| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
33 |
| Equity
Latest Equity |
9.35 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
908.16 |
| Dividend
Full Year Dividend % |
550 |
| Sales Turnover
Full Year Net Sales |
4184.16 |
| Net Profit
Full Year Net Profit |
185.82 |
| Full Year CPS
Full Year Cash Per Share |
360.9 |
| Earning Per Share
Full Year Earning Per Share |
198.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1223.23 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
981.3 |
| Networth
Full Year Return on Networth |
20.39 |
| Price/Book Value
Price to Book value |
5.90747 |
| Yearly PE ratio
Full Year Price to Earning per share |
29.2 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
16.1 |
| Bse value
BSE Value in lakhs |
34.69 |
| Nse value
NSE Value in lakhs |
377 |
| High
52 week high |
6970 |
| Low
52 week low |
3267 |
| Price
NSE Current market price |
5792 |
| CPM
Current market price |
5797 |
| Market cap
BSE / NSE Market Cap |
5420.2 |
| Net profit
Latest Quarter Net Profit |
51.08 |
| Net profit variance
Latest Quarter Net Profit variance |
41 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2952.02 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
259.47 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
8.79 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
400.31 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
8.93 |
| TTM NP
Trailing Twelve 12 month Net Profit |
124.11 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
41.64 |
| TTM EPS
Trailing Twelve 12 month EPS |
214.98 |
| TTM PE
Trailing Twelve 12 month PE |
26.97 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
103.07 |
| Equity
Latest Equity |
9.35 |
| LTP
Latest Price (BSE/NSE) |
5797 |
| Gross block
Latest Gross Block |
2176.44 |
| Loans
Total loans |
216.31 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
9.7 |
| Year GPM
Full Year Gross Profit Margin |
9.4 |
| Quarter OPM
Latest quater Operation Profit Margin |
9 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 812 | 887 | 923 | 923 | 1,009 | 1,053 | 1,200 | 1,223 |
| YOY Sales Growth % | 26% | 40% | 24% | 20% | 24% | 19% | 30% | 33% |
| Gross Sales | 812 | 887 | 923 | 923 | 1,009 | 1,053 | 1,200 | 1,223 |
| + Expenses | 752 | 817 | 844 | 841 | 920 | 958 | 1,078 | 1,114 |
| Material Cost % | 58% | 56% | 61% | 65% | 61% | 64% | 62% | 67% |
| Raw Material Cost | 484 | 492 | 573 | 571 | 618 | 673 | 758 | 800 |
| Change in Inventory | -12 | 7 | -9 | 26 | -5 | 6 | -13 | 23 |
| Manufacturing Cost % | 20% | 27% | 18% | 20% | 17% | 16% | 15% | 15% |
| Employee Cost % | 12% | 10% | 10% | 12% | 12% | 12% | 11% | 12% |
| Other Cost % | 3% | -1% | 2% | -6% | 1% | -1% | 2% | -4% |
| Raw Materials % | 60% | 56% | 62% | 62% | 61% | 64% | 63% | 65% |
| Stock Adjustments % | 1% | -1% | 1% | -3% | 1% | -1% | 1% | -2% |
| Other Manufacturing Expenses % | 20% | 27% | 18% | 20% | 17% | 16% | 15% | 15% |
| Operating Profit | 60 | 70 | 79 | 82 | 89 | 95 | 122 | 110 |
| OPM % | 7% | 8% | 9% | 9% | 9% | 9% | 10% | 9% |
| + Other Income | 22 | 18 | 25 | 16 | 14 | 17 | 13 | 15 |
| Miscellaneous Income | 22 | 18 | 25 | 16 | 14 | 17 | 13 | 15 |
| Interest | 19 | 19 | 18 | 18 | 19 | 19 | 18 | 18 |
| Depreciation | 26 | 27 | 33 | 32 | 37 | 38 | 45 | 42 |
| Profit before tax | 37 | 42 | 53 | 48 | 47 | 55 | 72 | 64 |
| + Tax % | 23% | 19% | 18% | 25% | 24% | 15% | 25% | 20% |
| Current Tax | 2 | 6 | 10 | 7 | 8 | 13 | 18 | 12 |
| Deferred Tax | 7 | 2 | -1 | 5 | 4 | -5 | 0 | 1 |
| + Net Profit | 28 | 33 | 44 | 36 | 36 | 47 | 54 | 51 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -16 | -2 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -16 | -2 | 0 |
