Price
Financials
Standalone, Rs crore| Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|
| Sales | 56 | 85 | 91 | 144 |
| Expenses | 51 | 76 | 81 | 130 |
| Operating Profit | 5 | 9 | 10 | 14 |
| OPM % | 10% | 11% | 11% | 10% |
| Other Income | 0 | 0 | 0 | -1 |
| Interest | 2 | 2 | 2 | 2 |
| Depreciation | 0 | 0 | 1 | 1 |
| Profit before tax | 3 | 7 | 7 | 10 |
| Tax % | 27% | 27% | 21% | 29% |
| Net Profit | 2 | 5 | 5 | 7 |
| EPS in Rs | 39.40 | 3.57 | 2.99 | 3.69 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales | 25 | 54 | 74 | 82 | 141 | 235 |
| Expenses | 23 | 52 | 71 | 78 | 126 | 211 |
| Operating Profit | 1 | 2 | 3 | 5 | 15 | 24 |
| OPM % | 6% | 3.6% | 4.0% | 6% | 10% | 10% |
| Other Income | 0 | 0 | -0 | 0 | 0 | -1 |
| Interest | 1 | 1 | 2 | 3 | 4 | 5 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 |
| Profit before tax | 0 | 1 | 1 | 2 | 10 | 16 |
| Tax % | 29% | 6% | 78% | -10% | 27% | 26% |
| Net Profit | 0 | 0 | 0 | 2 | 7 | 12 |
| EPS in Rs | 4.32 | 7.69 | 1.92 | 28.67 | 5.35 | 6.68 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 57% | 47% | 67% | ||
| Compounded Profit Growth | % | 121% | 356% | 94% | ||
| Stock Price CAGR | % | % | % | 139% | ||
| Return on Equity | % | 37% | 43% | 38% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.62 | 0.62 | 0.62 | 0.62 | 7 | 9 |
| Reserves | 4 | 5 | 5 | 6 | 8 | 52 |
| Borrowings | 10 | 16 | 23 | 33 | 38 | 52 |
| Other Liabilities | 4 | 10 | 11 | 9 | 39 | 53 |
| Total Liabilities | 20 | 31 | 39 | 48 | 92 | 165 |
| Fixed Assets | 6 | 7 | 8 | 12 | 21 | 38 |
| CWIP | 0 | 0 | 1 | 5 | 0 | 1 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 13 | 24 | 29 | 31 | 71 | 126 |
| Total Assets | 20 | 31 | 39 | 48 | 92 | 165 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 2 | -4 | -1 | 1 | 3 | -13 |
| Cash from Investing Activity | -3 | -1 | -3 | -8 | -6 | -20 |
| Cash from Financing Activity | 1 | 5 | 4 | 7 | 2 | 43 |
| Net Cash Flow | 0 | -0 | 0 | 0 | 0 | 10 |
| Free Cash Flow | -1 | -5 | -4 | -7 | -2 | -32 |
| CFO/OP | 127% | -210% | -30% | 27% | 18% | -39% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 61 | 85 | 70 | 52 | 100 | 110 |
| Inventory Days | 141 | 83 | 77 | 88 | 86 | 72 |
| Days Payable | 53 | 60 | 50 | 35 | 101 | 71 |
| Cash Conversion Cycle | 149 | 107 | 97 | 106 | 85 | 111 |
| Working Capital Days | 33 | 21 | 10 | 9 | 17 | 32 |
| ROCE % | 9% | 11% | 13% | 30% | 28% |
| Sep 2025 | Mar 2026 | |
|---|---|---|
| Promoters | 68.23% | 68.53% |
| FIIs | 2.92% | 1.05% |
| DIIs | 10.18% | 10.81% |
| Public | 18.67% | 19.61% |
| No. of Shareholders | 455 | 501 |
Fundamentals
Market Cap₹ 343 Cr.
Current Price₹ 187
Stock P/E24.1
Book Value₹ 33.2
ROCE28.0 %
ROE37.8 %
Dividend Yield0.00 %
Face Value₹ 5.00
Compounded Sales Growth (TTM)67%
Compounded Profit Growth (TTM)94%
Standalone figures.
