BSE: 0 | NSE: | Household & Personal Products |
BSE: 0 | NSE: | Household & Personal Products |
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | - | - |
| TTM Sales (₹ Cr.) | - | - |
| BVPS (₹.) ⓘ | - | - |
| Reserves (₹ Cr.) ⓘ | - | - |
| P/BV ⓘ | - | - |
| PE ⓘ | - | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | - / - |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | - |
| Equity (₹ Cr.) | - |
| Face Value (₹) | - |
| Industry PE ⓘ | - |
| PARTICULARS | Mar'23 | Mar'24 |
|---|---|---|
| Sales | 22.93 | 37.79 |
| Operating Expenses ⓘ | 20.43 | 29.30 |
| Manufacturing Costs | 0.27 | 0.39 |
| Material Costs | 16.40 | 24.26 |
| Employee Cost | 0.65 | 0.44 |
| Other Costs ⓘ | 3.11 | 4.21 |
| Operating Profit ⓘ | 2.50 | 8.49 |
| Operating Profit Margin (%) | 10.9% | 22.5% |
| Other Income ⓘ | 0 | 0 |
| Interest ⓘ | 0.47 | 1.68 |
| Depreciation ⓘ | 0.21 | 0.47 |
| Exceptional Items ⓘ | 0 | 0 |
| Profit Before Tax ⓘ | 1.81 | 6.34 |
| Tax ⓘ | 0.46 | 1.64 |
| Profit After Tax | 1.35 | 4.70 |
| PAT Margin (%) | 5.9% | 12.4% |
| Adjusted EPS (₹) | 0.9 | 3.1 |
| Dividend Payout Ratio (%) | 0% | 0% |
| PARTICULARS | Mar'23 | Mar'24 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 10.83 | 15.54 | ||||||||
| Share Capital ⓘ | 3 | 6 | ||||||||
| Reserves ⓘ | 7.83 | 9.54 | ||||||||
| Minority Interest | 0 | 0 | ||||||||
| Debt | 9.42 | 17.16 | ||||||||
| Long Term Debt | 2.27 | 2.41 | ||||||||
| Short Term Debt | 7.15 | 14.74 | ||||||||
| Trade Payables | 5.01 | 3.04 | ||||||||
| Others Liabilities ⓘ | 4 | 4.89 | ||||||||
| Total Liabilities ⓘ | 29.27 | 40.63 | ||||||||
Fixed Assets | ||||||||||
| Gross Block | 1.70 | 2 | ||||||||
| Accumulated Depreciation | 0.21 | 0.68 | ||||||||
| Net Fixed Assets ⓘ | 1.48 | 1.32 | ||||||||
| CWIP ⓘ | 0.45 | 0.58 | ||||||||
| Investmentsⓘ | 0 | 0 | ||||||||
| Inventories | 10.95 | 19.32 | ||||||||
| Trade Receivables | 7.49 | 11.61 | ||||||||
| Cash Equivalents | 0.24 | 0.69 | ||||||||
| Others Assetsⓘ | 8.65 | 7.10 | ||||||||
| Total Assets ⓘ | 29.27 | 40.63 | ||||||||
| PARTICULARS | Mar'23 | Mar'24 |
|---|---|---|
| Cash Flow From Operating Activity ⓘ | -2.13 | -3.29 |
| PBT ⓘ | 1.81 | 6.34 |
| Adjustment ⓘ | 1.09 | 2.08 |
| Changes in Working Capital ⓘ | -4.82 | -11.09 |
| Tax Paid ⓘ | -0.21 | -0.62 |
| Cash Flow From Investing Activity ⓘ | -4.57 | -2.44 |
| Capex | -1.28 | -0.44 |
| Net Investments | 0 | 0 |
| Others ⓘ | -3.29 | -2.01 |
| Cash Flow From Financing Activityⓘ | 6.94 | 6.19 |
| Net Proceeds from Shares ⓘ | 1.69 | 0 |
| Net Proceeds from Borrowing ⓘ | 2.34 | 0.15 |
| Interest Paid ⓘ | -0.41 | -1.56 |
| Dividend Paid ⓘ | 0 | 0 |
| Others ⓘ | 3.32 | 7.60 |
| Net Cash Flow ⓘ | 0.24 | 0.45 |
| PARTICULARS | Mar'23 | Mar'24 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 12.47 | 35.65 | ||||||||
| ROCE (%) | 10.71 | 29.09 | ||||||||
| Asset Turnover Ratio | 0.78 | 1.08 | ||||||||
| PAT to CFO Conversion(x) | -1.58 | -0.7 | Working Capital Days | |||||||
| Receivable Days | 119 | 92 | ||||||||
| Inventory Days | 174 | 146 | ||||||||
| Payable Days | 112 | 61 | ||||||||