| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
12 |
| Equity
Latest Equity |
21.01 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
4254.03 |
| Dividend
Full Year Dividend % |
800 |
| Sales Turnover
Full Year Net Sales |
6288.82 |
| Net Profit
Full Year Net Profit |
603.58 |
| Full Year CPS
Full Year Cash Per Share |
40 |
| Earning Per Share
Full Year Earning Per Share |
28.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1693.3 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
203.4 |
| Networth
Full Year Return on Networth |
14.66 |
| Price/Book Value
Price to Book value |
4.587021 |
| Yearly PE ratio
Full Year Price to Earning per share |
32.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
23.4 |
| Bse value
BSE Value in lakhs |
54.59 |
| Nse value
NSE Value in lakhs |
1574.79 |
| High
52 week high |
1071 |
| Low
52 week low |
732 |
| Price
NSE Current market price |
934 |
| CPM
Current market price |
933 |
| Market cap
BSE / NSE Market Cap |
19603.93 |
| Net profit
Latest Quarter Net Profit |
161.4 |
| Net profit variance
Latest Quarter Net Profit variance |
30 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
5817.44 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-44.08 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-0.76 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
1024.07 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
16.28 |
| TTM NP
Trailing Twelve 12 month Net Profit |
546.52 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
11.82 |
| TTM EPS
Trailing Twelve 12 month EPS |
28.72 |
| TTM PE
Trailing Twelve 12 month PE |
32.48 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
216.54 |
| Equity
Latest Equity |
21.01 |
| LTP
Latest Price (BSE/NSE) |
933 |
| Gross block
Latest Gross Block |
4306.83 |
| Loans
Total loans |
463.15 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
15.9 |
| Year GPM
Full Year Gross Profit Margin |
16.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
15.1 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,498 | 1,486 | 1,441 | 1,531 | 1,533 | 1,521 | 1,541 | 1,693 |
| YOY Sales Growth % | 6% | 5% | 5% | 4% | 2% | 2% | 7% | 11% |
| Gross Sales | 1,498 | 1,486 | 1,441 | 1,531 | 1,533 | 1,521 | 1,541 | 1,693 |
| + Expenses | 1,251 | 1,241 | 1,213 | 1,306 | 1,286 | 1,269 | 1,314 | 1,437 |
| Material Cost % | 41% | 46% | 43% | 42% | 43% | 44% | 39% | 40% |
| Raw Material Cost | 616 | 626 | 594 | 629 | 636 | 627 | 600 | 682 |
| Change in Inventory | 1 | 56 | 33 | 21 | 29 | 39 | -6 | -2 |
| Manufacturing Cost % | 33% | 35% | 36% | 36% | 35% | 35% | 37% | 35% |
| Employee Cost % | 9% | 10% | 10% | 9% | 9% | 9% | 9% | 9% |
| Other Cost % | -0% | -8% | -5% | -3% | -4% | -5% | 1% | 0% |
| Raw Materials % | 41% | 42% | 41% | 41% | 41% | 41% | 39% | 40% |
