Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 12.25 | 16.70 | 16.66 | 16.15 | 16.80 | 15.95 | 15.01 | 12.61 | 18.84 | 12.73 | 11.76 | 8.25 |
| Expenses | 13.55 | 16.21 | 15.74 | 16.12 | 17.99 | 16.73 | 16.92 | 14.72 | 20.11 | 15.01 | 14.75 | 11.53 |
| Operating Profit | -1.30 | 0.49 | 0.92 | 0.03 | -1.19 | -0.78 | -1.91 | -2.11 | -1.27 | -2.28 | -2.99 | -3.28 |
| OPM % | -10.61% | 2.93% | 5.52% | 0.19% | -7.08% | -4.89% | -12.72% | -16.73% | -6.74% | -17.91% | -25.43% | -39.76% |
| Other Income | 239.47 | 0.16 | 61.13 | 0.60 | 1.09 | 0.11 | 8.64 | 3.78 | 0.91 | 0.24 | 4.79 | 0.13 |
| Interest | 0.69 | 0.71 | 0.71 | 0.58 | 0.53 | 0.54 | 1.55 | 1.83 | 1.95 | 2.24 | 1.84 | 1.72 |
| Depreciation | 0.35 | 0.36 | 0.07 | 0.23 | 0.23 | 0.26 | 0.27 | 0.26 | 0.26 | 0.25 | 0.38 | 0.27 |
| Profit before tax | 237.13 | -0.42 | 61.27 | -0.18 | -0.86 | -1.47 | 4.91 | -0.42 | -2.57 | -4.53 | -0.42 | -5.14 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 1.36% | 1.83% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | 237.13 | -0.41 | 61.27 | -0.18 | -0.85 | -1.50 | 4.82 | -0.42 | -2.58 | -4.53 | -0.42 | -5.13 |
| EPS in Rs | 196.51 | -0.11 | 16.75 | -0.05 | -0.23 | -0.41 | 1.32 | -0.11 | -0.71 | -1.24 | -0.11 | -1.40 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 75 | 66 | 72 | 74 | 62 | 61 | 69 | 52 | 55 | 64 | 56 | 52 |
| Expenses | 76 | 75 | 81 | 85 | 72 | 67 | 81 | 66 | 57 | 68 | 65 | 61 |
| Operating Profit | -1 | -9 | -10 | -11 | -9 | -6 | -12 | -13 | -3 | -4 | -9 | -10 |
| OPM % | -1.4% | -14% | -14% | -16% | -15% | -9% | -17% | -26% | -4.9% | -6% | -15% | -19% |
| Other Income | 0 | 12 | 8 | 22 | 8 | 13 | 63 | 19 | 301 | 10 | 10 | 6 |
| Interest | 4 | 5 | 4 | 5 | 4 | 4 | 3 | 4 | 3 | 3 | 8 | 8 |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | -6 | -3 | -7 | 4 | -7 | 2 | 47 | 0 | 294 | 2 | -8 | -13 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 5% | 0% | |
| Net Profit | -6 | -3 | -7 | 4 | -7 | 2 | 47 | 0 | 294 | 2 | -8 | -13 |
| EPS in Rs | -5.31 | -2.36 | -5.79 | 3.65 | -5.70 | 1.66 | 39.06 | 0.16 | 80.41 | 0.63 | -2.17 | -3.46 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -3% | -2% | 2% | -15% | ||
| Compounded Profit Growth | -3% | -3% | 16% | -718% | ||
| Stock Price CAGR | 5% | 4% | -9% | -44% | ||
| Return on Equity | % | % | % | % |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 37 | 37 | 37 |
