| Calcom Vision Ltd | Industry : (Consumer Durables) | |
|---|---|---|
|
BSE Code : 517236 |
NSE Symbol : - |
P/E(TTM) : 34.48 |
|
ISIN Demat : INE216C01010 |
Div & Yield% : 0.00 |
EPS(TTM) : 2.23 |
|
Book Value(₹) : 42.44 |
Market Cap(₹Cr) : 107.52 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 157.26 | 160.20 | 160.07 | 100.06 | 57.68 |
| Other Income | 1.96 | 1.43 | 0.88 | 0.19 | 0.13 |
| Stock Adjustments | 5.29 | 0.86 | 3.85 | 0.76 | -1.76 |
| Total Income | 164.51 | 162.49 | 164.80 | 101.01 | 56.05 |
| EXPENDITURE : | |||||
| Raw Materials | 125.97 | 126.31 | 129.13 | 80.42 | 40.91 |
| Power and Fuel Cost | 0.83 | 1.31 | 1.29 | 0.85 | 0.84 |
| Other Manufacturing Expenses | 0.83 | 0.87 | 1.20 | 0.43 | 0.32 |
| Selling and Administration Expenses | 7.49 | 6.01 | 3.81 | 2.98 | 2.30 |
| Miscellaneous Expenses | 1.97 | 0.36 | 0.32 | 0.12 | 0.05 |
| Employee Benefit Expenses | 15.60 | 17.56 | 15.37 | 10.80 | 7.98 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 11.82 | 10.06 | 13.69 | 5.42 | 3.65 |
| Interest | 5.81 | 4.91 | 3.19 | 2.25 | 1.69 |
| Gross Profit | 6.01 | 5.15 | 10.50 | 3.17 | 1.96 |
| Depreciation | 3.96 | 2.99 | 2.41 | 1.82 | 0.91 |
| Profit Before Tax | 2.05 | 2.16 | 8.09 | 1.35 | 1.05 |
| Current Tax | 0.13 | 0.73 | 2.03 | 0.00 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.47 | 0.11 | 0.41 | 0.50 | 0.29 |
| Reported Net Profit | 1.45 | 1.32 | 5.65 | 0.85 | 0.76 |
| Extraordinary Items | -1.15 | 0.06 | 0.00 | 0.00 | 0.00 |
| Adjusted Net Profit | 2.60 | 1.26 | 5.65 | 0.85 | 0.76 |
| Adjustment below Net Profit | 0.88 | 0.82 | 0.76 | 0.89 | -0.01 |
| Profit/Loss Balance carried down | 10.77 | 8.63 | 2.23 | 0.48 | -0.26 |
| 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 | 13.10 | 10.77 | 8.63 | 2.23 | 0.48 |
| 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 | 1.04 | 0.98 | 4.41 | 0.67 | 0.72 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 40.34 | 34.78 | 27.26 | 22.14 | 10.54 |
| Book Value(Adj)-Unit Curr | 40.34 | 34.78 | 27.26 | 22.14 | 10.54 |
