Price
Financials
Consolidated, 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 | 19.14 | 19.66 | 16.93 | 14.10 | 16.79 | 18.21 | 19.80 | 16.71 | 19.18 | 21.78 | 22.75 | 18.43 |
| Expenses | 15.72 | 15.82 | 13.93 | 10.76 | 13.97 | 14.02 | 15.65 | 14.51 | 15.86 | 17.10 | 16.86 | 14.68 |
| Operating Profit | 3.42 | 3.84 | 3.00 | 3.34 | 2.82 | 4.19 | 4.15 | 2.20 | 3.32 | 4.68 | 5.89 | 3.75 |
| OPM % | 17.87% | 19.53% | 17.72% | 23.69% | 16.80% | 23.01% | 20.96% | 13.17% | 17.31% | 21.49% | 25.89% | 20.35% |
| Other Income | 0.19 | 0.63 | 0.02 | 0.03 | 0.66 | 0.17 | 0.53 | 0.76 | 0.70 | -0.23 | 0.93 | 0.25 |
| Interest | 0.05 | 0.06 | 0.04 | 0.16 | 0.12 | 0.13 | 0.19 | 0.12 | 0.12 | 0.09 | 0.10 | 0.07 |
| Depreciation | 1.12 | 1.12 | 1.06 | 1.27 | 1.09 | 1.19 | 1.21 | 1.14 | 1.06 | 1.04 | 1.15 | 1.11 |
| Profit before tax | 2.44 | 3.29 | 1.92 | 1.94 | 2.27 | 3.04 | 3.28 | 1.70 | 2.84 | 3.32 | 5.57 | 2.82 |
| Tax % | 30.74% | 31.91% | 26.56% | 28.35% | 30.84% | 26.32% | 23.78% | 25.29% | 32.04% | 25.00% | 26.57% | 25.89% |
| Net Profit | 1.71 | 2.25 | 1.42 | 1.39 | 1.57 | 2.24 | 2.51 | 1.27 | 1.94 | 2.50 | 4.10 | 2.09 |
| EPS in Rs | 1.72 | 2.27 | 1.43 | 1.40 | 1.58 | 2.26 | 2.53 | 1.28 | 1.96 | 2.52 | 4.13 | 2.11 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 61 | 55 | 56 | 54 | 52 | 67 | 80 | 83 | 75 | 69 | 80 | 82 |
| Expenses | 47 | 40 | 41 | 41 | 45 | 51 | 59 | 65 | 61 | 54 | 64 | 64 |
| Operating Profit | 14 | 15 | 15 | 13 | 7 | 16 | 22 | 18 | 14 | 14 | 16 | 18 |
| OPM % | 23% | 27% | 27% | 24% | 14% | 23% | 27% | 22% | 19% | 21% | 20% | 21% |
| Other Income | 0 | 0 | -0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 |
| Interest | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 | 4 |
| Profit before tax | 10 | 11 | 11 | 10 | 5 | 13 | 18 | 15 | 11 | 11 | 13 | 15 |
| Tax % | 33% | 34% | 34% | 28% | 25% | 26% | 28% | 29% | 29% | 27% | 27% | |
| Net Profit | 7 | 7 | 7 | 7 | 4 | 9 | 13 | 11 | 8 | 8 | 10 | 11 |
| EPS in Rs | 6.82 | 7.10 | 7.06 | 7.02 | 4.08 | 9.46 | 13.10 | 10.64 | 7.59 | 7.77 | 9.89 | 10.72 |
| Dividend Payout % | 9% | 10% | 10% | 10% | 12% | 10% | 8% | 9% | 13% | 13% | 12% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 3% | 4% | -1% | 15% | ||
| Compounded Profit Growth | 4% | 2% | 0% | 46% | ||
| Stock Price CAGR | 14% | 39% | 19% | 94% | ||
| Return on Equity | 10% | 9% | 8% | 9% |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 35 | 41 | 48 | 54 | 60 | 63 | 72 | 84 | 93 | 100 | 104 | 113 |
| Borrowings | 6 | 3 | 6 | 6 | 5 | 3 | 0 | 14 | 1 | 3 | 6 | 2 |
| Other Liabilities | 5 | 7 | 5 | 6 | 19 | 17 | 15 | 19 | 14 | 13 | 7 | 10 |
| Total Liabilities | 56 | 60 | 68 | 76 | 93 | 93 | 96 | 127 | 119 | 126 | 127 | 135 |
| Fixed Assets | 20 | 20 | 21 | 22 | 20 | 20 | 23 | 57 | 57 | 60 | 54 | 63 |
| CWIP | 0 | 0 | 0 | 1 | 0 | 2 | 1 | 0 | 1 | 1 | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 36 | 40 | 47 | 52 | 72 | 70 | 72 | 69 | 61 | 65 | 73 | 70 |
| Total Assets | 56 | 60 | 68 | 76 | 93 | 93 | 96 | 127 | 119 | 126 | 127 | 135 |
| 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 | 3 | 13 | 11 | 9 | 9 | 2 | 4 | 24 | 21 | 5 | 12 | 12 |
| Cash from Investing Activity | -2 | -4 | -4 | -5 | -1 | -5 | -5 | -37 | -5 | -7 | -12 | -10 |