| Reserves | -485 | -492 | -449 | -463 | -458 | -465 | -463 | -416 | -416 | -66 | -65 | -73 |
| Borrowings | 290 | 297 | 311 | 322 | 328 | 334 | 335 | 305 | 326 | 63 | 84 | 85 |
| Other Liabilities | 241 | 240 | 171 | 169 | 156 | 153 | 152 | 133 | 106 | 40 | 30 | 30 |
| Total Liabilities | 58 | 58 | 46 | 40 | 38 | 34 | 36 | 35 | 29 | 73 | 86 | 78 |
| Fixed Assets | 21 | 19 | 19 | 20 | 20 | 17 | 13 | 13 | 13 | 47 | 48 | 47 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Other Assets | 37 | 38 | 26 | 19 | 17 | 16 | 22 | 22 | 16 | 25 | 37 | 31 |
| Total Assets | 58 | 58 | 46 | 40 | 38 | 34 | 36 | 35 | 29 | 73 | 86 | 78 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 7 | -3 | 8 | 3 | -1 | -2 | -8 | -1 | -35 | -74 | -18 | 7 |
| Cash from Investing Activity | 1 | 0 | -1 | -1 | -1 | 1 | 12 | 0 | 18 | 8 | -1 | 0 |
| Cash from Financing Activity | -8 | 3 | -7 | -1 | 2 | 1 | -3 | 1 | 17 | 67 | 18 | -8 |
| Net Cash Flow | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 1 | -1 | -0 |
| Free Cash Flow | 7 | -3 | 7 | 1 | -3 | -1 | 3 | -1 | -18 | -66 | -19 | 7 |
| CFO/OP | -67% | 295% | -89% | -26% | 9% | 22% | 138% | 12% | 264% | 2,784% | 473% | -86% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 19 | 37 | 24 | 15 | 12 | 9 | 16 | 18 | 11 | 43 | 69 | 27 |
| Inventory Days | 126 | 125 | 135 | 93 | 77 | 68 | 84 | 54 | 45 | 87 | 70 | 61 |
| Days Payable | 474 | 549 | 617 | 552 | 586 | 607 | 607 | 353 | 298 | 352 | 209 | 218 |
| Cash Conversion Cycle | -328 | -387 | -458 | -444 | -497 | -529 | -507 | -280 | -242 | -222 | -69 | -131 |
| Working Capital Days | -666 | -656 | -373 | -368 | -402 | -468 | -454 | -304 | -760 | -426 | -231 | -344 |
| ROCE % | 10% | -0% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 66.15% | 39.91% | 39.91% | 39.91% | 39.91% | 39.91% | 39.91% | 39.91% | 39.91% | 39.91% | 39.91% | 39.91% |
| FIIs | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
| DIIs | 2.57% | 5.62% | 5.62% | 5.62% | 5.62% | 5.62% | 5.62% | 5.40% | 5.38% | 5.16% | 5.16% | 5.16% |
| Public | 31.28% | 54.45% | 54.45% | 54.44% | 54.45% | 54.44% | 54.45% | 54.66% | 54.68% | 54.91% | 54.91% | 54.91% |
| No. of Shareholders | 3,700 | 3,790 | 3,908 | 4,173 | 4,562 | 4,799 | 4,760 | 4,742 | 4,790 | 4,752 | 4,740 | 4,710 |
Fundamentals
Market Cap₹ 46.6 Cr.
Current Price₹ 12.7
Book Value₹ -9.99
ROCE-0.17 %
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-15%
Compounded Profit Growth (TTM)-718%
Standalone figures.
