Shri Dinesh Mills Ltd.
•₹ —-%
-
PROS
- Company is almost debt free
- Latest quarter profit grew 100.9% YoY, showing strong momentum
- Company has consistently been profitable over the last 5 years
- Company comfortably covers its interest (13.5x coverage)
- Company generates healthy free cash flow
- Company has a consistent dividend-paying track record
CONS
- A large part of profit comes from other income (128.2% of PBT)
- Recent results are weak - TTM profit is down 13.9% versus prior year
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.32x)
- Company's sales have been declining over the last five years
- Company has delivered a poor profit growth of -5.9% over past five years
- Operating margins have contracted to 4.8% from 18.0%
* 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. | PAGEIND | 35400.00 | 0.00 | 39484.71 | 1.55 | 192.81 | -3.98 | 1420.45 | 7.89 | 73.60 | 20.35 |
| 2. | KPRMILL | 1122.45 | 42.05 | 38366.91 | 0.45 | 258.54 | 21.55 | 1935.52 | 14.77 | 20.16 | 19.37 |
| 3. | VTL | 594.75 | 20.30 | 17216.57 | 0.84 | 314.56 | 51.46 | 2703.08 | 13.31 | 11.31 | 18.11 |
| 4. | WELSPUNLIV | 181.25 | 61.68 | 17123.64 | 0.06 | 162.61 | 82.09 | 2795.45 | 23.66 | 15.04 | 11.53 |
| 5. | ARVIND | 518.15 | 34.04 | 14095.79 | 0.87 | 57.77 | 5.61 | 2500.96 | 24.65 | 13.98 | 9.64 |
| 6. | MANYAVAR | 542.75 | 32.73 | 13187.64 | 1.43 | 66.90 | 37.31 | 267.95 | 22.74 | 33.92 | 45.53 |
| 7. | PGIL | 2410.95 | 35.88 | 11136.31 | 0.60 | 99.23 | 51.37 | 1528.26 | 24.46 | 22.42 | 10.72 |
| 8. | SWANCORP | 302.25 | 42.38 | 9474.23 | 0.05 | -35.99 | -233.33 | 1013.75 | -16.44 | 4.50 | -0.38 |
| 9. | ICIL | 444.15 | 58.30 | 8796.58 | 0.34 | 63.22 | 67.28 | 1206.96 | 25.89 | 8.73 | 11.88 |
| 10. | GARFIBRES | 759.85 | 35.32 | 7419.81 | 1.18 | 64.60 | 21.56 | 482.37 | 31.35 | 20.98 | 18.70 |
| 11. | KUSUMGAR | 565.70 | 60.48 | 5939.36 | 0.00 | 426.47 | — | 2472.47 | — | 26.15 | 30.50 |
| 12. | SHRIDINESH | 374.50 | 18.90 | 209.74 | 0.40 | 7.47 | 100.94 | 18.13 | 12.88 | 4.78 | 17.34 |
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 25 | 17 | 18 | 15 | 23 | 16 | 21 | 16 | 17 | 16 | 19 | 18 | |
| 22 | 23 | 13 | 17 | 13 | 22 | 15 | 17 | 15 | 15 | 15 | 20 | 16 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 3 | 2 | 3 | 4 | 4 | 4 | 2 | 4 | 4 | 2 | 3 | 2 | 7 |
| Interest | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 3 | 8 | 49 | 4 | 5 | 2 | 2 | 5 | 5 | 2 | 3 | -2 | 9 | |
| Tax % | 57.44% | 24.90% | 18.89% | 17.84% | 20.20% | 30.13% | 39.17% | 22.08% | 13.98% | 28.38% | 19.40% | 49.37% | 15.84% |
| Net Profit | 0 | 0 | 0 | 0 | 3 | 2 | 7 | 3 | 4 | 2 | 2 | -1 | 7 |
| 2 | 13 | 67 | 3 | 7 | 3 | 3 | 8 | 8 | 3 | 4 | -1 | 1 | |
| Equity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| 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
- 24
- 22
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 0
- Depreciation
- 1
- 3
- Tax %
- 57.44%
- Net Profit
- 0
- 2
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 25
- 23
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 0
- Depreciation
- 1
- 8
- Tax %
- 24.90%
- Net Profit
- 0
- 13
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 17
- 13
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 0
