| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
-16 |
| Equity
Latest Equity |
18.3 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
8080.66 |
| Dividend
Full Year Dividend % |
1060 |
| Sales Turnover
Full Year Net Sales |
13814 |
| Net Profit
Full Year Net Profit |
708.42 |
| Full Year CPS
Full Year Cash Per Share |
71.9 |
| Earning Per Share
Full Year Earning Per Share |
38.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
3535.75 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
442.5 |
| Networth
Full Year Return on Networth |
11.9 |
| Price/Book Value
Price to Book value |
2.036158 |
| Yearly PE ratio
Full Year Price to Earning per share |
23.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
12.5 |
| Bse value
BSE Value in lakhs |
458.93 |
| Nse value
NSE Value in lakhs |
6268.47 |
| High
52 week high |
1058 |
| Low
52 week low |
671 |
| Price
NSE Current market price |
901 |
| CPM
Current market price |
901 |
| Market cap
BSE / NSE Market Cap |
16492.42 |
| Net profit
Latest Quarter Net Profit |
180.39 |
| Net profit variance
Latest Quarter Net Profit variance |
12 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
12466.23 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
1480.38 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
11.88 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
1814.07 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
13.13 |
| TTM NP
Trailing Twelve 12 month Net Profit |
982.4 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-16.05 |
| TTM EPS
Trailing Twelve 12 month EPS |
38.71 |
| TTM PE
Trailing Twelve 12 month PE |
23.28 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
495.68 |
| Equity
Latest Equity |
18.3 |
| LTP
Latest Price (BSE/NSE) |
901 |
| Gross block
Latest Gross Block |
6846.5 |
| Loans
Total loans |
260.75 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
9 |
| Year GPM
Full Year Gross Profit Margin |
11.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
5.8 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 3,263 | 3,251 | 3,272 | 3,060 | 3,401 | 3,467 | 3,410 | 3,536 |
| YOY Sales Growth % | 17% | 10% | 7% | 5% | 4% | 7% | 4% | 16% |
| Gross Sales | 3,263 | 3,251 | 3,272 | 3,060 | 3,401 | 3,467 | 3,410 | 3,536 |
| + Expenses | 2,826 | 2,818 | 2,867 | 2,719 | 3,038 | 3,093 | 3,084 | 3,150 |
| Material Cost % | 50% | 57% | 67% | 58% | 53% | 63% | 70% | 62% |
| Raw Material Cost | 1,693 | 1,836 | 2,043 | 1,716 | 1,801 | 2,096 | 2,247 | 2,205 |
| Change in Inventory | -64 | 29 | 142 | 57 | 1 | 82 | 156 | -11 |
| Manufacturing Cost % | 12% | 13% | 14% | 15% | 13% | 16% | 17% | 14% |
| Employee Cost % | 6% | 6% | 6% | 7% | 7% | 7% | 7% | 7% |
| Other Cost % | 19% | 10% | 0% | 9% | 17% | 4% | -4% | 6% |
| Raw Materials % | 52% | 56% | 62% | 56% | 53% | 60% | 66% | 62% |
