 25 | 20 | 20 |
| Net Profit | 4 | 2 | -1 | 4 | 4 | 8 | 10 | 8 | 1 | 8 | 6 |
| EPS | 7 | 3 | -3 | 8 | 8 | 14 | 11 | 9 | 1 | 9 | — |
| Dividend Payout % | 13 | 0 | 0 | 0 | 18 | 13 | 18 | 14 | 39 | 11 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 8 | 3 | -3 | 8 | 8 | 14 | 11 | 9 | 1 | 9 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 8 | 3 | -3 | 8 | 8 | 14 | 11 | 9 | 1 | 9 | — |
Mar 2017
- 218
- 205
- Operating Profit
- 14
- OPM %
- 6
- Other Income
- 0
- Interest
- 6
- Depreciation
- 3
- 6
- Tax %
- 32
- Net Profit
- 4
- EPS
- 7
- Dividend Payout %
- 13
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
Mar 2018
- 217
- 206
- Operating Profit
- 11
- OPM %
- 5
- Other Income
- 0
- Interest
- 7
- Depreciation
- 3
- 1
- Tax %
- -53
- Net Profit
- 2
- 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 2019
- 232
- 224
- Operating Profit
- 8
- OPM %
- 4
- Other Income
- 1
- Interest
- 6
- Depreciation
- 4
- -2
- Tax %
- 26
- Net Profit
- -1
- 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 2020
- 230
- 218
- Operating Profit
- 15
- OPM %
- 6
- Other Income
- 3
- Interest
- 6
- Depreciation
- 3
- 5
- Tax %
- 18
- Net Profit
- 4
- EPS
- 8
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
Mar 2021
- 224
- 211
- Operating Profit
- 14
- OPM %
- 6
- Other Income
- 1
- Interest
- 4
- Depreciation
- 3
- 6
- Tax %
- 28
- Net Profit
- 4
- EPS
- 8
- Dividend Payout %
- 18
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 8
Mar 2022
- 273
- 259
- Operating Profit
- 19
- OPM %
- 7
- Other Income
- 4
- Interest
- 4
- Depreciation
- 4
- 10
- Tax %
- 27
- Net Profit
- 8
- EPS
- 14
- Dividend Payout %
- 13
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 14
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 14
Mar 2023
- 405
- 383
- Operating Profit
- 28
- OPM %
- 7
- Other Income
- 6
- Interest
- 8
- Depreciation
- 6
- 14
- Tax %
- 29
- Net Profit
- 10
- EPS
- 11
- Dividend Payout %
- 18
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 11
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 11
Mar 2024
- 411
- 387
- Operating Profit
- 27
- OPM %
- 6
- Other Income
- 3
- Interest
- 10
- Depreciation
- 6
- 11
- Tax %
- 26
- Net Profit
- 8
- EPS
- 9
- Dividend Payout %
- 14
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
Mar 2025
- 427
- 412
- Operating Profit
- 17
- OPM %
- 4
- Other Income
- 2
- Interest
- 9
- Depreciation
- 7
- 2
- Tax %
- 25
- Net Profit
- 1
- EPS
- 1
- Dividend Payout %
- 39
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
Mar 2026
- 411
- 391
- Operating Profit
- 22
- OPM %
- 5
- Other Income
- 2
- Interest
- 9
- Depreciation
- 7
- 10
- Tax %
- 20
- Net Profit
- 8
- EPS
- 9
- Dividend Payout %
- 11
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 9
TTM
- 404
- 388
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 9
- Depreciation
- 7
- 7
- Tax %
- 20
- Net Profit
- 6
- 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:
- 7%
- 5 Years:
- 13%
- 3 Years:
- 0%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 14%
- 5 Years:
- 12%
- 3 Years:
- -7%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- 67%
RETURN ON EQUITY
- 10 Years:
- 10%
- 5 Years:
- 12%
- 3 Years:
- 8%
- Last Year:
