| Calcom Vision Ltd | Industry : (Consumer Durables) | |
|---|---|---|
|
BSE Code : 517236 |
NSE Symbol : - |
P/E(TTM) : 54.06 |
|
ISIN Demat : INE216C01010 |
Div & Yield% : 0.00 |
EPS(TTM) : 1.59 |
|
Book Value(₹) : 42.97 |
Market Cap(₹Cr) : 120.20 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 218.45 | 157.26 | 160.20 | 160.07 | 100.06 |
| Other Income | 2.53 | 1.96 | 1.43 | 0.88 | 0.19 |
| Stock Adjustments | 7.45 | 5.29 | 0.86 | 3.85 | 0.76 |
| Total Income | 228.43 | 164.51 | 162.49 | 164.80 | 101.01 |
| EXPENDITURE : | |||||
| Raw Materials | 179.05 | 125.97 | 126.31 | 129.13 | 80.42 |
| Power and Fuel Cost | 1.84 | 0.83 | 1.31 | 1.29 | 0.85 |
| Other Manufacturing Expenses | 0.83 | 0.83 | 0.87 | 1.20 | 0.43 |
| Selling and Administration Expenses | 8.13 | 7.49 | 6.01 | 3.81 | 2.98 |
| Miscellaneous Expenses | 0.31 | 1.97 | 0.36 | 0.32 | 0.12 |
| Employee Benefit Expenses | 22.26 | 15.60 | 17.56 | 15.37 | 10.80 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 16.01 | 11.82 | 10.06 | 13.69 | 5.42 |
| Interest | 6.97 | 5.81 | 4.91 | 3.19 | 2.25 |
| Gross Profit | 9.04 | 6.01 | 5.15 | 10.50 | 3.17 |
| Depreciation | 5.58 | 3.96 | 2.99 | 2.41 | 1.82 |
| Profit Before Tax | 3.46 | 2.05 | 2.16 | 8.09 | 1.35 |
| Current Tax | 0.39 | 0.13 | 0.73 | 2.03 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.62 | 0.47 | 0.11 | 0.41 | 0.50 |
| Reported Net Profit | 2.46 | 1.45 | 1.32 | 5.65 | 0.85 |
| Extraordinary Items | 0.09 | -1.15 | 0.06 | 0.00 | 0.00 |
| Adjusted Net Profit | 2.37 | 2.60 | 1.26 | 5.65 | 0.85 |
| Adjustment below Net Profit | 0.92 | 0.88 | 0.82 | 0.76 | 0.89 |
| Profit/Loss Balance carried down | 13.10 | 10.77 | 8.63 | 2.23 | 0.48 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 16.48 | 13.10 | 10.77 | 8.63 | 2.23 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 1.76 | 1.04 | 0.98 | 4.41 | 0.67 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 42.97 | 40.34 | 34.78 | 27.26 | 22.14 |
| Book Value(Adj)-Unit Curr | 42.97 | 40.34 | 34.78 | 27.26 | 22.14 |