- Depreciation
- 1
- 49
- Tax %
- 18.89%
- Net Profit
- 0
- 67
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 18
- 17
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 0
- Depreciation
- 1
- 4
- Tax %
- 17.84%
- Net Profit
- 0
- 3
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 15
- 13
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 0
- Depreciation
- 1
- 5
- Tax %
- 20.20%
- Net Profit
- 3
- 7
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 23
- 22
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 1
- Depreciation
- 1
- 2
- Tax %
- 30.13%
- Net Profit
- 2
- 3
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 16
- 15
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 0
- Depreciation
- 1
- 2
- Tax %
- 39.17%
- Net Profit
- 7
- 3
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 21
- 17
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 0
- Depreciation
- 1
- 5
- Tax %
- 22.08%
- Net Profit
- 3
- 8
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 16
- 15
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 0
- Depreciation
- 1
- 5
- Tax %
- 13.98%
- Net Profit
- 4
- 8
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 17
- 15
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 0
- Depreciation
- 1
- 2
- Tax %
- 28.38%
- Net Profit
- 2
- 3
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 16
- 15
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 0
- Depreciation
- 1
- 3
- Tax %
- 19.40%
- Net Profit
- 2
- 4
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 19
- 20
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 0
- Depreciation
- 1
- -2
- Tax %
- 49.37%
- Net Profit
- -1
- -1
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 18
- 16
- Operating Profit
- —
- OPM %
- —
- Other Income
- 7
- Interest
- 0
- Depreciation
- 1
- 9
- Tax %
- 15.84%
- Net Profit
- 7
- 1
- Equity Capital
- 6
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 6
- 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 96 | 93 | 89 | 71 | 74 | 90 | 98 | 67 | 67 | 68 | 70 | |
| 87 | 89 | 82 | 71 | 61 | 73 | 87 | 56 | 58 | 64 | 66 | |
| Operating Profit | 13 | 8 | 11 | 8 | 18 | 22 | 18 | 24 | 21 | 15 | — |
| OPM % | 14 | 9 | 13 | 12 | 25 | 24 | 18 | 35 | 32 | 22 | — |
| Other Income | 4 | 4 | 4 | 9 | 5 | 5 | 7 | 12 | 13 | 11 | 14 |
| Interest | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
| Depreciation | 9 | 9 | 8 | 7 | 6 | 5 | 6 | 3 | 3 | 3 | 3 |
| 1 | -8 | -1 | 0 | 12 | 37 | 29 | 69 | 17 | 9 | 12 | |
| Tax % | -71 | 11 | 80 | -453 | 9 | 11 | 18 | 20 | 22 | 12 | 15 |
| Net Profit | 2 | -7 | -0 | 1 | 11 | 33 | 24 | 55 | 14 | 8 | 11 |
| EPS | 0 | 0 | 0 | 0 | 19 | 53 | 42 | 90 | 19 | 13 | — |
| Dividend Payout % | 31 | -12 | -1,563 | 145 | 29 | 14 | 23 | 33 | 11 | 11 | — |
| Minority Interest | 0 | 1 | 0 | 0 | -1 | -3 | -0 | 4 | 3 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Adjusted EPS | 5 | -12 | -0 | 2 | 18 | 54 | 43 | 90 | 19 | 13 | — |
| Minority Interest | 0 | 1 | 0 | 0 | -1 | -3 | -0 | 4 | 3 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Adjusted EPS | 5 | -12 | -0 | 2 | 18 | 54 | 43 | 90 | 19 | 13 | — |
Mar 2017
- 96
- 87
- Operating Profit
- 13
- OPM %
- 14