Valuation
Market capRs 378 Cr
Enterprise valueRs 394 Cr
P/E (TTM)787.35x
Price to book72.96x
Price to sales7.06x
EV / EBITDA192.33x
EV / EBIT230.57x
EV / sales7.36x
Earnings yield0.13%
Profitability
Operating margin (excl. other income)3.64%
Operating margin (incl. other income)3.83%
EBITDA margin3.83%
Pre-tax margin0.95%
Net profit margin0.90%
ROE9.59%
ROCE9.27%
ROA1.88%
ROIC (approx.)7.48%
Tax rate5.88%
Other income / net worth1.93%
Growth
Sales growth (latest year)115.49%
Profit growth (latest year)77.78%
Per share
EPS (TTM)Rs 0.26
EPS (latest year)Rs 7.69
Book value per shareRs 2.83
Sales per shareRs 29.22
Cash flow per shareRs -2.30
Free cash flow per shareRs -17.46
Efficiency
Asset turnover1.71x
Fixed asset turnover7.57x
Inventory turnover4.64x
Inventory days79 days
Debtor days85 days
Debtors turnover4.32x
Creditor days71 days
Cash conversion cycle111 days
Working capital days32 days
Leverage
Total debtRs 16 Cr
Cash and bankRs 0 Cr
Net debtRs 16 Cr
Debt to equity3.17x
Net debt / EBITDA7.98x
Interest coverage1.43x
Owners' fund to total sources16.55%
Debt to assets52.49%
Cash flow
Cash from Operating Activity (latest year)Rs -4 Cr
Cash from Investing Activity (latest year)Rs -1 Cr
Cash from Financing Activity (latest year)Rs 5 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -32 Cr
FCFE (approx.: FCF + change in debt)Rs -26 Cr
Cash from ops / profit, 5 years-0.67x
Statement figures
Net sales (TTM)Rs 54 Cr
Net sales (latest year)Rs 54 Cr
Operating profit excl. other income (latest year)Rs 2 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 2 Cr
PBDT (TTM)Rs 1 Cr
Profit before tax (TTM)Rs 1 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 0 Cr
Net profit (latest year)Rs 0 Cr
Depreciation (TTM)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 49 Cr
Total expenditure (latest year)Rs 52 Cr
Total income (latest year)Rs 54 Cr
Share capitalRs 1 Cr
ReservesRs 5 Cr
Shareholders' fundsRs 5 Cr
Total assetsRs 31 Cr
Net blockRs 7 Cr
ReceivablesRs 12 Cr
InventoryRs 10 Cr
Other liabilitiesRs 10 Cr
Shares outstanding (crore)1.83
Ownership
Promoter holding68.53%
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 | PRIMECAB | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +22.4% | -2.8% | +25.2 pts |
| 1 month | +4.2% | -6.8% | +11.0 pts |
| 3 months | +67.6% | -7.6% | +75.2 pts |
| 6 months | +190.5% | +0.4% | +190.1 pts |
Red flags
F-score 5 of 8| explain | Weak cash conversion Cash from operations was -329% of net profit over the last 2 years |
| explain | High accruals Profit exceeded operating cash by 15% of total assets in 2026 |
| explain | Receivables outrunning sales Receivables grew 200% vs sales +115% in 2026 |
| explain | Low interest cover Interest cover 1.4x in 2026 |
| look | On NSE surveillance On NSE surveillance: ESM |
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
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Polycab India Ltd | 122,102 | 42.6 | 33.2 % |
| KEI Industries Ltd | 42,647 | 42.8 | 20.0 % |
| R R Kabel Ltd | 28,539 | 46.7 | 28.1 % |
| Finolex Cables Ltd | 21,954 | 27.4 | 16.0 % |
| KSH International Ltd | 6,968 | 53.2 | 21.5 % |
| Universal Cables Ltd | 5,096 | 25.5 | 11.7 % |
| V-Marc India Ltd | 4,639 | 39.7 | 41.4 % |
| Laser Power & Infra Ltd | 3,796 | 34.6 | 20.5 % |
| Lumino Industries Ltd | 3,179 | 18.7 | 26.6 % |
| Quadrant Future Tek Ltd | 2,161 | -15.5 % | |
| Dynamic Cables Ltd | 2,102 | 23.0 | 26.2 % |
| Paramount Communications Ltd | 1,892 | 31.0 | 12.4 % |
| Divine Power Energy Ltd | 1,546 | 57.9 | % |
| Systematic Industries Ltd | 596 | 27.7 | 17.4 % |
| Susan Electricals India Ltd | 581 | 23.2 | 37.0 % |
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.
ESM: stage 1Less than 100 unique PAN traded in previous 30 daysSME scrip is not regularly traded