| Net Profit After Minority Interest | 28 | 33 | 44 | 36 | 36 | 47 | 54 | 51 |
| EPS in Rs | 30.25 | 35.82 | 47.04 | 38.71 | 38.13 | 49.79 | 57.87 | 54.64 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,426 | 1,691 | 1,851 | 1,602 | 1,426 | 1,751 | 2,320 | 2,637 | 3,400 | 4,184 |
| Sales Growth % | 19% | 9% | -13% | -11% | 23% | 32% | 14% | 29% | 23% | |
| Gross Sales | 1,133 | 1,608 | 1,851 | 1,602 | 1,426 | 1,751 | 2,320 | 2,637 | 3,388 | 4,184 |
| Excise Duty | 155 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,326 | 1,557 | 1,698 | 1,444 | 1,327 | 1,633 | 2,118 | 2,406 | 3,121 | 3,797 |
| Material Cost % | 57% | 64% | 66% | 55% | 60% | 61% | 62% | 63% | 60% | 62% |
| Raw Material Cost | 818 | 1,104 | 1,219 | 882 | 867 | 1,072 | 1,471 | 1,674 | 2,030 | 2,620 |
| Change in Inventory | -1 | -14 | -6 | -5 | -8 | -8 | -27 | -25 | -5 | -13 |
| Manufacturing Cost % | 7% | 7% | 7% | 14% | 11% | 11% | 10% | 10% | 16% | 11% |
| Employee Cost % | 11% | 11% | 12% | 13% | 15% | 14% | 12% | 12% | 11% | 11% |
| Other Cost % | 17% | 9% | 7% | 8% | 7% | 8% | 7% | 7% | 5% | 6% |
| Raw Materials % | 57% | 65% | 66% | 55% | 61% | 61% | 63% | 64% | 60% | 63% |
| Purchase of Finished Goods % | 0% | 1% | 1% | 0% | 0% | 1% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | 0% | 1% | 0% | 0% | 1% | 0% | 1% | 1% | 0% | 0% |
| Power & Fuel % | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 2% | 2% |
| Other Manufacturing Expenses % | 4% | 4% | 4% | 11% | 8% | 8% | 8% | 7% | 14% | 9% |
| Selling & Administration % | 6% | 6% | 6% | 6% | 7% | 6% | 6% | 6% | 4% | 4% |
| Miscellaneous Expenses % | 0% | 1% | 1% | 1% | 1% | 1% | 1% | 0% | 1% | 2% |
| Operating Profit | 100 | 134 | 153 | 158 | 99 | 118 | 202 | 230 | 279 | 387 |
| OPM % | 7% | 8% | 8% | 10% | 7% | 7% | 9% | 9% | 8% | 9% |
| + Other Income | 17 | 19 | 57 | 19 | 27 | 20 | 56 | 70 | 84 | 61 |
| Miscellaneous Income | 20 | 20 | 57 | 19 | 35 | 21 | 56 | 70 | 97 | 61 |
| Exceptional Income | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 11 | 8 | 16 | 23 | 29 | 22 | 30 | 49 | 73 | 75 |
| Depreciation | 41 | 48 | 60 | 64 | 65 | 64 | 80 | 93 | 113 | 152 |
| Profit before tax | 65 | 98 | 134 | 92 | 33 | 53 | 149 | 159 | 178 | 223 |
| + Tax % | 16% | 27% | 23% | 22% | 45% | 23% | 31% | 30% | 21% | 22% |
| Current Tax | 0 | 7 | 30 | 14 | 5 | 6 | 18 | 21 | 23 | 46 |
| Deferred Tax | 10 | 19 | 1 | 6 | 9 | 6 | 28 | 27 | 15 | 4 |
| + Net Profit | 54 | 72 | 104 | 72 | 18 | 41 | 103 | 111 | 140 | 172 |
| Profit Growth % | 32% | 45% | -31% | -75% | 124% | 153% | 8% | 26% | 23% | |
| Extraordinary Income / Expense | 0 | 0 | 36 | 0 | 0 | -17 | -5 | 0 | 0 | -18 |
| Exceptional Item | 0 | 0 | 36 | 0 | 0 | -17 | -5 | 0 | 0 | -18 |
| Net Profit After Minority Interest | 54 | 71 | 104 | 72 | 18 | 41 | 103 | 111 | 140 | 172 |
| EPS in Rs | 58.17 | 76.34 | 111.04 | 76.91 | 19.42 | 43.57 | 110.27 | 118.77 | 149.67 | 184.50 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 300 | 353 | 426 | 437 | 451 | 482 | 574 | 662 | 765 | 908 |
| + Borrowings | 92 | 104 | 140 | 347 | 338 | 401 | 431 | 723 | 888 | 973 |
| Secured Borrowings | 23 | 63 | 36 | 242 | 210 | 327 | 317 | 552 | 740 | 757 |
| Unsecured Borrowings | 69 | 41 | 103 | 105 | 128 | 74 | 113 | 171 | 148 | 216 |
| Deferred Credit | 0 | 2 | 3 | 1 | 0 | 1 | 1 | 3 | 3 | 4 |
| + Other Liabilities | 478 | 751 | 615 | 490 | 564 | 654 | 852 | 1,207 | 1,199 | 1,544 |
| Current Liabilities | 513 | 789 | 650 | 518 | 532 | 666 | 848 | 1,209 | 1,220 | 1,568 |
| Provisions | 8 | 11 | 12 | 7 | 9 | 6 | 7 | 7 | 38 | 54 |
| Other liability items | 25 | 20 | 25 | 28 | 32 | 39 | 41 | 48 | 26 | 40 |