| Cash from Financing Activity | -3 | -3 | 2 | -2 | -2 | -3 | -2 | 12 | -14 | 0 | 2 | -5 |
| Net Cash Flow | -3 | 5 | 9 | 2 | 6 | -6 | -3 | -1 | 1 | -2 | 2 | -3 |
| Free Cash Flow | 0 | 9 | 7 | 4 | 9 | -3 | -1 | 21 | 16 | -2 | 8 | -3 |
| CFO/OP | 46% | 111% | 102% | 83% | 93% | 51% | 45% | 128% | 143% | 55% | 99% | 94% |
| 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 | 70 | 54 | 50 | 75 | 76 | 56 | 88 | 85 | 46 | 90 | 87 | 101 |
| Inventory Days | 459 | 408 | 651 | 487 | 1,093 | 1,707 | 434 | 664 | 381 | 381 | 645 | 416 |
| Days Payable | 103 | 143 | 108 | 184 | 251 | 186 | 132 | 150 | 78 | 104 | 168 | 148 |
| Cash Conversion Cycle | 426 | 319 | 593 | 379 | 918 | 1,577 | 390 | 600 | 350 | 367 | 564 | 368 |
| Working Capital Days | 136 | 113 | 119 | 131 | 120 | 129 | 154 | 153 | 101 | 133 | 151 | 139 |
| ROCE % | 15% | 21% | 20% | 17% | 14% | 8% | 16% | 20% | 15% | 10% | 10% | 12% |
| 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 | 52.32% | 52.32% | 52.83% | 52.83% | 52.83% | 52.83% | 52.83% | 52.83% | 52.83% | 52.83% | 52.83% | 52.83% |
| FIIs | 0.39% | 0.03% | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Public | 47.28% | 47.65% | 47.16% | 47.17% | 47.17% | 47.12% | 47.17% | 47.16% | 47.17% | 47.17% | 47.16% | 47.16% |
| No. of Shareholders | 3,561 | 3,633 | 3,548 | 3,509 | 3,461 | 3,420 | 3,417 | 3,266 | 3,199 | 3,101 | 3,045 | 3,204 |
Fundamentals
Market Cap₹ 292 Cr.
Current Price₹ 292
Stock P/E26.4
Book Value₹ 123
ROCE12.0 %
ROE8.80 %
Dividend Yield0.41 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)15%
Compounded Profit Growth (TTM)46%
Consolidated figures.
Valuation
Market capRs 288 Cr
Enterprise valueRs 270 Cr
P/E (TTM)27.06x
Price to book2.35x
Price to sales3.50x
EV / EBITDA14.02x
EV / EBIT18.11x
EV / sales3.29x
Price to cash flow23.81x
Earnings yield3.70%
Dividend yield0.41%
P/E, 3-year average16.86x
P/B, 3-year average1.20x
P/E, 5-year average13.08x
P/B, 5-year average1.06x
Profitability
Operating margin (excl. other income)20.28%
Operating margin (incl. other income)22.72%
EBITDA margin23.48%
Pre-tax margin17.71%
Net profit margin12.94%
Net margin, latest quarter11.34%
ROE8.31%
ROCE11.33%
ROA7.49%
ROE, 3-year average7.42%
ROCE, 3-year average10.28%
ROA, 3-year average6.58%
ROE, 5-year average9.56%
ROCE, 5-year average13.12%
ROA, 5-year average8.00%
ROIC (approx.)10.35%
Tax rate27.08%
Other income / net worth1.60%
Growth
Sales growth (latest year)16.83%
Profit growth (latest year)27.24%
Sales CAGR, 3 years-1.12%
Sales CAGR, 5 years3.72%
Profit CAGR, 3 years-2.40%
Profit CAGR, 5 years0.90%
Sales growth QoQ-18.99%
Profit growth QoQ-49.02%
Sales growth YoY (latest quarter)10.29%
Profit growth YoY (latest quarter)64.57%
Per share
EPS (TTM)Rs 10.72
EPS (latest year)Rs 9.89
EPS (latest quarter)Rs 2.11
EPS, 3-year averageRs 8.42
EPS, 5-year averageRs 9.80
Book value per shareRs 123.44
Sales per shareRs 82.80
Cash flow per shareRs 12.18
Free cash flow per shareRs -3.02
Dividend per share (latest year)Rs 1.20
Dividend per share, 3-year averageRs 1.07
Dividend per share, 5-year averageRs 1.04
Dividends
Dividend payout12.13%
Dividend payout, 3-year average12.71%