| Purchase of Finished Goods % | 15% | 12% | 9% | 13% | 17% | 8% | 5% | 6% |
| Stock Adjustments % | 2% | -1% | -4% | -2% | -0% | -2% | -5% | 0% |
| Other Manufacturing Expenses % | 12% | 13% | 14% | 15% | 13% | 16% | 17% | 14% |
| Operating Profit | 437 | 433 | 406 | 341 | 364 | 374 | 326 | 386 |
| OPM % | 13% | 13% | 12% | 11% | 11% | 11% | 10% | 11% |
| + Other Income | 30 | 25 | 146 | 26 | 19 | 150 | 33 | 208 |
| Miscellaneous Income | 30 | 25 | 146 | 26 | 19 | 150 | 33 | 208 |
| Exceptional Income | 0 | 0 | 111 | 0 | 0 | 122 | 0 | 181 |
| Interest | 9 | 14 | 11 | 10 | 11 | 9 | 10 | 15 |
| Depreciation | 123 | 127 | 132 | 144 | 142 | 150 | 157 | 158 |
| Profit before tax | 335 | 317 | 409 | 213 | 229 | 365 | 192 | 421 |
| + Tax % | 26% | 26% | 27% | 24% | 28% | 24% | 27% | 25% |
| Current Tax | 67 | 66 | 128 | 66 | 57 | 94 | 61 | 110 |
| Deferred Tax | 19 | 16 | -18 | -15 | 7 | -6 | -8 | -3 |
| + Net Profit | 249 | 236 | 298 | 162 | 165 | 276 | 140 | 314 |
| Extraordinary Income / Expense | 0 | 0 | 111 | 0 | 0 | 122 | -48 | 181 |
| Exceptional Item | 0 | 0 | 111 | 0 | 0 | 122 | -48 | 181 |
| Net Profit After Minority Interest | 249 | 236 | 298 | 162 | 165 | 276 | 140 | 314 |
| EPS in Rs | 13.61 | 12.87 | 16.30 | 8.83 | 9.00 | 15.11 | 7.66 | 17.17 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 5,184 | 5,981 | 6,233 | 6,793 | 6,839 | 7,150 | 8,697 | 10,392 | 11,708 | 12,846 |
| Sales Growth % | 15% | 4% | 9% | 1% | 5% | 22% | 19% | 13% | 10% | |
| Gross Sales | 4,071 | 4,648 | 5,885 | 6,793 | 6,839 | 7,150 | 8,697 | 10,392 | 11,708 | 12,846 |
| Excise Duty | 567 | 664 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 4,362 | 5,136 | 5,350 | 5,842 | 5,741 | 6,034 | 7,673 | 9,072 | 10,050 | 11,230 |
| Material Cost % | 56% | 58% | 66% | 68% | 65% | 66% | 70% | 67% | 67% | 68% |
| Raw Material Cost | 3,029 | 3,660 | 4,143 | 4,773 | 4,395 | 4,813 | 6,443 | 6,946 | 8,051 | 8,843 |
| Change in Inventory | -119 | -171 | -27 | -129 | 52 | -68 | -322 | 52 | -192 | -164 |
| Manufacturing Cost % | 4% | 4% | 4% | 5% | 5% | 5% | 5% | 5% | 4% | 5% |
| Employee Cost % | 5% | 5% | 5% | 5% | 6% | 6% | 6% | 6% | 6% | 6% |
| Other Cost % | 19% | 19% | 11% | 7% | 8% | 7% | 7% | 8% | 8% | 9% |
| Raw Materials % | 58% | 61% | 66% | 70% | 64% | 67% | 74% | 67% | 69% | 69% |
| Purchase of Finished Goods % | 6% | 3% | 4% | 3% | 3% | 6% | 5% | 5% | 10% | 12% |
| Stock Adjustments % | 2% | 3% | 0% | 2% | -1% | 1% | 4% | -1% | 2% | 1% |
| Power & Fuel % | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 2% | 3% |
| Other Manufacturing Expenses % | 2% | 1% | 1% | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Selling & Administration % | 6% | 6% | 6% | 6% | 6% | 5% | 6% | 6% | 7% | 8% |
| Miscellaneous Expenses % | 2% | 2% | 2% | 2% | 2% | 2% | 1% | 2% | 1% | 1% |