- Other Income
- 4
- Interest
- 3
- Depreciation
- 9
- 1
- Tax %
- -71
- Net Profit
- 2
- EPS
- 0
- Dividend Payout %
- 31
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2018
- 93
- 89
- Operating Profit
- 8
- OPM %
- 9
- Other Income
- 4
- Interest
- 2
- Depreciation
- 9
- -8
- Tax %
- 11
- Net Profit
- -7
- EPS
- 0
- Dividend Payout %
- -12
- Minority Interest
- 1
- Share of Associates
- 0
- Adjusted EPS
- -12
- Minority Interest
- 1
- Share of Associates
- 0
- Adjusted EPS
- -12
Mar 2019
- 89
- 82
- Operating Profit
- 11
- OPM %
- 13
- Other Income
- 4
- Interest
- 2
- Depreciation
- 8
- -1
- Tax %
- 80
- Net Profit
- -0
- EPS
- 0
- Dividend Payout %
- -1,563
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- -0
Mar 2020
- 71
- 71
- Operating Profit
- 8
- OPM %
- 12
- Other Income
- 9
- Interest
- 1
- Depreciation
- 7
- 0
- Tax %
- -453
- Net Profit
- 1
- EPS
- 0
- Dividend Payout %
- 145
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2021
- 74
- 61
- Operating Profit
- 18
- OPM %
- 25
- Other Income
- 5
- Interest
- 1
- Depreciation
- 6
- 12
- Tax %
- 9
- Net Profit
- 11
- EPS
- 19
- Dividend Payout %
- 29
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 18
- Minority Interest
- -1
- Share of Associates
- 0
- Adjusted EPS
- 18
Mar 2022
- 90
- 73
- Operating Profit
- 22
- OPM %
- 24
- Other Income
- 5
- Interest
- 1
- Depreciation
- 5
- 37
- Tax %
- 11
- Net Profit
- 33
- EPS
- 53
- Dividend Payout %
- 14
- Minority Interest
- -3
- Share of Associates
- 0
- Adjusted EPS
- 54
- Minority Interest
- -3
- Share of Associates
- 0
- Adjusted EPS
- 54
Mar 2023
- 98
- 87
- Operating Profit
- 18
- OPM %
- 18
- Other Income
- 7
- Interest
- 1
- Depreciation
- 6
- 29
- Tax %
- 18
- Net Profit
- 24
- EPS
- 42
- Dividend Payout %
- 23
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 43
- Minority Interest
- -0
- Share of Associates
- 0
- Adjusted EPS
- 43
Mar 2024
- 67
- 56
- Operating Profit
- 24
- OPM %
- 35
- Other Income
- 12
- Interest
- 0
- Depreciation
- 3
- 69
- Tax %
- 20
- Net Profit
- 55
- EPS
- 90
- Dividend Payout %
- 33
- Minority Interest
- 4
- Share of Associates
- 0
- Adjusted EPS
- 90
- Minority Interest
- 4
- Share of Associates
- 0
- Adjusted EPS
- 90
Mar 2025
- 67
- 58
- Operating Profit
- 21
- OPM %
- 32
- Other Income
- 13
- Interest
- 1
- Depreciation
- 3
- 17
- Tax %
- 22
- Net Profit
- 14
- EPS
- 19
- Dividend Payout %
- 11
- Minority Interest
- 3
- Share of Associates
- 0
- Adjusted EPS
- 19
- Minority Interest
- 3
- Share of Associates
- 0
- Adjusted EPS
- 19
Mar 2026
- 68
- 64
- Operating Profit
- 15
- OPM %
- 22
- Other Income
- 11
- Interest
- 1
- Depreciation
- 3
- 9
- Tax %
- 12
- Net Profit
- 8
- EPS
- 13
- Dividend Payout %
- 11
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 13
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 13
TTM
- 70
- 66
- Operating Profit
- —
- OPM %
- —
- Other Income
- 14
- Interest
- 1
- Depreciation
- 3
- 12
- Tax %
- 15
- Net Profit
- 11
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 1
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 1
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- -4%
- 5 Years:
- -2%
- 3 Years:
- -12%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 9%