- 11%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 5 | 6 | 6 | 6 | 6 | 6 | 9 | 9 | 9 | 9 |
| 24 | 29 | 27 | 32 | 36 | 43 | 51 | 58 | 58 | 66 | |
| 51 | 54 | 34 | 20 | 19 | 21 | 34 | 32 | 21 | 40 | |
| Trade Payables | 8 | 7 | 8 | 11 | 13 | 13 | 11 | 10 | 25 | 25 |
| 18 | 13 | 15 | 14 | 16 | 41 | 66 | 69 | 55 | 54 | |
| Total Liabilities | 106 | 109 | 91 | 83 | 89 | 123 | 170 | 179 | 168 | 193 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 29 | 27 | 34 | 27 | 26 | 51 | 77 | 78 | 82 | 84 | |
| Capital Work in Progress | 0 | 2 | 0 | 1 | 0 | 1 | 1 | 3 | 0 | 4 |
| 56 | 56 | 35 | 36 | 41 | 47 | 65 | 73 | 52 | 66 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 23 | 23 | |
| Cash & Bank | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 20 | 19 | 21 | 18 | 21 | 24 | 27 | 10 | 11 | 16 | |
| Total Assets | 106 | 109 | 91 | 83 | 89 | 123 | 170 | 179 | 168 | 193 |
| Total Debt | 61 | 61 | 44 | 28 | 25 | 45 | 87 | 89 | 67 | 82 |
| Net Working Capital | 12 | 14 | 9 | 17 | 23 | 21 | 34 | 32 | 22 | 18 |
| Contingent Liabilities | 1 | 3 | 3 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
| Book Value per Share | 57.79 | 62.11 | 59.58 | 67.05 | 75.35 | 87.19 | 66.35 | 73.74 | 73.92 | 82.47 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 61 | 61 | 44 | 28 | 25 | 45 | 87 | 89 | 67 | 82 |
| Net Working Capital | 12 | 14 | 9 | 17 | 23 | 21 | 34 | 32 | 22 | 18 |
| Contingent Liabilities | 1 | 3 | 3 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
| Book Value per Share | 57.79 | 62.11 | 59.58 | 67.05 | 75.35 | 87.19 | 66.35 | 73.74 | 73.92 | 82.47 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2017
- Equity Capital
- 5
- 24
- 51
- Trade Payables
- 8
- 18
- Total Liabilities
- 106
- 29
- Capital Work in Progress
- 0
- 56
- 0
- Cash & Bank
- 0
- 20
- Total Assets
- 106
- Total Debt
- 61
- Net Working Capital
- 12
- Contingent Liabilities
- 1
- Book Value per Share
- 57.79
- Face Value
- 10.00
- Total Debt
- 61
- Net Working Capital
- 12
- Contingent Liabilities
- 1
- Book Value per Share
- 57.79
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 6
- 29
- 54
- Trade Payables
- 7
- 13
- Total Liabilities
- 109
- 27
- Capital Work in Progress
- 2
- 56
- 0
- Cash & Bank
- 6
- 19
- Total Assets
- 109
- Total Debt
- 61
- Net Working Capital
- 14
- Contingent Liabilities
- 3
- Book Value per Share
- 62.11
- Face Value
- 10.00
- Total Debt
- 61
- Net Working Capital
- 14
- Contingent Liabilities
- 3
- Book Value per Share
- 62.11
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 6
- 27
- 34
- Trade Payables
- 8
- 15
- Total Liabilities
- 91
- 34
- Capital Work in Progress
- 0
- 35
- 0
- Cash & Bank
- 0
- 21
- Total Assets
- 91
- Total Debt
- 44
- Net Working Capital
- 9
- Contingent Liabilities
- 3
- Book Value per Share
- 59.58
- Face Value
- 10.00
- Total Debt
- 44
- Net Working Capital
- 9
- Contingent Liabilities
- 3
- Book Value per Share
- 59.58
- Face Value
- 10.00
Mar 2020
- Equity Capital
- 6
- 32
- 20
- Trade Payables
- 11
- 14
- Total Liabilities
- 83
- 27
- Capital Work in Progress
- 1
- 36
- 0
- Cash & Bank
- 0
- 18
- Total Assets
- 83
- Total Debt
- 28
- Net Working Capital
- 17
- Contingent Liabilities
- 1
