Polycon International (BSE 531397)₹35.70+5.25%Packaging
In the Mar 2026 quarter (standalone), Polycon International reported sales of ₹4.58 Cr, down 6.3% from Mar 2025, and net profit of −₹0.91 Cr. For the year to Mar 2026, sales were ₹17.66 Cr and net profit −₹2.87 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 | 6.08 | 5.32 | 6.07 | 5.58 | 5.85 | 5.91 | 5.44 | 4.89 | 4.37 | 3.87 | 4.85 | 4.58 |
| Expenses | 5.79 | 4.51 | 5.37 | 4.26 | 5.34 | 5.07 | 5.99 | 4.34 | 3.77 | 4.02 | 4.72 | 4.95 |
| Operating Profit | 0.28 | 0.80 | 0.69 | 1.31 | 0.50 | 0.84 | −0.54 | 0.54 | 0.59 | −0.14 | 0.12 | −0.35 |
| OPM % | 4.8% | 15.3% | 11.6% | 23.8% | 8.8% | 14.4% | −10.1% | 11.3% | 13.8% | −3.9% | 2.7% | −7.9% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.03 | 0.02 | 0.03 | 2.32 | 0.05 | 0.00 | 0.00 | 0.02 | 0.24 |
| Interest | 0.52 | 0.52 | 0.51 | 0.55 | 0.55 | 0.56 | 0.55 | 0.55 | 0.53 | 0.54 | 0.54 | 0.54 |
| Depreciation | 0.26 | 0.26 | 0.27 | 0.29 | 0.33 | 0.35 | 0.35 | 0.36 | 0.37 | 0.37 | 0.37 | 0.36 |
| Profit before tax | −0.46 | 0.04 | −0.05 | 0.51 | −0.33 | −0.01 | 0.87 | −0.29 | −0.27 | −1.03 | −0.74 | −1.00 |
| Tax % | 0.0% | 40.0% | 0.0% | −5.8% | 0.0% | −100.0% | 9.0% | 10.0% | −10.8% | −2.9% | −8.0% | −8.9% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −0.48 | 0.03 | −0.06 | 0.55 | −0.32 | 0.00 | 0.81 | −0.32 | −0.25 | −1.03 | −0.68 | −0.91 |
| EPS (Rs) | −0.97 | 0.09 | −0.15 | 1.15 | −0.68 | 0.00 | 1.64 | −0.68 | −0.54 | −2.09 | −1.42 | −1.89 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 36.81 | 39.57 | 35.63 | 37.58 | 30.06 | 27.63 | 30.57 | 26.26 | 23.03 | 22.07 | 17.66 | 17.67 |
| Expenses | 33.67 | 36.58 | 33.44 | 34.46 | 28.01 | 24.59 | 27.34 | 23.21 | 19.95 | 20.76 | 17.48 | 17.46 |
| Operating Profit | 3.19 | 3.08 | 2.22 | 3.14 | 2.08 | 3.06 | 3.29 | 3.05 | 3.12 | 1.35 | 0.20 | 0.22 |
| OPM % | 8.7% | 7.9% | 6.3% | 8.4% | 7.0% | 11.2% | 10.8% | 11.7% | 13.7% | 6.2% | 1.2% | 1.3% |
| Other Income | 0.09 | 0.05 | 0.56 | 0.06 | −1.70 | 0.05 | 0.09 | 0.04 | 0.04 | 2.39 | 0.25 | 0.26 |
| Interest | 1.92 | 1.82 | 1.41 | 2.01 | 2.18 | 2.21 | 2.22 | 1.87 | 2.08 | 2.18 | 2.11 | 2.15 |
| Depreciation | 0.99 | 0.99 | 1.02 | 1.01 | 1.06 | 1.21 | 1.27 | 1.09 | 1.05 | 1.36 | 1.44 | 1.47 |
| Profit before tax | 0.38 | 0.33 | 0.36 | 0.19 | −2.81 | −0.28 | −0.08 | 0.14 | 0.04 | 0.21 | −3.07 | −3.04 |
| Tax % | 30.8% | 29.4% | 18.9% | 25.0% | 2.1% | 3.4% | 22.2% | 53.3% | −20.1% | 40.9% | −6.8% | — |
| Exceptional items | 0.02 | 0.02 | 0.29 | 0.02 | −1.75 | 0.00 | 0.00 | 0.00 | 0.00 | 2.28 | 0.00 | 0.00 |
| Net Profit | 0.26 | 0.23 | 0.29 | 0.14 | −2.89 | −0.29 | −0.09 | 0.07 | 0.05 | 0.13 | −2.87 | −2.87 |
| EPS (Rs) | 0.56 | 0.50 | 0.62 | 0.32 | −5.90 | −0.62 | −0.21 | 0.13 | 0.13 | 0.30 | −5.90 | −5.94 |
| 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 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 |
| Reserves | 1.32 | 1.59 | 1.79 | 2.10 | 2.25 | −0.63 | −1.62 | −1.72 | −1.66 | −1.60 | −1.45 | −4.33 |
| Borrowings | 20.38 | 20.26 | 21.54 | 21.61 | 22.74 | 21.94 | 24.53 | 27.43 | 29.36 | 32.78 | 33.99 | 33.86 |