- 5 Years:
- -6%
- 3 Years:
- -32%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- —
RETURN ON EQUITY
- 10 Years:
- 9%
- 5 Years:
- 17%
- 3 Years:
- 14%
- Last Year:
- 4%
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 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 |
| 97 | 90 | 91 | 91 | 105 | 132 | 152 | 196 | 189 | 195 | |
| 1 | 0 | 2 | 4 | 3 | 1 | 2 | 6 | -3 | -4 | |
| Trade Payables | 6 | 7 | 8 | 6 | 5 | 8 | 7 | 10 | 4 | 3 |
| 51 | 45 | 40 | 31 | 28 | 39 | 52 | 53 | 68 | 30 | |
| Total Liabilities | 160 | 147 | 146 | 137 | 147 | 186 | 218 | 270 | 264 | 229 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 66 | 58 | 54 | 45 | 39 | 44 | 49 | 55 | 24 | 22 | |
| 34 | 35 | 47 | 58 | 74 | 92 | 116 | 163 | 157 | 171 | |
| 37 | 30 | 23 | 15 | 16 | 19 | 16 | 19 | 16 | 15 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 5 | 5 | |
| Cash & Bank | 4 | 4 | 4 | 2 | 2 | 5 | 4 | 5 | 4 | 4 |
| 19 | 20 | 18 | 17 | 15 | 26 | 33 | 14 | 57 | 13 | |
| Total Assets | 160 | 147 | 146 | 137 | 147 | 186 | 218 | 270 | 264 | 229 |
| Total Debt | 16 | 12 | 7 | 6 | 5 | 7 | 14 | 24 | 5 | 2 |
| Net Working Capital | 62 | 59 | 59 | 64 | 84 | 109 | 126 | 164 | 156 | 167 |
| Contingent Liabilities | 10 | 10 | 10 | 5 | 4 | 4 | 4 | 4 | 3 | 2 |
| Book Value per Share | 200.53 | 187.27 | 184.70 | 180.89 | 197.41 | 245.89 | 280.64 | 359.83 | 347.03 | 357.62 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 16 | 12 | 7 | 6 | 5 | 7 | 14 | 24 | 5 | 2 |
| Net Working Capital | 62 | 59 | 59 | 64 | 84 | 109 | 126 | 164 | 156 | 167 |
| Contingent Liabilities | 10 | 10 | 10 | 5 | 4 | 4 | 4 | 4 | 3 | 2 |
| Book Value per Share | 200.53 | 187.27 | 184.70 | 180.89 | 197.41 | 245.89 | 280.64 | 359.83 | 347.03 | 357.62 |
| 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
- 97
- 1
- Trade Payables
- 6
- 51
- Total Liabilities
- 160
- 66
- 34
- 37
- 0
- Cash & Bank
- 4
- 19
- Total Assets
- 160
- Total Debt
- 16
- Net Working Capital
- 62
- Contingent Liabilities
- 10
- Book Value per Share
- 200.53
- Face Value
- 10.00
- Total Debt
- 16
- Net Working Capital
- 62
- Contingent Liabilities
- 10
- Book Value per Share
- 200.53
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 5
- 90
- 0
- Trade Payables
- 7
- 45
- Total Liabilities
- 147
- 58
- 35
- 30
- 0
- Cash & Bank
- 4
- 20
- Total Assets
- 147
- Total Debt
- 12
- Net Working Capital
- 59
- Contingent Liabilities
- 10
- Book Value per Share
- 187.27
- Face Value
- 10.00
- Total Debt
- 12
- Net Working Capital
- 59
- Contingent Liabilities
- 10
- Book Value per Share
- 187.27
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 5
- 91
- 2
- Trade Payables
- 8
- 40
- Total Liabilities
- 146
- 54
- 47
- 23
- 0
- Cash & Bank
- 4
- 18
- Total Assets
- 146
- Total Debt
- 7
- Net Working Capital
- 59
- Contingent Liabilities
- 10
- Book Value per Share
- 184.70
- Face Value
- 10.00
- Total Debt
- 7
- Net Working Capital
- 59
- Contingent Liabilities
- 10
- Book Value per Share
- 184.70
- Face Value
- 10.00
Mar 2020
- Equity Capital
- 5
- 91
- 4
- Trade Payables
- 6
- 31
- Total Liabilities
- 137
- 45
- 58
- 15
- 0
- Cash & Bank
- 2
- 17
- Total Assets
- 137
- Total Debt
- 6