- Book Value per Share
- 67.05
- Face Value
- 10.00
- Total Debt
- 28
- Net Working Capital
- 17
- Contingent Liabilities
- 1
- Book Value per Share
- 67.05
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 6
- 36
- 19
- Trade Payables
- 13
- 16
- Total Liabilities
- 89
- 26
- Capital Work in Progress
- 0
- 41
- 0
- Cash & Bank
- 0
- 21
- Total Assets
- 89
- Total Debt
- 25
- Net Working Capital
- 23
- Contingent Liabilities
- 1
- Book Value per Share
- 75.35
- Face Value
- 10.00
- Total Debt
- 25
- Net Working Capital
- 23
- Contingent Liabilities
- 1
- Book Value per Share
- 75.35
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 6
- 43
- 21
- Trade Payables
- 13
- 41
- Total Liabilities
- 123
- 51
- Capital Work in Progress
- 1
- 47
- 0
- Cash & Bank
- 0
- 24
- Total Assets
- 123
- Total Debt
- 45
- Net Working Capital
- 21
- Contingent Liabilities
- 0
- Book Value per Share
- 87.19
- Face Value
- 10.00
- Total Debt
- 45
- Net Working Capital
- 21
- Contingent Liabilities
- 0
- Book Value per Share
- 87.19
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 9
- 51
- 34
- Trade Payables
- 11
- 66
- Total Liabilities
- 170
- 77
- Capital Work in Progress
- 1
- 65
- 0
- Cash & Bank
- 0
- 27
- Total Assets
- 170
- Total Debt
- 87
- Net Working Capital
- 34
- Contingent Liabilities
- 1
- Book Value per Share
- 66.35
- Face Value
- 10.00
- Total Debt
- 87
- Net Working Capital
- 34
- Contingent Liabilities
- 1
- Book Value per Share
- 66.35
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 9
- 58
- 32
- Trade Payables
- 10
- 69
- Total Liabilities
- 179
- 78
- Capital Work in Progress
- 3
- 73
- 15
- Cash & Bank
- 0
- 10
- Total Assets
- 179
- Total Debt
- 89
- Net Working Capital
- 32
- Contingent Liabilities
- 1
- Book Value per Share
- 73.74
- Face Value
- 10.00
- Total Debt
- 89
- Net Working Capital
- 32
- Contingent Liabilities
- 1
- Book Value per Share
- 73.74
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 9
- 58
- 21
- Trade Payables
- 25
- 55
- Total Liabilities
- 168
- 82
- Capital Work in Progress
- 0
- 52
- 23
- Cash & Bank
- 0
- 11
- Total Assets
- 168
- Total Debt
- 67
- Net Working Capital
- 22
- Contingent Liabilities
- 1
- Book Value per Share
- 73.92
- Face Value
- 10.00
- Total Debt
- 67
- Net Working Capital
- 22
- Contingent Liabilities
- 1
- Book Value per Share
- 73.92
- Face Value
- 10.00
Mar 2026
- Equity Capital
- 9
- 66
- 40
- Trade Payables
- 25
- 54
- Total Liabilities
- 193
- 84
- Capital Work in Progress
- 4
- 66
- 23
- Cash & Bank
- 0
- 16
- Total Assets
- 193
- Total Debt
- 82
- Net Working Capital
- 18
- Contingent Liabilities
- 0
- Book Value per Share
- 82.47
- Face Value
- 10.00
- Total Debt
- 82
- Net Working Capital
- 18
- Contingent Liabilities
- 0
- Book Value per Share
- 82.47
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| -3 | 11 | 27 | 18 | 8 | 12 | 7 | 17 | 41 | 3 | |
| Cash from Investing | -6 | -3 | -9 | 4 | -2 | -27 | 2 | -8 | -9 | -8 |
| Cash from Financing | 10 | -3 | -23 | -22 | -6 | 15 | -9 | -8 | -32 | 5 |
| 1 | 5 | -5 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | |
| Free Cash Flow | -3 | 11 | 19 | 18 | 7 | -15 | -23 | 8 | 33 | -10 |