Valuation
Market capRs 47 Cr
Enterprise valueRs 131 Cr
Price to book-1.28x
Price to sales0.90x
EV / sales2.53x
Price to cash flow6.30x
Earnings yield-27.14%
P/E, 3-year average22.54x
P/B, 3-year average-2.83x
P/E, 5-year average25.01x
P/B, 5-year average-1.71x
Profitability
Operating margin (excl. other income)-15.47%
Operating margin (incl. other income)1.90%
EBITDA margin-7.27%
Pre-tax margin-24.54%
Net profit margin-24.54%
Net margin, latest quarter-62.18%
ROE24.35%
ROCE-0.17%
ROA-9.72%
ROE, 3-year average-39.77%
ROCE, 3-year average6.23%
ROA, 3-year average190.11%
ROE, 5-year average-26.08%
ROCE, 5-year average6.23%
ROA, 5-year average141.01%
ROIC (approx.)-10.35%
Other income / net worth-26.57%
Growth
Sales growth (latest year)-12.49%
Profit growth (latest year)-446.72%
Sales CAGR, 3 years2.40%
Sales CAGR, 5 years-1.71%
Sales growth QoQ-29.85%
Sales growth YoY (latest quarter)-34.58%
Per share
EPS (TTM)Rs -3.46
EPS (latest year)Rs -2.17
EPS (latest quarter)Rs -1.40
EPS, 3-year averageRs 26.29
EPS, 5-year averageRs 23.62
Book value per shareRs -9.99
Sales per shareRs 14.10
Cash flow per shareRs 2.03
Free cash flow per shareRs 1.91
Efficiency
Asset turnover0.72x
Fixed asset turnover1.19x
Inventory turnover8.05x
Inventory days45 days
Debtor days27 days
Debtors turnover13.54x
Creditor days218 days
Cash conversion cycle-131 days
Working capital days-344 days
Leverage
Total debtRs 85 Cr
Cash and bankRs 1 Cr
Net debtRs 84 Cr
Debt to equity-2.32x
Interest coverage-0.63x
Owners' fund to total sources-46.99%
Debt to assets108.91%
Cash flow
Cash from Operating Activity (latest year)Rs 7 Cr
Cash from Investing Activity (latest year)Rs 0 Cr
Cash from Financing Activity (latest year)Rs -8 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 7 Cr
FCFE (approx.: FCF + change in debt)Rs 7 Cr
Cash from ops / profit, 5 years-0.36x
Sales to cash flow7.55x
Statement figures
Net sales (TTM)Rs 52 Cr
Net sales (latest year)Rs 56 Cr
Sales (latest quarter)Rs 8 Cr
Operating profit excl. other income (latest year)Rs -9 Cr
Operating profit (latest quarter)Rs -3 Cr
Other income (TTM)Rs 6 Cr
EBITDA (TTM)Rs -4 Cr
PBDT (TTM)Rs -12 Cr
Profit before tax (TTM)Rs -13 Cr
Net profit (TTM)Rs -13 Cr
Net profit (latest year)Rs -8 Cr
Net profit (latest quarter)Rs -5 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 8 Cr
Cost of goods sold (latest year)Rs 55 Cr
Total expenditure (latest year)Rs 65 Cr
Total income (latest year)Rs 66 Cr
Share capitalRs 37 Cr
ReservesRs -73 Cr
Shareholders' fundsRs -37 Cr
Total assetsRs 78 Cr
Net blockRs 47 Cr
InvestmentsRs 0 Cr
ReceivablesRs 4 Cr
InventoryRs 7 Cr
Other liabilitiesRs 30 Cr
Shares outstanding (crore)3.66
Ownership
Promoter holding39.91% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | 526193 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +7.6% | -2.8% | +10.4 pts |
| 1 month | +9.2% | -6.8% | +16.0 pts |
| 3 months | -21.3% | -7.6% | -13.7 pts |
| 3 years | -24.7% | +14.2% | -38.9 pts |
| 5 years | +14.3% | +27.9% | -13.5 pts |
Red flags
F-score 3 of 8| serious | Negative equity Shareholders' equity is negative |
| explain | Weak cash conversion Cash from operations was -29% of net profit over the last 3 years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹8 Cr -34.6% vs Jun 2025.
Net loss ₹5 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Midwest Ltd | 3,164 | 28.5 | 15.8 % |
| Pokarna Ltd | 2,226 | 23.4 | 11.5 % |
| Esprit Stones Ltd | 143 | -0.25 % | |
| Global Surfaces Ltd | 128 | -1.69 % | |
| Pacific Industries Ltd | 91 | 33.0 | 1.09 % |
| Elegant Marbles and Grani Industries Ltd | 52 | 16.7 | 3.77 % |
| Oriental Trimex Ltd | 36 | 14.3 | 3.84 % |
| Aro Granite Industries Ltd | 35 | 0.57 % | |
| Madhav Marbles and Granites Ltd | 32 | -0.73 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Royal Cushion Vinyl Products Ltd?
Royal Cushion Vinyl Products Ltd (526193) has a market capitalisation of Rs 46.6 Cr. at the 2026-10-01 close.
What were Royal Cushion Vinyl Products Ltd's latest quarterly results?
In the Jun 2026 quarter, Royal Cushion Vinyl Products Ltd sales was Rs 8 Cr (-34.6% vs Jun 2025) with a net loss of Rs 5 Cr.