- Net Working Capital
- 64
- Contingent Liabilities
- 5
- Book Value per Share
- 180.89
- Face Value
- 10.00
- Total Debt
- 6
- Net Working Capital
- 64
- Contingent Liabilities
- 5
- Book Value per Share
- 180.89
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 6
- 105
- 3
- Trade Payables
- 5
- 28
- Total Liabilities
- 147
- 39
- 74
- 16
- 0
- Cash & Bank
- 2
- 15
- Total Assets
- 147
- Total Debt
- 5
- Net Working Capital
- 84
- Contingent Liabilities
- 4
- Book Value per Share
- 197.41
- Face Value
- 10.00
- Total Debt
- 5
- Net Working Capital
- 84
- Contingent Liabilities
- 4
- Book Value per Share
- 197.41
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 6
- 132
- 1
- Trade Payables
- 8
- 39
- Total Liabilities
- 186
- 44
- 92
- 19
- 0
- Cash & Bank
- 5
- 26
- Total Assets
- 186
- Total Debt
- 7
- Net Working Capital
- 109
- Contingent Liabilities
- 4
- Book Value per Share
- 245.89
- Face Value
- 10.00
- Total Debt
- 7
- Net Working Capital
- 109
- Contingent Liabilities
- 4
- Book Value per Share
- 245.89
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 6
- 152
- 2
- Trade Payables
- 7
- 52
- Total Liabilities
- 218
- 49
- 116
- 16
- 0
- Cash & Bank
- 4
- 33
- Total Assets
- 218
- Total Debt
- 14
- Net Working Capital
- 126
- Contingent Liabilities
- 4
- Book Value per Share
- 280.64
- Face Value
- 10.00
- Total Debt
- 14
- Net Working Capital
- 126
- Contingent Liabilities
- 4
- Book Value per Share
- 280.64
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 6
- 196
- 6
- Trade Payables
- 10
- 53
- Total Liabilities
- 270
- 55
- 163
- 19
- 15
- Cash & Bank
- 5
- 14
- Total Assets
- 270
- Total Debt
- 24
- Net Working Capital
- 164
- Contingent Liabilities
- 4
- Book Value per Share
- 359.83
- Face Value
- 10.00
- Total Debt
- 24
- Net Working Capital
- 164
- Contingent Liabilities
- 4
- Book Value per Share
- 359.83
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 6
- 189
- -3
- Trade Payables
- 4
- 68
- Total Liabilities
- 264
- 24
- 157
- 16
- 5
- Cash & Bank
- 4
- 57
- Total Assets
- 264
- Total Debt
- 5
- Net Working Capital
- 156
- Contingent Liabilities
- 3
- Book Value per Share
- 347.03
- Face Value
- 10.00
- Total Debt
- 5
- Net Working Capital
- 156
- Contingent Liabilities
- 3
- Book Value per Share
- 347.03
- Face Value
- 10.00
Mar 2026
- Equity Capital
- 6
- 195
- -4
- Trade Payables
- 3
- 30
- Total Liabilities
- 229
- 22
- 171
- 15
- 5
- Cash & Bank
- 4
- 13
- Total Assets
- 229
- Total Debt
- 2
- Net Working Capital
- 167
- Contingent Liabilities
- 2
- Book Value per Share
- 357.62
- Face Value
- 10.00
- Total Debt
- 2
- Net Working Capital
- 167
- Contingent Liabilities
- 2
- Book Value per Share
- 357.62
- 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 6 | 16 | 3 | 10 | 13 | 8 | 8 | 14 | 3 | |
| Cash from Investing | -33 | -0 | -13 | -3 | -12 | -11 | -11 | -9 | 3 | -0 |
| Cash from Financing | -11 | -6 | -2 | -2 | 2 | 1 | 1 | 3 | -18 | -4 |
| -29 | -0 | 1 | -2 | 0 | 3 | -2 | 1 | -1 | -1 | |
| Free Cash Flow | 14 | 5 | 14 | 3 | 10 | 6 | 1 | -2 | 14 | 3 |
| OCF / Net Profit | 6.93 | -0.90 | -63.04 | 3.88 | 0.96 | 0.40 | 0.33 | 0.14 | 1.04 | 0.38 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 47 | 38 | 34 | 18 | 30 | 22 |