| OCF / Net Profit | -0.92 | 6.97 | -18.83 | 4.22 | 1.85 | 1.61 | 0.74 | 2.13 | 35.75 | 0.32 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 51 | 39 | 5 | -6 | 10 | -7 |
| OCF / Net Profit | -0.92 | 6.97 | -18.83 | 4.22 | 1.85 | 1.61 | 0.74 | 2.13 | 35.75 | 0.32 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 51 | 39 | 5 | -6 | 10 | -7 |
Mar 2017
- -3
- Cash from Investing
- -6
- Cash from Financing
- 10
- 1
- Free Cash Flow
- -3
- OCF / Net Profit
- -0.92
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.92
- Cumulative 5-Year FCF
- 0
Mar 2018
- 11
- Cash from Investing
- -3
- Cash from Financing
- -3
- 5
- Free Cash Flow
- 11
- OCF / Net Profit
- 6.97
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 6.97
- Cumulative 5-Year FCF
- 0
Mar 2019
- 27
- Cash from Investing
- -9
- Cash from Financing
- -23
- -5
- Free Cash Flow
- 19
- OCF / Net Profit
- -18.83
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -18.83
- Cumulative 5-Year FCF
- 0
Mar 2020
- 18
- Cash from Investing
- 4
- Cash from Financing
- -22
- -0
- Free Cash Flow
- 18
- OCF / Net Profit
- 4.22
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 4.22
- Cumulative 5-Year FCF
- 0
Mar 2021
- 8
- Cash from Investing
- -2
- Cash from Financing
- -6
- -0
- Free Cash Flow
- 7
- OCF / Net Profit
- 1.85
- Cumulative 5-Year FCF
- 51
- OCF / Net Profit
- 1.85
- Cumulative 5-Year FCF
- 51
Mar 2022
- 12
- Cash from Investing
- -27
- Cash from Financing
- 15
- 0
- Free Cash Flow
- -15
- OCF / Net Profit
- 1.61
- Cumulative 5-Year FCF
- 39
- OCF / Net Profit
- 1.61
- Cumulative 5-Year FCF
- 39
Mar 2023
- 7
- Cash from Investing
- 2
- Cash from Financing
- -9
- -0
- Free Cash Flow
- -23
- OCF / Net Profit
- 0.74
- Cumulative 5-Year FCF
- 5
- OCF / Net Profit
- 0.74
- Cumulative 5-Year FCF
- 5
Mar 2024
- 17
- Cash from Investing
- -8
- Cash from Financing
- -8
- -0
- Free Cash Flow
- 8
- OCF / Net Profit
- 2.13
- Cumulative 5-Year FCF
- -6
- OCF / Net Profit
- 2.13
- Cumulative 5-Year FCF
- -6
Mar 2025
- 41
- Cash from Investing
- -9
- Cash from Financing
- -32
- 0
- Free Cash Flow
- 33
- OCF / Net Profit
- 35.75
- Cumulative 5-Year FCF
- 10
- OCF / Net Profit
- 35.75
- Cumulative 5-Year FCF
- 10
Mar 2026
- 3
- Cash from Investing
- -8
- Cash from Financing
- 5
- -0
- Free Cash Flow
- -10
- OCF / Net Profit
- 0.32
- Cumulative 5-Year FCF
- -7
- OCF / Net Profit
- 0.32
- Cumulative 5-Year FCF
- -7
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 7.52 | 2.85 | -2.62 | 7.67 | 8.12 | 13.59 | 11.17 | 8.63 | 1.27 | 8.95 |
| Book Value (₹) | 57.79 | 62.11 | 59.58 | 67.05 | 75.35 | 87.19 | 66.35 | 73.74 | 73.92 | 82.47 |
| Dividend per Share (₹) | 1.00 | 0.00 | 0.00 | 0.00 | 1.50 | 1.80 | 2.00 | 1.25 | 0.50 | 1.00 |
| Cash EPS (₹) | 12.66 | 8.40 | 4.22 | 13.91 | 14.27 | 20.82 | 18.14 | 15.74 | 8.79 | 16.93 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 6.16% | 5.22% | 3.58% | 6.42% | 6.32% | 6.78% | 7.00% | 5.83% | 3.48% | 4.83% |
| Net Margin % | 1.66% | 0.72% | -0.63% | 1.85% | 2.01% | 2.75% | 2.49% | 1.90% | 0.27% | 1.97% |
| ROE % | 13.07% | 4.98% | -4.31% | 12.12% | 11.40% | 16.72% | 18.64% | 12.32% | 1.73% | 11.45% |
| ROCE % | 13.93% | 9.05% | 5.20% | 15.91% | 16.28% | 18.08% | 18.37% | 13.37% | 7.06% | 13.34% |