| Operating Profit | 823 | 845 | 883 | 951 | 1,099 | 1,116 | 1,024 | 1,320 | 1,659 | 1,616 |
| OPM % | 16% | 14% | 14% | 14% | 16% | 16% | 12% | 13% | 14% | 13% |
| + Other Income | 46 | 49 | 66 | 47 | 55 | 87 | 78 | 92 | 110 | 227 |
| Miscellaneous Income | 46 | 49 | 66 | 47 | 55 | 87 | 78 | 92 | 110 | 227 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111 |
| Interest | 6 | 6 | 5 | 7 | 12 | 11 | 15 | 30 | 34 | 44 |
| Depreciation | 141 | 191 | 230 | 261 | 301 | 319 | 396 | 450 | 484 | 526 |
| Profit before tax | 723 | 702 | 714 | 730 | 841 | 873 | 691 | 952 | 1,250 | 1,273 |
| + Tax % | 32% | 32% | 34% | 34% | 21% | 26% | 26% | 28% | 25% | 26% |
| Current Tax | 211 | 196 | 237 | 239 | 232 | 230 | 188 | 262 | 329 | 326 |
| Deferred Tax | 20 | 28 | 6 | 8 | -52 | -3 | -9 | 3 | -13 | 3 |
| + Net Profit | 492 | 478 | 471 | 483 | 661 | 647 | 513 | 698 | 934 | 945 |
| Profit Growth % | -3% | -1% | 3% | 37% | -2% | -21% | 36% | 34% | 1% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | 0 | 111 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | 0 | 111 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 483 | 661 | 647 | 513 | 731 | 934 | 945 |
| EPS in Rs | 28.29 | 38.69 | 37.87 | 30.01 | 42.79 | 51.06 | 51.62 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 | 18 |
| Reserves | 2,099 | 2,576 | 2,920 | 3,318 | 3,638 | 4,193 | 4,535 | 5,317 | 6,780 | 7,371 |
| + Borrowings | 74 | 72 | 64 | 58 | 84 | 92 | 126 | 201 | 157 | 261 |
| Secured Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 44 | 0 |
| Unsecured Borrowings | 74 | 72 | 64 | 58 | 84 | 92 | 126 | 107 | 113 | 261 |
| + Other Liabilities | 761 | 919 | 1,168 | 1,102 | 1,261 | 1,495 | 1,698 | 2,425 | 2,021 | 2,511 |
| Current Liabilities | 713 | 851 | 1,090 | 1,001 | 1,137 | 1,356 | 1,539 | 1,534 | 1,894 | 2,343 |
| Provisions | 55 | 54 | 56 | 62 | 99 | 123 | 137 | 142 | 133 | 177 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 673 | 0 | 0 |
| Other liability items | 71 | 81 | 92 | 115 | 143 | 155 | 172 | 229 | 262 | 310 |
| Total Liabilities | 2,951 | 3,585 | 4,169 | 4,496 | 5,000 | 5,797 | 6,376 | 7,961 | 8,976 | 10,161 |
| + Fixed Assets | 1,352 | 1,492 | 1,703 | 1,813 | 1,829 | 2,455 | 2,492 | 3,747 | 3,807 | 4,014 |
| Gross Block | 1,486 | 1,816 | 2,253 | 2,616 | 2,927 | 3,863 | 4,250 | 5,788 | 6,172 | 6,847 |
| Accumulated Depreciation | 134 | 323 | 550 | 804 | 1,098 | 1,408 | 1,757 | 2,041 | 2,365 | 2,832 |
| CWIP | 123 | 240 | 226 | 315 | 827 | 399 | 830 | 249 | 641 | 1,298 |
| Investments | 20 | 147 | 35 | 20 | 156 | 280 | 77 | 427 | 714 | 682 |
| + Other Assets | 1,456 | 1,706 | 2,204 | 2,348 | 2,189 | 2,663 | 2,977 | 3,538 | 3,814 | 4,167 |
| Inventories | 602 | 817 | 1,050 | 1,061 | 1,143 | 1,439 | 1,805 | 1,734 | 1,948 | 2,195 |