| OCF / Net Profit | 6.93 | -0.90 | -63.04 | 3.88 | 0.96 | 0.40 | 0.33 | 0.14 | 1.04 | 0.38 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 47 | 38 | 34 | 18 | 30 | 22 |
Mar 2017
- 15
- Cash from Investing
- -33
- Cash from Financing
- -11
- -29
- Free Cash Flow
- 14
- OCF / Net Profit
- 6.93
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 6.93
- Cumulative 5-Year FCF
- 0
Mar 2018
- 6
- Cash from Investing
- -0
- Cash from Financing
- -6
- -0
- Free Cash Flow
- 5
- OCF / Net Profit
- -0.90
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.90
- Cumulative 5-Year FCF
- 0
Mar 2019
- 16
- Cash from Investing
- -13
- Cash from Financing
- -2
- 1
- Free Cash Flow
- 14
- OCF / Net Profit
- -63.04
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -63.04
- Cumulative 5-Year FCF
- 0
Mar 2020
- 3
- Cash from Investing
- -3
- Cash from Financing
- -2
- -2
- Free Cash Flow
- 3
- OCF / Net Profit
- 3.88
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 3.88
- Cumulative 5-Year FCF
- 0
Mar 2021
- 10
- Cash from Investing
- -12
- Cash from Financing
- 2
- 0
- Free Cash Flow
- 10
- OCF / Net Profit
- 0.96
- Cumulative 5-Year FCF
- 47
- OCF / Net Profit
- 0.96
- Cumulative 5-Year FCF
- 47
Mar 2022
- 13
- Cash from Investing
- -11
- Cash from Financing
- 1
- 3
- Free Cash Flow
- 6
- OCF / Net Profit
- 0.40
- Cumulative 5-Year FCF
- 38
- OCF / Net Profit
- 0.40
- Cumulative 5-Year FCF
- 38
Mar 2023
- 8
- Cash from Investing
- -11
- Cash from Financing
- 1
- -2
- Free Cash Flow
- 1
- OCF / Net Profit
- 0.33
- Cumulative 5-Year FCF
- 34
- OCF / Net Profit
- 0.33
- Cumulative 5-Year FCF
- 34
Mar 2024
- 8
- Cash from Investing
- -9
- Cash from Financing
- 3
- 1
- Free Cash Flow
- -2
- OCF / Net Profit
- 0.14
- Cumulative 5-Year FCF
- 18
- OCF / Net Profit
- 0.14
- Cumulative 5-Year FCF
- 18
Mar 2025
- 14
- Cash from Investing
- 3
- Cash from Financing
- -18
- -1
- Free Cash Flow
- 14
- OCF / Net Profit
- 1.04
- Cumulative 5-Year FCF
- 30
- OCF / Net Profit
- 1.04
- Cumulative 5-Year FCF
- 30
Mar 2026
- 3
- Cash from Investing
- -0
- Cash from Financing
- -4
- -1
- Free Cash Flow
- 3
- OCF / Net Profit
- 0.38
- Cumulative 5-Year FCF
- 22
- OCF / Net Profit
- 0.38
- Cumulative 5-Year FCF
- 22
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 (₹) | 4.85 | -12.39 | -0.12 | 2.07 | 17.53 | 53.61 | 42.58 | 90.25 | 18.73 | 13.20 |
| Book Value (₹) | 200.53 | 187.27 | 184.70 | 180.89 | 197.41 | 245.89 | 280.64 | 359.83 | 347.03 | 357.62 |
| Dividend per Share (₹) | 1.50 | 1.50 | 1.80 | 3.00 | 5.00 | 7.50 | 10.00 | 30.00 | 2.00 | 1.50 |
| Cash EPS (₹) | 22.26 | 3.58 | 15.23 | 15.14 | 29.59 | 67.57 | 53.18 | 104.01 | 29.73 | 19.08 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 12.96% | 8.76% | 12.72% | 12.00% | 24.80% | 24.48% | 18.05% | 16.97% | 12.21% | 4.79% |
| Net Margin % | 2.15% | -7.23% | -0.29% | 1.05% | 14.40% | 36.25% | 24.46% | 82.60% | 20.49% | 11.61% |
| ROE % | 2.19% | -6.90% | -0.27% | 0.77% | 10.34% | 26.33% | 16.29% | 30.91% | 6.89% | 3.98% |
| ROCE % | 3.50% | -4.92% | 0.41% | 0.92% | 11.43% | 28.54% | 19.33% | 34.88% | 8.60% | 4.78% |