| 3.89% | 1.47% | -1.45% | 4.91% | 5.25% | 7.09% | 6.87% | 4.47% | 0.67% | 4.49% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 24 | 24 | 23 | 22 | 22 | 21 | 15 | 15 | 16 | 20 |
| Inventory Days | 76 | 93 | 72 | 57 | 63 | 59 | 50 | 61 | 53 | 52 |
| Payable Days | 19 | 20 | 18 | 22 | 28 | 25 | 14 | 12 | 19 | 29 |
| 81 | 97 | 77 | 56 | 57 | 55 | 51 | 63 | 50 | 43 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 2.09x | 1.79x | 1.34x | 0.74x | 0.61x | 0.93x | 1.45x | 1.34x | 1.01x | 1.10x |
| Interest Coverage (x) | 1.93x | 1.14x | 0.70x | 1.84x | 2.40x | 3.47x | 2.80x | 2.08x | 1.18x | 2.10x |
| 1.19x | 1.21x | 1.20x | 1.47x | 1.59x | 1.43x | 1.65x | 1.53x | 1.38x | 1.23x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 6.61% | -0.45% | 6.56% | -0.70% | -2.62% | 22.07% | 48.31% | 1.36% | 3.82% | -3.69% |
| Operating Profit Growth % | -22.74% | -18.03% | -27.73% | 77.90% | -4.07% | 30.91% | 53.25% | -5.97% | -36.14% | 28.97% |
| Net Profit Growth % | -35.80% | -58.13% | -191.89% | 392.82% | 5.84% | 67.38% | 34.08% | -22.70% | -85.24% | 602.84% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -22.70% | -85.24% | 602.83% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 22.50x | 70.87x | 9.99x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 2.63x | 1.22x | 1.08x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.64% | 0.55% | 1.12% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 9.92x | 8.72x | 7.38x |
Mar 2017
- EPS (₹)
- 7.52
- Book Value (₹)
- 57.79
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 12.66
- Operating Margin %
- 6.16%
- Net Margin %
- 1.66%
- ROE %
- 13.07%
- ROCE %
- 13.93%
- 3.89%
- Debtor Days
- 24
- Inventory Days
- 76
- Payable Days
- 19
- 81
- Debt to Equity (x)
- 2.09x
- Interest Coverage (x)
- 1.93x
- 1.19x
- Revenue Growth %
- 6.61%
- Operating Profit Growth %
- -22.74%
- Net Profit Growth %
- -35.80%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 2.85
- Book Value (₹)
- 62.11
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 8.40
- Operating Margin %
- 5.22%
- Net Margin %
- 0.72%
- ROE %
- 4.98%
- ROCE %
- 9.05%
- 1.47%
- Debtor Days
- 24
- Inventory Days
- 93
- Payable Days
- 20
- 97
- Debt to Equity (x)
- 1.79x
- Interest Coverage (x)
- 1.14x
- 1.21x
- Revenue Growth %
- -0.45%
- Operating Profit Growth %
- -18.03%
- Net Profit Growth %
- -58.13%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- -2.62
- Book Value (₹)
- 59.58
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.22
- Operating Margin %
- 3.58%
- Net Margin %
- -0.63%
- ROE %
- -4.31%
- ROCE %
- 5.20%
- -1.45%
- Debtor Days
- 23
- Inventory Days
- 72
- Payable Days
- 18
- 77
- Debt to Equity (x)
- 1.34x
- Interest Coverage (x)
- 0.70x
- 1.20x
- Revenue Growth %
- 6.56%
- Operating Profit Growth %
- -27.73%
- Net Profit Growth %
- -191.89%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 7.67
- Book Value (₹)
- 67.05
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 13.91
- Operating Margin %
- 6.42%
- Net Margin %
- 1.85%
- ROE %
- 12.12%
- ROCE %
- 15.91%
- 4.91%
- Debtor Days
- 22
- Inventory Days
- 57
- Payable Days
- 22
- 56
- Debt to Equity (x)
- 0.74x
- Interest Coverage (x)
- 1.84x
