Royal Cushion Vinyl Products (BSE 526193)₹13.76+4.88%Granites & Marbles
In the Mar 2026 quarter (standalone), Royal Cushion Vinyl Products reported sales of ₹11.72 Cr, down 21.6% from Mar 2025, and net profit of −₹0.41 Cr, down 108.5% year on year. For the year to Mar 2026, sales were ₹55.74 Cr and net profit −₹7.93 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 9.07 | 12.22 | 16.65 | 16.61 | 16.09 | 16.75 | 15.90 | 14.95 | 12.57 | 18.77 | 12.69 | 11.72 |
| Expenses | 11.87 | 13.53 | 16.19 | 15.71 | 16.10 | 17.96 | 16.72 | 16.88 | 14.71 | 20.09 | 14.99 | 14.74 |
| Operating Profit | −2.80 | −1.31 | 0.48 | 0.91 | 0.02 | −1.20 | −0.79 | −1.90 | −2.12 | −1.26 | −2.29 | −3.00 |
| OPM % | −30.6% | −10.6% | 3.0% | 5.5% | 0.2% | −7.1% | −4.9% | −12.7% | −16.7% | −6.7% | −17.9% | −25.4% |
| Other Income | 0.03 | 239 | 0.15 | 60.95 | 0.59 | 1.08 | 0.10 | 8.60 | 3.77 | 0.90 | 0.23 | 4.77 |
| Interest | 0.68 | 0.70 | 0.72 | 0.72 | 0.59 | 0.54 | 0.55 | 1.56 | 1.84 | 1.96 | 2.25 | 1.85 |
| Depreciation | 0.34 | 0.34 | 0.35 | 0.06 | 0.22 | 0.22 | 0.25 | 0.26 | 0.25 | 0.25 | 0.24 | 0.37 |
| Profit before tax | −3.76 | 237 | −0.41 | 61.16 | −0.17 | −0.85 | −1.46 | 4.90 | −0.41 | −2.56 | −4.52 | −0.41 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 1.4% | 1.8% | 0.0% | 0.0% | 0.0% | 0.0% |
| Exceptional items | 0.00 | 229 | 0.00 | 59.96 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −3.76 | 237 | −0.40 | 61.21 | −0.17 | −0.84 | −1.49 | 4.81 | −0.41 | −2.57 | −4.52 | −0.41 |
| EPS (Rs) | −3.13 | 197.02 | −0.12 | 16.78 | −0.06 | −0.24 | −0.42 | 1.33 | −0.12 | −0.72 | −1.25 | −0.12 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 74.53 | 65.97 | 71.48 | 73.27 | 62.28 | 60.73 | 68.73 | 51.88 | 54.55 | 63.64 | 55.74 | 55.75 |
| Expenses | 75.69 | 75.07 | 81.35 | 84.85 | 71.69 | 66.58 | 80.57 | 65.43 | 57.25 | 67.61 | 64.52 | 64.53 |
| Operating Profit | −1.05 | −8.96 | −9.73 | −11.47 | −9.27 | −5.77 | −11.71 | −13.42 | −2.66 | −3.83 | −8.66 | −8.67 |
| OPM % | −1.4% | −13.5% | −13.6% | −15.6% | −14.8% | −9.4% | −16.9% | −25.7% | −4.9% | −6.0% | −15.4% | −15.6% |
| Other Income | 0.17 | 11.94 | 8.35 | 22.13 | 8.12 | 12.91 | 62.84 | 18.60 | 300 | 10.38 | 9.67 | 9.67 |
| Interest | 4.18 | 4.55 | 4.27 | 4.99 | 3.86 | 3.53 | 3.13 | 3.76 | 2.79 | 3.21 | 7.87 | 7.90 |
| Depreciation | 1.37 | 1.31 | 1.36 | 1.35 | 1.91 | 1.67 | 1.10 | 1.28 | 1.12 | 0.98 | 1.14 | 1.11 |
| Profit before tax | −6.40 | −2.84 | −6.98 | 4.39 | −6.87 | 1.99 | 47.08 | 0.18 | 294 | 2.39 | −7.93 | −7.90 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 4.6% | 0.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | −1.99 | 9.01 | 63.02 | 19.01 | 299 | 1.01 | 0.00 | 0.00 |
| Net Profit | −6.40 | −2.84 | −6.98 | 4.39 | −6.87 | 1.99 | 47.10 | 0.18 | 294 | 2.28 | −7.93 | −7.91 |
| EPS (Rs) | −5.32 | −2.37 | −5.81 | 3.66 | −5.71 | 1.67 | 39.17 | 0.17 | 80.56 | 0.64 | −2.18 | −2.21 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| 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 | 12.04 | 12.05 | 12.06 | 12.06 | 12.05 | 12.06 | 12.05 | 12.05 | 12.06 | 36.54 | 36.49 | 36.57 |
| Reserves | −486 | −493 | −450 | −464 | −459 | −465 | −464 | −417 | −416 | −66.40 | −65.37 | −73.28 |