Dividend payout, 5-year average11.02%
Efficiency
Asset turnover0.60x
Fixed asset turnover1.27x
Inventory turnover3.19x
Inventory days114 days
Debtor days101 days
Debtors turnover3.62x
Creditor days148 days
Cash conversion cycle368 days
Working capital days139 days
Leverage
Total debtRs 2 Cr
Cash and bankRs 20 Cr
Net debtRs -17 Cr
Debt to equity0.02x
Net debt / EBITDA-0.89x
Interest coverage39.29x
Owners' fund to total sources90.91%
Debt to assets1.80%
Cash flow
Cash from Operating Activity (latest year)Rs 12 Cr
Cash from Investing Activity (latest year)Rs -10 Cr
Cash from Financing Activity (latest year)Rs -5 Cr
Net Cash Flow (latest year)Rs -3 Cr
Free cash flow (latest year)Rs -3 Cr
FCFE (approx.: FCF + change in debt)Rs -7 Cr
Cash from ops / profit, 5 years1.48x
Sales to cash flow6.65x
Statement figures
Net sales (TTM)Rs 82 Cr
Net sales (latest year)Rs 80 Cr
Sales (latest quarter)Rs 18 Cr
Operating profit excl. other income (latest year)Rs 16 Cr
Operating profit (latest quarter)Rs 4 Cr
Other income (TTM)Rs 2 Cr
EBITDA (TTM)Rs 19 Cr
PBDT (TTM)Rs 19 Cr
Profit before tax (TTM)Rs 15 Cr
Tax (latest year)Rs 4 Cr
Net profit (TTM)Rs 11 Cr
Net profit (latest year)Rs 10 Cr
Net profit (latest quarter)Rs 2 Cr
Depreciation (TTM)Rs 4 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 43 Cr
Total expenditure (latest year)Rs 64 Cr
Total income (latest year)Rs 82 Cr
Share capitalRs 10 Cr
ReservesRs 113 Cr
Shareholders' fundsRs 122 Cr
Total assetsRs 135 Cr
Net blockRs 63 Cr
Capital work in progressRs 1 Cr
InvestmentsRs 0 Cr
ReceivablesRs 22 Cr
InventoryRs 14 Cr
Other liabilitiesRs 10 Cr
Shares outstanding (crore)0.99
Ownership
Promoter holding52.83% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 27.1 is at the 97th percentile of its own 9.4-year range
(median 12.0, low 3.9, high 27.5).
P/B 2.35 is at the 98th percentile (median 1.25).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | TAMBOLIIN | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -1.7% | -2.8% | +1.1 pts |
| 1 month | +14.6% | -6.8% | +21.4 pts |
| 3 months | +29.9% | -7.6% | +37.5 pts |
| 3 years | +68.9% | +14.2% | +54.7 pts |
| 5 years | +423.0% | +27.9% | +395.1 pts |
Red flags
F-score 7 of 8| 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
Jun 2026Sales ₹18 Cr +10.3% vs Jun 2025.
Net profit ₹2 Cr +64.6%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Bajaj Finserv Ltd | 279,143 | 27.2 | 10.6 % |
| Bajaj Holdings & Investment Ltd | 117,967 | 13.3 | 11.0 % |
| Choice International Ltd | 16,511 | 72.4 | 17.9 % |
| Edelweiss Financial Services Ltd | 13,040 | 20.7 | 14.1 % |
| JM Financial Ltd | 12,037 | 11.4 | 11.6 % |
| Kama Holdings Ltd | 7,192 | 6.34 | 14.0 % |
| Rane Holdings Ltd | 2,207 | 28.0 | 9.52 % |
| BF Investment Ltd | 1,640 | 4.21 | 4.86 % |
| Balmer Lawrie Investment Ltd | 1,439 | 8.03 | 16.9 % |
| Abans Financial Services Ltd | 1,030 | 8.02 | 7.90 % |
| Max India Ltd | 906 | -23.0 % | |
| GFL Ltd | 606 | 10.0 | 2.07 % |
| Nisus Finance Services Co Ltd | 394 | 5.84 | 37.7 % |
| BIL Vyapar Ltd | 14 | 84.9 | % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2026-08-19 | Dividend - Rs 1.20 Per Share |
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 days