- 1.47x
- Revenue Growth %
- -0.70%
- Operating Profit Growth %
- 77.90%
- Net Profit Growth %
- 392.82%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 8.12
- Book Value (₹)
- 75.35
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 14.27
- Operating Margin %
- 6.32%
- Net Margin %
- 2.01%
- ROE %
- 11.40%
- ROCE %
- 16.28%
- 5.25%
- Debtor Days
- 22
- Inventory Days
- 63
- Payable Days
- 28
- 57
- Debt to Equity (x)
- 0.61x
- Interest Coverage (x)
- 2.40x
- 1.59x
- Revenue Growth %
- -2.62%
- Operating Profit Growth %
- -4.07%
- Net Profit Growth %
- 5.84%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 13.59
- Book Value (₹)
- 87.19
- Dividend per Share (₹)
- 1.80
- Cash EPS (₹)
- 20.82
- Operating Margin %
- 6.78%
- Net Margin %
- 2.75%
- ROE %
- 16.72%
- ROCE %
- 18.08%
- 7.09%
- Debtor Days
- 21
- Inventory Days
- 59
- Payable Days
- 25
- 55
- Debt to Equity (x)
- 0.93x
- Interest Coverage (x)
- 3.47x
- 1.43x
- Revenue Growth %
- 22.07%
- Operating Profit Growth %
- 30.91%
- Net Profit Growth %
- 67.38%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 11.17
- Book Value (₹)
- 66.35
- Dividend per Share (₹)
- 2.00
- Cash EPS (₹)
- 18.14
- Operating Margin %
- 7.00%
- Net Margin %
- 2.49%
- ROE %
- 18.64%
- ROCE %
- 18.37%
- 6.87%
- Debtor Days
- 15
- Inventory Days
- 50
- Payable Days
- 14
- 51
- Debt to Equity (x)
- 1.45x
- Interest Coverage (x)
- 2.80x
- 1.65x
- Revenue Growth %
- 48.31%
- Operating Profit Growth %
- 53.25%
- Net Profit Growth %
- 34.08%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 8.63
- Book Value (₹)
- 73.74
- Dividend per Share (₹)
- 1.25
- Cash EPS (₹)
- 15.74
- Operating Margin %
- 5.83%
- Net Margin %
- 1.90%
- ROE %
- 12.32%
- ROCE %
- 13.37%
- 4.47%
- Debtor Days
- 15
- Inventory Days
- 61
- Payable Days
- 12
- 63
- Debt to Equity (x)
- 1.34x
- Interest Coverage (x)
- 2.08x
- 1.53x
- Revenue Growth %
- 1.36%
- Operating Profit Growth %
- -5.97%
- Net Profit Growth %
- -22.70%
- -22.70%
- P/E (x)
- 22.50x
- P/B (x)
- 2.63x
- Dividend Yield %
- 0.64%
- 9.92x
Mar 2025
- EPS (₹)
- 1.27
- Book Value (₹)
- 73.92
- Dividend per Share (₹)
- 0.50
- Cash EPS (₹)
- 8.79
- Operating Margin %
- 3.48%
- Net Margin %
- 0.27%
- ROE %
- 1.73%
- ROCE %
- 7.06%
- 0.67%
- Debtor Days
- 16
- Inventory Days
- 53
- Payable Days
- 19
- 50
- Debt to Equity (x)
- 1.01x
- Interest Coverage (x)
- 1.18x
- 1.38x
- Revenue Growth %
- 3.82%
- Operating Profit Growth %
- -36.14%
- Net Profit Growth %
- -85.24%
- -85.24%
- P/E (x)
- 70.87x
- P/B (x)
- 1.22x
- Dividend Yield %
- 0.55%
- 8.72x
Mar 2026
- EPS (₹)
- 8.95
- Book Value (₹)
- 82.47
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 16.93
- Operating Margin %
- 4.83%
- Net Margin %
- 1.97%
- ROE %
- 11.45%
- ROCE %
- 13.34%
- 4.49%
- Debtor Days
- 20
- Inventory Days
- 52
- Payable Days
- 29
- 43
- Debt to Equity (x)
- 1.10x
- Interest Coverage (x)
- 2.10x
- 1.23x
- Revenue Growth %
- -3.69%
- Operating Profit Growth %
- 28.97%
- Net Profit Growth %
- 602.84%
- 602.83%
- P/E (x)
- 9.99x
- P/B (x)
- 1.08x
- Dividend Yield %
- 1.12%
- 7.38x
Documents
Announcements
Nothing filed yet.
Annual Reports
Nothing filed yet.
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.