| Stock Adjustments % | -0% | -4% | -2% | -1% | -2% | -3% | 0% | 0% |
| Other Manufacturing Expenses % | 33% | 35% | 36% | 36% | 35% | 35% | 37% | 35% |
| Operating Profit | 247 | 245 | 228 | 225 | 247 | 252 | 227 | 256 |
| OPM % | 17% | 16% | 16% | 15% | 16% | 17% | 15% | 15% |
| + Other Income | 5 | 13 | 3 | 7 | 20 | 21 | 12 | 27 |
| Miscellaneous Income | 5 | 13 | 3 | 7 | 20 | 21 | 12 | 27 |
| Interest | 7 | 9 | 8 | 10 | 9 | 11 | 8 | 10 |
| Depreciation | 54 | 56 | 56 | 58 | 59 | 60 | 57 | 60 |
| Profit before tax | 192 | 193 | 166 | 164 | 199 | 202 | 174 | 213 |
| + Tax % | 26% | 26% | 21% | 24% | 26% | 24% | 25% | 24% |
| Current Tax | 47 | 48 | 34 | 32 | 50 | 48 | 45 | 48 |
| Deferred Tax | 1 | 1 | 1 | 8 | 1 | 1 | -2 | 3 |
| + Net Profit | 143 | 144 | 131 | 124 | 148 | 153 | 131 | 161 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 |
| Minority Interest (After Tax) | -1 | -1 | 0 | 0 | 0 | -2 | 0 | 0 |
| Net Profit After Minority Interest | 142 | 142 | 130 | 124 | 148 | 151 | 131 | 161 |
| EPS in Rs | 6.75 | 6.78 | 6.21 | 5.92 | 7.06 | 7.18 | 6.21 | 7.68 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 3,542 | 3,911 | 4,558 | 3,723 | 3,644 | 4,902 | 5,663 | 5,666 | 5,955 | 6,289 |
| Sales Growth % | 10% | 17% | -18% | -2% | 35% | 16% | 0% | 5% | 6% | |
| Gross Sales | 2,723 | 3,262 | 4,396 | 3,605 | 3,608 | 4,902 | 5,663 | 5,666 | 5,955 | 6,289 |
| Excise Duty | 239 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 0 | 105 | 162 | 118 | 36 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 3,007 | 3,282 | 3,757 | 3,130 | 2,980 | 4,101 | 4,809 | 4,780 | 5,011 | 5,306 |
| Material Cost % | 35% | 38% | 41% | 41% | 39% | 42% | 44% | 42% | 40% | 40% |
| Raw Material Cost | 1,261 | 1,520 | 1,954 | 1,469 | 1,471 | 2,172 | 2,555 | 2,372 | 2,465 | 2,545 |
| Change in Inventory | -20 | -28 | -97 | 57 | -44 | -111 | -65 | -15 | -112 | -60 |
| Manufacturing Cost % | 25% | 26% | 25% | 25% | 26% | 26% | 26% | 27% | 29% | 28% |
| Employee Cost % | 11% | 11% | 10% | 12% | 11% | 10% | 9% | 10% | 10% | 9% |
| Other Cost % | 15% | 10% | 6% | 6% | 6% | 6% | 6% | 6% | 6% | 7% |
| Raw Materials % | 36% | 39% | 43% | 39% | 40% | 44% | 45% | 42% | 41% | 40% |
| Stock Adjustments % | 1% | 1% | 2% | -2% | 1% | 2% | 1% | 0% | 2% | 1% |
| Power & Fuel % | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 5% | 5% | 5% |
| Other Manufacturing Expenses % | 20% | 22% | 21% | 21% | 21% | 22% | 22% | 22% | 24% | 23% |
| Selling & Administration % | 3% | 3% | 3% | 3% | 3% | 4% | 3% | 3% | 3% | 4% |
| Miscellaneous Expenses % | 3% | 3% | 4% | 4% | 3% | 2% | 3% | 3% | 3% | 3% |
| Loss on Forex Transaction % | -0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Operating Profit | 535 | 629 | 800 | 593 | 664 | 801 | 853 | 887 | 944 | 983 |
| OPM % | 15% | 16% | 18% | 16% | 18% | 16% | 15% | 16% | 16% | 16% |