| Other Liabilities | 2.90 | 2.68 | 2.86 | 3.41 | 4.32 | 4.59 | 4.66 | 5.89 | 4.33 | 5.47 | 5.58 | 7.76 |
| Total Liabilities | 30.06 | 29.99 | 31.65 | 32.58 | 34.77 | 31.36 | 33.03 | 37.06 | 37.49 | 42.11 | 43.58 | 42.75 |
| Fixed Assets | 10.81 | 10.65 | 11.40 | 11.87 | 11.49 | 10.32 | 9.70 | 9.84 | 8.77 | 8.91 | 9.03 | 7.64 |
| CWIP | 0.42 | 0.69 | 0.22 | 0.22 | 2.37 | 0.00 | 0.00 | 0.00 | 1.13 | 1.25 | 1.33 | 2.39 |
| Investments | 0.07 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| Other Assets | 18.76 | 18.62 | 20.01 | 20.46 | 20.88 | 21.02 | 23.30 | 27.18 | 27.55 | 31.91 | 33.18 | 32.68 |
| Inventories | 3.56 | 4.08 | 4.51 | 4.68 | 6.43 | 7.28 | 9.14 | 13.14 | 15.24 | 19.00 | 21.57 | 21.21 |
| Trade receivables | 11.09 | 9.60 | 10.80 | 12.05 | 11.00 | 10.47 | 10.78 | 10.93 | 8.74 | 8.76 | 8.40 | 8.06 |
| Cash & equivalents | 0.17 | 0.56 | 1.03 | 0.15 | 0.36 | 0.37 | 0.15 | 0.18 | 0.26 | 0.20 | 0.11 | 0.15 |
| Total Assets | 30.06 | 29.99 | 31.65 | 32.58 | 34.77 | 31.36 | 33.03 | 37.06 | 37.49 | 42.11 | 43.58 | 42.75 |
| 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 | 7.89 | 1.24 | 2.65 | 1.80 | 4.34 | 0.76 | −0.06 | 2.25 | 0.00 | −0.60 | −0.33 | 2.67 |
| Cash from investing activity | −0.72 | −0.94 | −1.31 | −0.75 | −2.75 | 0.70 | −0.53 | −1.37 | −1.21 | −1.33 | −1.39 | −1.09 |
| Cash from financing activity | −7.55 | 0.06 | −0.89 | −1.92 | −1.37 | −1.45 | 0.36 | −0.86 | 1.30 | 1.87 | 1.60 | −1.53 |
| Net cash flow | −0.42 | 0.38 | 0.45 | −0.89 | 0.20 | 0.00 | −0.23 | 0.02 | 0.09 | −0.06 | −0.12 | 0.05 |
| Capex | 1.04 | 1.15 | 1.79 | 1.47 | 2.79 | 0.60 | 0.63 | 1.40 | 0.03 | 1.20 | 1.57 | 0.05 |
| Free cash flow | 6.96 | 0.18 | 1.38 | 0.36 | 1.58 | 1.48 | −0.66 | 0.88 | −1.16 | −1.92 | −1.86 | 1.59 |
| CFO / OP % | 217.0% | 43.0% | 90.0% | 86.0% | 142.0% | 39.0% | −2.0% | 68.0% | 0.0% | −19.0% | −24.0% | 1,276.0% |
| 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 | 106 | 96 | 100 | 124 | 108 | 128 | 143 | 131 | 122 | 139 | 140 | 168 |
| Inventory days | 58 | 75 | 68 | 86 | 114 | 167 | 250 | 302 | 394 | 614 | 652 | 790 |
| Days payable | 13 | 22 | 16 | 26 | 21 | 58 | 57 | 81 | 62 | 96 | 95 | 120 |
| Cash conversion cycle | 149 | 147 | 151 | 182 | 198 | 236 | 334 | 350 | 453 | 655 | 695 | 836 |
| Working capital days | 10 | 28 | 30 | 44 | 30 | 51 | 87 | 93 | 152 | 232 | 310 | 342 |
| ROCE % | 9.1% | 8.3% | 7.6% | 4.8% | 7.3% | 3.9% | 6.9% | 7.1% | 6.2% | 6.0% | 0.1% | −2.7% |
For the Mar 2026 quarter, Polycon International reported sales of ₹4.58 Cr, down 6.3% year on year and net profit of −₹0.91 Cr. The operating margin was −7.9%.
Polycon International's sales for the year to Mar 2026 were ₹17.66 Cr; over the last twelve months they were ₹17.67 Cr.
Net profit for the year to Mar 2026 was −₹2.87 Cr, and −₹2.87 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−5.94.
Polycon International reported borrowings of ₹33.86 Cr at Mar 2026, against cash and equivalents of ₹0.15 Cr.
Cash from operations was ₹2.67 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹1.59 Cr.