| Borrowings | 290 | 298 | 311 | 322 | 328 | 334 | 335 | 305 | 327 | 62.52 | 84.54 | 84.70 |
| Other Liabilities | 242 | 241 | 172 | 169 | 156 | 154 | 152 | 134 | 106 | 40.60 | 29.82 | 29.78 |
| Total Liabilities | 58.06 | 57.68 | 45.60 | 39.65 | 37.82 | 33.96 | 35.58 | 34.74 | 28.69 | 73.26 | 85.48 | 77.77 |
| Fixed Assets | 20.65 | 19.30 | 19.06 | 20.21 | 19.95 | 17.11 | 13.07 | 12.74 | 12.65 | 46.76 | 48.20 | 46.92 |
| CWIP | 0.00 | 0.00 | 0.08 | 0.00 | 0.41 | 0.53 | 0.54 | 0.00 | 0.00 | 1.54 | 0.13 | 0.00 |
| Investments | 0.13 | 0.13 | 0.29 | 0.19 | 0.21 | 0.21 | 0.19 | 0.19 | −0.07 | 0.05 | 0.05 | 0.06 |
| Other Assets | 37.28 | 38.25 | 26.17 | 19.25 | 17.25 | 16.11 | 21.78 | 21.81 | 16.11 | 24.91 | 37.10 | 30.79 |
| Inventories | 21.20 | 17.67 | 18.60 | 13.97 | 12.59 | 9.55 | 11.65 | 9.39 | 5.80 | 8.91 | 8.44 | 6.84 |
| Trade receivables | 3.92 | 7.69 | 4.46 | 2.91 | 2.35 | 1.56 | 2.74 | 3.46 | 1.55 | 6.44 | 12.22 | 4.15 |
| Cash & equivalents | 0.34 | 0.61 | 0.32 | 0.51 | 0.39 | 0.61 | 0.84 | 1.00 | 0.33 | 1.01 | 0.71 | 0.70 |
| Total Assets | 58.06 | 57.68 | 45.60 | 39.65 | 37.82 | 33.96 | 35.58 | 34.74 | 28.69 | 73.26 | 85.48 | 77.77 |
| 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 | 7.15 | −3.08 | 8.03 | 2.58 | −1.10 | −2.03 | −8.00 | −1.39 | −35.58 | −74.56 | −18.24 | 7.43 |
| Cash from investing activity | 0.75 | 0.19 | −1.16 | −0.97 | −0.86 | 1.37 | 11.64 | 0.20 | 17.72 | 8.50 | −0.92 | 0.23 |
| Cash from financing activity | −8.12 | 3.15 | −7.14 | −1.40 | 1.81 | 0.86 | −3.37 | 1.33 | 17.27 | 66.36 | 18.15 | −7.62 |
| Net cash flow | −0.29 | 0.28 | −0.30 | 0.20 | −0.13 | 0.22 | 0.28 | 0.17 | −0.48 | 0.69 | −0.92 | −0.02 |
| Capex | 0.29 | 0.05 | 1.19 | 2.27 | 1.50 | 0.18 | 0.36 | 1.18 | 1.50 | 2.34 | 2.37 | 0.10 |
| Free cash flow | 6.86 | −3.11 | 6.81 | 0.55 | −2.57 | −1.36 | 3.36 | −1.38 | −18.04 | −65.77 | −19.25 | 7.33 |
| CFO / OP % | −67.0% | 295.1% | −88.9% | −26.0% | 9.1% | 22.0% | 138.1% | 12.1% | 264.0% | 2,784.1% | 473.0% | −86.0% |
| 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 | 18 | 36 | 23 | 14 | 11 | 8 | 15 | 17 | 10 | 42 | 68 | 26 |
| Inventory days | 126 | 125 | 135 | 93 | 77 | 68 | 84 | 54 | 45 | 87 | 70 | 61 |
| Days payable | 473 | 548 | 616 | 551 | 585 | 606 | 606 | 352 | 297 | 351 | 208 | 217 |
| Cash conversion cycle | −327 | −386 | −457 | −443 | −496 | −528 | −506 | −279 | −241 | −221 | −68 | −130 |
| Working capital days | −667 | −657 | −374 | −369 | −403 | −469 | −455 | −305 | −760 | −427 | −232 | −345 |
| ROCE % | — | — | — | — | — | — | — | — | — | — | 9.8% | −0.2% |
For the Mar 2026 quarter, Royal Cushion Vinyl Products reported sales of ₹11.72 Cr, down 21.6% year on year and net profit of −₹0.41 Cr, down 108.5% year on year. The operating margin was −25.4%.
Royal Cushion Vinyl Products' sales for the year to Mar 2026 were ₹55.74 Cr; over the last twelve months they were ₹55.75 Cr.
Net profit for the year to Mar 2026 was −₹7.93 Cr, and −₹7.91 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−2.21.
Royal Cushion Vinyl Products reported borrowings of ₹84.70 Cr at Mar 2026, against cash and equivalents of ₹0.70 Cr.
Cash from operations was ₹7.43 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹7.33 Cr.