| + Other Income | 15 | 23 | 27 | 28 | 27 | 39 | 45 | 54 | 28 | 79 |
| Miscellaneous Income | 13 | 35 | 26 | 28 | 31 | 39 | 45 | 54 | 28 | 79 |
| Interest | 39 | 37 | 46 | 58 | 26 | 29 | 40 | 32 | 34 | 38 |
| Depreciation | 104 | 112 | 129 | 170 | 180 | 191 | 198 | 213 | 224 | 236 |
| Profit before tax | 425 | 520 | 652 | 393 | 486 | 621 | 661 | 696 | 715 | 788 |
| + Tax % | 28% | 32% | 30% | 17% | 25% | 26% | 24% | 24% | 24% | 25% |
| Current Tax | 112 | 149 | 166 | 98 | 117 | 157 | 156 | 165 | 162 | 191 |
| Deferred Tax | 8 | 17 | 28 | -32 | 6 | 2 | 5 | 5 | 11 | 4 |
| + Net Profit | 315 | 367 | 459 | 327 | 363 | 462 | 500 | 526 | 542 | 593 |
| Profit Growth % | 16% | 25% | -29% | 11% | 27% | 8% | 5% | 3% | 9% | |
| Extraordinary Income / Expense | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
| Exceptional Item | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
| Minority Interest (After Tax) | -1 | -2 | -1 | -2 | -4 | -5 | -6 | -4 | -3 | -2 |
| Net Profit After Minority Interest | 338 | 387 | 457 | 325 | 359 | 457 | 495 | 522 | 539 | 591 |
| EPS in Rs | 15.74 | 18.48 | 21.85 | 15.54 | 17.26 | 21.98 | 23.81 | 25.02 | 25.79 | 28.22 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 |
| Reserves | 1,215 | 1,510 | 1,849 | 1,975 | 2,326 | 2,600 | 2,995 | 3,400 | 3,789 | 4,254 |
| + Borrowings | 701 | 700 | 995 | 917 | 710 | 772 | 730 | 647 | 823 | 625 |
| Secured Borrowings | 206 | 167 | 206 | 177 | 209 | 314 | 295 | 333 | 279 | 161 |
| Unsecured Borrowings | 494 | 533 | 789 | 740 | 501 | 457 | 436 | 313 | 544 | 463 |
| + Other Liabilities | 591 | 756 | 838 | 636 | 872 | 891 | 878 | 921 | 893 | 1,036 |
| Current Liabilities | 612 | 742 | 816 | 616 | 848 | 861 | 849 | 883 | 853 | 996 |
| Provisions | 24 | 35 | 26 | 26 | 55 | 52 | 54 | 61 | 48 | 67 |
| Minority Interest | 7 | 8 | 8 | 8 | 11 | 15 | 18 | 21 | 22 | 23 |
| Other liability items | 11 | 16 | 21 | 20 | 19 | 21 | 21 | 24 | 19 | 19 |
| Total Liabilities | 2,527 | 2,987 | 3,703 | 3,549 | 3,929 | 4,284 | 4,624 | 4,988 | 5,527 | 5,936 |
| + Fixed Assets | 1,031 | 1,156 | 1,621 | 1,910 | 1,921 | 1,948 | 2,029 | 2,099 | 2,253 | 2,499 |
| Gross Block | 1,237 | 1,473 | 2,062 | 2,520 | 2,712 | 2,927 | 3,195 | 3,464 | 3,817 | 4,307 |
| Accumulated Depreciation | 206 | 317 | 441 | 610 | 791 | 979 | 1,166 | 1,365 | 1,564 | 1,808 |
| CWIP | 69 | 111 | 96 | 95 | 119 | 117 | 65 | 164 | 196 | 112 |
| Investments | 32 | 70 | 68 | 38 | 64 | 77 | 102 | 137 | 120 | 115 |
| + Other Assets | 1,395 | 1,650 | 1,918 | 1,506 | 1,825 | 2,142 | 2,428 | 2,587 | 2,957 | 3,210 |
| Inventories | 449 | 523 | 648 | 570 | 674 | 820 | 923 | 948 | 1,070 | 1,188 |
| Trade receivables | 654 | 794 | 887 | 651 | 886 | 1,005 | 1,145 | 1,247 | 1,456 | 1,541 |
| Cash Equivalents | 40 | 35 | 25 | 46 | 39 | 71 | 87 | 35 | 49 | 97 |