| Trade receivables | 592 | 570 | 782 | 769 | 636 | 787 | 792 | 887 | 1,136 | 1,263 |
| Cash Equivalents | 150 | 171 | 111 | 72 | 85 | 176 | 54 | 105 | 118 | 175 |
| Loans n Advances | 87 | 86 | 207 | 316 | 236 | 162 | 153 | 571 | 450 | 427 |
| Other asset items | 24 | 61 | 53 | 130 | 89 | 99 | 173 | 241 | 162 | 108 |
| Total Assets | 2,951 | 3,585 | 4,169 | 4,496 | 5,000 | 5,797 | 6,376 | 7,961 | 8,976 | 10,161 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 555 | 553 | 322 | 541 | 1,177 | 802 | 633 | 945 | 1,266 | 1,351 |
| Profit from Operations | 967 | 1,124 | 1,132 | 1,074 | 1,496 | 1,714 | 1,685 | |||
| Working Capital Changes | -184 | 289 | -130 | -242 | -295 | -109 | -3 | |||
| Profit Before Tax & Extraordinary Items | 723 | 702 | 714 | 730 | 841 | 873 | 691 | 997 | 1,250 | 1,273 |
| Depreciation | 141 | 191 | 230 | 261 | 301 | 319 | 396 | 450 | 484 | 526 |
| Interest (Net) | -4 | 0 | -1 | 4 | 9 | 6 | 13 | 22 | 28 | 42 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 2 | 3 | 2 | 3 | -1 | 1 | 7 | 15 | 4 | 5 |
| Profit / Loss on Sale of Investments | -9 | -15 | -15 | -5 | -17 | -14 | -12 | -14 | -25 | -29 |
| Provisions & Write-offs (Net) | 2 | 1 | -1 | -3 | 22 | -23 | -7 | 2 | -12 | -5 |
| Profit / Loss in Forex | -7 | -7 | -9 | -16 | -20 | -19 | -1 | -7 | 0 | 4 |
| Receivables | -42 | 17 | -215 | 12 | 113 | -135 | -5 | -94 | -217 | -128 |
| Inventories | -184 | -215 | -233 | -12 | -82 | -296 | -366 | -92 | -2 | -247 |
| Trade Payables | 86 | 74 | 178 | -77 | 102 | 144 | 68 | -66 | 86 | 233 |
| Direct Taxes Paid | -218 | -202 | -244 | -242 | -236 | -200 | -199 | -256 | -338 | -331 |
| + Cash from Investing Activity | -387 | -529 | -236 | -448 | -830 | -616 | -482 | -773 | -1,020 | -1,132 |
| Purchase of Fixed Assets | -517 | -438 | -387 | -528 | -701 | -497 | -761 | -511 | -871 | -1,200 |
| Sale of Fixed Assets | 27 | 8 | 1 | 0 | 2 | 0 | 1 | 1 | 3 | 8 |
| Purchase of Investments | -2,319 | -2,844 | -1,771 | -1,025 | -1,480 | -1,460 | -1,344 | -2,828 | -3,796 | -4,268 |
| Sale of Investments | 2,328 | 2,733 | 1,898 | 1,045 | 1,357 | 1,345 | 1,558 | 2,635 | 3,783 | 4,325 |
| Interest Received | 10 | 6 | 6 | 4 | 3 | 4 | 5 | 2 | 1 | 2 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 84 | 7 | 16 | 56 | -10 | -9 | 60 | -71 | -140 | 2 |
| + Cash from Financing Activity | -164 | -2 | -138 | -92 | -364 | -122 | -213 | -112 | -242 | -160 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -5 | -12 | -12 | -11 | -11 | -58 | -53 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -16 | -20 | -25 | -27 | -30 | -34 |
| Dividend Paid | -161 | 0 | -129 | -85 | -331 | -85 | -171 | -58 | -137 | -190 |
| Interest Paid | -1 | -5 | -4 | -7 | -16 | -18 | -26 | |||
| Others | -2 | -2 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 4 | 22 | -52 | 2 | -18 | 64 | -62 | 60 | 3 | 59 |