| Total Liabilities | 880 | 1,217 | 1,190 | 1,283 | 1,362 | 1,546 | 1,866 | 2,601 | 2,861 | 3,435 |
| + Fixed Assets | 419 | 518 | 549 | 653 | 627 | 711 | 749 | 968 | 1,106 | 1,434 |
| Gross Block | 460 | 605 | 696 | 863 | 901 | 1,049 | 1,163 | 1,472 | 1,710 | 2,176 |
| Accumulated Depreciation | 41 | 87 | 147 | 210 | 274 | 338 | 414 | 503 | 604 | 743 |
| CWIP | 20 | 34 | 50 | 32 | 47 | 48 | 43 | 178 | 212 | 105 |
| Investments | 79 | 88 | 81 | 90 | 92 | 102 | 147 | 179 | 246 | 278 |
| + Other Assets | 362 | 577 | 510 | 508 | 596 | 685 | 927 | 1,276 | 1,297 | 1,619 |
| Inventories | 116 | 169 | 204 | 179 | 222 | 264 | 378 | 582 | 511 | 643 |
| Trade receivables | 191 | 318 | 221 | 173 | 216 | 232 | 306 | 348 | 462 | 630 |
| Cash Equivalents | 1 | 2 | 2 | 38 | 3 | 16 | 7 | 47 | 10 | 26 |
| Loans n Advances | 100 | 131 | 97 | 95 | 69 | 150 | 182 | 287 | 304 | 340 |
| Other asset items | -46 | -43 | -15 | 22 | 86 | 23 | 53 | 13 | 9 | -21 |
| Total Assets | 880 | 1,217 | 1,190 | 1,283 | 1,362 | 1,546 | 1,866 | 2,601 | 2,861 | 3,435 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 100 | 140 | 104 | 103 | 76 | 108 | 108 | 133 | 212 | 373 |
| Profit from Operations | 104 | 140 | 161 | 171 | 119 | 128 | 211 | 237 | 285 | 397 |
| Working Capital Changes | 7 | 17 | -24 | -52 | -47 | -10 | -79 | -88 | -59 | 22 |
| Profit Before Tax & Extraordinary Items | 65 | 98 | 134 | 92 | 33 | 53 | 149 | 159 | 178 | 223 |
| Depreciation | 41 | 48 | 60 | 64 | 65 | 64 | 80 | 93 | 113 | 152 |
| Interest (Net) | 11 | 7 | 15 | 21 | 28 | 21 | 29 | 47 | 70 | 73 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | -36 | 0 | -3 | 0 | -1 | -1 | 0 | -1 |
| Profit / Loss on Sale of Investments | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | -1 | -3 | 3 | 1 | -1 | -1 | -1 | 2 | -3 |
| Profit / Loss in Forex | -1 | 1 | -1 | 4 | -4 | 0 | -2 | -2 | -3 | 8 |
| Receivables | -8 | -129 | 96 | 44 | -44 | -16 | -74 | -46 | -116 | -167 |
| Inventories | -11 | -53 | -35 | 25 | -43 | -42 | -114 | -204 | 70 | -132 |
| Trade Payables | 32 | 209 | -156 | -68 | 63 | 101 | 86 | 145 | 118 | 214 |
| Loans & Advances | 0 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -12 | -17 | -33 | -16 | 4 | -10 | -25 | -16 | -15 | -47 |
| + Cash from Investing Activity | -62 | -128 | -97 | -194 | -31 | -129 | -90 | -245 | -293 | -265 |
| Purchase of Fixed Assets | -70 | -133 | -151 | -167 | -67 | -129 | -91 | -262 | -324 | -289 |
| Sale of Fixed Assets | 7 | 1 | 39 | 1 | 5 | 0 | 2 | 5 | 2 | 3 |
| Purchase of Investments | 0 | 0 | -1 | 0 | 0 | -1 | -2 | 0 | -6 | -3 |
| Interest Received | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 |
| Dividend Received | 1 | 4 | 14 | 2 | 0 | 0 | 0 | 27 | 10 | 24 |
| Others | 0 | 0 | 0 | -30 | 30 | 0 | 0 | -15 | 24 | 0 |
| + Cash from Financing Activity | -39 | -11 | -6 | 96 | -51 | 34 | -26 | 137 | 59 | -92 |
| Proceeds from Other Long-Term Borrowings | 3 | 0 | 23 | 131 | 0 | 81 | 21 | 126 | 141 | 28 |
| Proceeds from Bank Borrowings | 0 | 2 | 15 | 138 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 35 | 0 | 15 | 142 | 241 | 404 |
| Repayment of Long-Term Borrowings | -26 | 0 | -3 | -92 | -51 | -5 | -18 | -18 | -38 | -84 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -13 | 0 | -35 | -169 | -314 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -2 | -3 | -4 | -6 | -6 | -9 | -19 |
| Dividend Paid | 0 | -14 | -22 | -49 | -6 | -7 | -13 | -25 | -33 | -33 |
| Interest Paid | -11 | -7 | -15 | -19 | -26 | -18 | -25 | -48 | -74 | -75 |
| Others | -6 | 7 | -4 | -10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -2 | 1 | 1 | 6 | -5 | 13 | -8 | 24 | -22 | 16 |