| Loans n Advances | 113 | 107 | 144 | 94 | 71 | 89 | 100 | 162 | 177 | 160 |
| Other asset items | 139 | 191 | 214 | 145 | 155 | 157 | 173 | 195 | 206 | 224 |
| Total Assets | 2,527 | 2,987 | 3,703 | 3,549 | 3,929 | 4,284 | 4,624 | 4,988 | 5,527 | 5,936 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 244 | 456 | 457 | 718 | 454 | 401 | 469 | 589 | 423 | 837 |
| Profit from Operations | 613 | 702 | 836 | 621 | 681 | 833 | 886 | 930 | 971 | 1,044 |
| Working Capital Changes | -259 | -124 | -208 | 203 | -115 | -267 | -259 | -190 | -363 | -30 |
| Profit Before Tax & Extraordinary Items | 458 | 554 | 652 | 393 | 486 | 621 | 661 | 696 | 715 | 788 |
| Depreciation | 104 | 112 | 129 | 170 | 180 | 191 | 198 | 213 | 224 | 236 |
| Interest (Net) | 36 | 32 | 44 | 55 | 20 | 26 | 35 | 27 | 28 | 21 |
| Dividend Received | -1 | -1 | -1 | -1 | 0 | -1 | -1 | -1 | -1 | -1 |
| Profit / Loss on Sale of Assets | 1 | 1 | 1 | 1 | -4 | -2 | -7 | 2 | 1 | 3 |
| Profit / Loss on Sale of Investments | 0 | -1 | 0 | -1 | -1 | -1 | 0 | -2 | 0 | 0 |
| Provisions & Write-offs (Net) | 2 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss in Forex | 12 | 2 | 10 | -4 | 2 | -1 | 2 | -3 | 0 | -20 |
| Inventories | -27 | -74 | -125 | 81 | -101 | -140 | -103 | -28 | -119 | -102 |
| Direct Taxes Paid | -110 | -122 | -171 | -107 | -113 | -165 | -158 | -152 | -185 | -177 |
| + Cash from Investing Activity | -237 | -296 | -595 | -320 | -200 | -203 | -234 | -389 | -381 | -357 |
| Purchase of Fixed Assets | -240 | -301 | -595 | -323 | -195 | -204 | -239 | -400 | -396 | -372 |
| Sale of Fixed Assets | 4 | 1 | 1 | 1 | 7 | 5 | 10 | 2 | 2 | 2 |
| Purchase of Investments | -155 | -621 | -129 | -1,191 | -689 | -2,265 | -1,335 | -1,869 | -231 | -521 |
| Sale of Investments | 151 | 621 | 124 | 1,193 | 683 | 2,266 | 1,333 | 1,858 | 231 | 521 |
| Interest Received | 4 | 5 | 2 | 3 | 6 | 2 | 4 | 4 | 7 | 17 |
| Dividend Received | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Others | -1 | -2 | 1 | -3 | -11 | -8 | -8 | 16 | 4 | -5 |
| + Cash from Financing Activity | 6 | -167 | 127 | -377 | -270 | -186 | -214 | -235 | -28 | -436 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 387 | 0 | 0 | 84 | 0 | 0 | 2 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 552 | 467 | 1,544 | 1,299 |
| Repayment of Long-Term Borrowings | 0 | 0 | -100 | -135 | -202 | -31 | -112 | -94 | -56 | -55 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | -495 | -447 | -1,327 | -1,466 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -8 | -8 | -10 | -7 | -8 | -5 | -6 |
| Dividend Paid | -44 | -120 | -122 | -184 | -28 | -208 | -120 | -122 | -152 | -169 |
| Interest Paid | -39 | -40 | -39 | -49 | -32 | -22 | -32 | -32 | -34 | -39 |
| Others | 89 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 12 | -6 | -11 | 21 | -16 | 12 | 21 | -35 | 14 | 44 |