| 1.36% | -4.43% | -0.18% | 0.52% | 7.53% | 19.67% | 11.91% | 22.72% | 5.10% | 3.19% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 57 | 57 | 59 | 64 | 55 | 50 | 53 | 82 | 56 | 28 |
| Inventory Days | 126 | 130 | 108 | 97 | 76 | 71 | 65 | 96 | 97 | 82 |
| Payable Days | 66 | 69 | 87 | 96 | 96 | 89 | 80 | 223 | 165 | 71 |
| 117 | 119 | 79 | 65 | 35 | 32 | 38 | -46 | -12 | 39 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.16x | 0.12x | 0.07x | 0.06x | 0.05x | 0.05x | 0.09x | 0.12x | 0.02x | 0.01x |
| Interest Coverage (x) | 1.44x | -2.62x | 0.25x | 1.16x | 15.23x | 57.69x | 21.91x | 430.44x | 23.84x | 13.50x |
| 3.09x | 3.08x | 2.93x | 3.63x | 4.96x | 5.47x | 5.54x | 5.45x | 8.06x | 9.69x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | -2.50% | -3.86% | -3.46% | -21.09% | 5.10% | 21.58% | 8.88% | -31.63% | -0.89% | 1.80% |
| Operating Profit Growth % | -11.83% | -37.99% | 37.83% | -25.53% | 117.14% | 20.01% | -19.71% | 33.58% | -10.29% | -31.07% |
| Net Profit Growth % | -29.75% | -407.92% | 96.17% | 384.52% | 1340.98% | 206.10% | -26.52% | 130.89% | -75.42% | -42.33% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 111.98% | -79.25% | -29.52% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 5.30x | 15.01x | 16.25x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 1.33x | 0.81x | 0.60x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 6.28% | 0.71% | 0.70% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 12.12x | 7.44x | 8.13x |
Mar 2017
- EPS (₹)
- 4.85
- Book Value (₹)
- 200.53
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 22.26
- Operating Margin %
- 12.96%
- Net Margin %
- 2.15%
- ROE %
- 2.19%
- ROCE %
- 3.50%
- 1.36%
- Debtor Days
- 57
- Inventory Days
- 126
- Payable Days
- 66
- 117
- Debt to Equity (x)
- 0.16x
- Interest Coverage (x)
- 1.44x
- 3.09x
- Revenue Growth %
- -2.50%
- Operating Profit Growth %
- -11.83%
- Net Profit Growth %
- -29.75%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- -12.39
- Book Value (₹)
- 187.27
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 3.58
- Operating Margin %
- 8.76%
- Net Margin %
- -7.23%
- ROE %
- -6.90%
- ROCE %
- -4.92%
- -4.43%
- Debtor Days
- 57
- Inventory Days
- 130
- Payable Days
- 69
- 119
- Debt to Equity (x)
- 0.12x
- Interest Coverage (x)
- -2.62x
- 3.08x
- Revenue Growth %
- -3.86%
- Operating Profit Growth %
- -37.99%
- Net Profit Growth %
- -407.92%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- -0.12
- Book Value (₹)
- 184.70
- Dividend per Share (₹)
- 1.80
- Cash EPS (₹)
- 15.23
- Operating Margin %
- 12.72%
- Net Margin %
- -0.29%
- ROE %
- -0.27%
- ROCE %
- 0.41%
- -0.18%
- Debtor Days
- 59
- Inventory Days
- 108
- Payable Days
- 87
- 79
- Debt to Equity (x)
- 0.07x
- Interest Coverage (x)
- 0.25x
- 2.93x
- Revenue Growth %
- -3.46%
- Operating Profit Growth %
- 37.83%
- Net Profit Growth %
- 96.17%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 2.07
- Book Value (₹)
- 180.89
- Dividend per Share (₹)
- 3.00
- Cash EPS (₹)
- 15.14
- Operating Margin %
- 12.00%
- Net Margin %
- 1.05%
- ROE %
- 0.77%
- ROCE %
- 0.92%
- 0.52%
- Debtor Days
- 64
- Inventory Days
- 97
- Payable Days
- 96
- 65
- Debt to Equity (x)
- 0.06x
- Interest Coverage (x)
- 1.16x
- 3.63x
- Revenue Growth %
- -21.09%
- Operating Profit Growth %
- -25.53%
- Net Profit Growth %
- 384.52%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 17.53
- Book Value (₹)
- 197.41
- Dividend per Share (₹)
- 5.00
- Cash EPS (₹)
- 29.59
- Operating Margin %
- 24.80%
- Net Margin %
- 14.40%
- ROE %
- 10.34%
- ROCE %
- 11.43%
- 7.53%
- Debtor Days
- 55
- Inventory Days
- 76
- Payable Days
- 96
- 35
- Debt to Equity (x)
- 0.05x
- Interest Coverage (x)
- 15.23x
- 4.96x
- Revenue Growth %
- 5.10%
- Operating Profit Growth %
- 117.14%
- Net Profit Growth %
- 1340.98%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 53.61
- Book Value (₹)
- 245.89
- Dividend per Share (₹)
- 7.50
- Cash EPS (₹)
- 67.57
- Operating Margin %
- 24.48%
- Net Margin %
- 36.25%
- ROE %
- 26.33%
- ROCE %
- 28.54%
- 19.67%
- Debtor Days
- 50
- Inventory Days
- 71
- Payable Days
- 89
- 32
- Debt to Equity (x)
- 0.05x
- Interest Coverage (x)
- 57.69x
- 5.47x
- Revenue Growth %
- 21.58%
- Operating Profit Growth %
- 20.01%
- Net Profit Growth %
- 206.10%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 42.58
- Book Value (₹)
- 280.64
- Dividend per Share (₹)
- 10.00
- Cash EPS (₹)
- 53.18
- Operating Margin %
- 18.05%
- Net Margin %
- 24.46%
- ROE %
- 16.29%
- ROCE %
- 19.33%
- 11.91%
- Debtor Days
- 53
- Inventory Days
- 65
- Payable Days
- 80
- 38
- Debt to Equity (x)
- 0.09x
- Interest Coverage (x)
- 21.91x
- 5.54x
- Revenue Growth %
- 8.88%
- Operating Profit Growth %
- -19.71%
- Net Profit Growth %
- -26.52%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 90.25
- Book Value (₹)
- 359.83
- Dividend per Share (₹)
- 30.00
- Cash EPS (₹)
- 104.01
- Operating Margin %
- 16.97%
- Net Margin %
- 82.60%
- ROE %
- 30.91%
- ROCE %
- 34.88%
- 22.72%
- Debtor Days
- 82
- Inventory Days
- 96
- Payable Days
- 223
- -46
- Debt to Equity (x)
- 0.12x
- Interest Coverage (x)
- 430.44x
- 5.45x
- Revenue Growth %
- -31.63%
- Operating Profit Growth %
- 33.58%
- Net Profit Growth %
- 130.89%
- 111.98%
- P/E (x)
- 5.30x
- P/B (x)
- 1.33x
- Dividend Yield %
- 6.28%
- 12.12x
Mar 2025
- EPS (₹)
- 18.73
- Book Value (₹)
- 347.03
- Dividend per Share (₹)
- 2.00
- Cash EPS (₹)
- 29.73
- Operating Margin %
- 12.21%
- Net Margin %
- 20.49%
- ROE %
- 6.89%
- ROCE %
- 8.60%
- 5.10%
- Debtor Days
- 56
- Inventory Days
- 97
- Payable Days
- 165
- -12
- Debt to Equity (x)
- 0.02x
- Interest Coverage (x)
- 23.84x
- 8.06x
- Revenue Growth %
- -0.89%
- Operating Profit Growth %
- -10.29%
- Net Profit Growth %
- -75.42%
- -79.25%
- P/E (x)
- 15.01x
- P/B (x)
- 0.81x
- Dividend Yield %
- 0.71%
- 7.44x
Mar 2026
- EPS (₹)
- 13.20
- Book Value (₹)
- 357.62
- Dividend per Share (₹)
- 1.50
- Cash EPS (₹)
- 19.08
- Operating Margin %
- 4.79%
- Net Margin %
- 11.61%
- ROE %
- 3.98%
- ROCE %
- 4.78%
- 3.19%
- Debtor Days
- 28
- Inventory Days
- 82
- Payable Days
- 71
- 39
- Debt to Equity (x)
- 0.01x
- Interest Coverage (x)
- 13.50x
- 9.69x
- Revenue Growth %
- 1.80%
- Operating Profit Growth %
- -31.07%
- Net Profit Growth %
- -42.33%
- -29.52%
- P/E (x)
- 16.25x
- P/B (x)
- 0.60x
- Dividend Yield %
- 0.70%
- 8.13x
Documents
Announcements
Nothing filed yet.
Annual Reports
Nothing filed yet.
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.

