| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
43 |
| Equity
Latest Equity |
47.82 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
2595.69 |
| Dividend
Full Year Dividend % |
70 |
| Sales Turnover
Full Year Net Sales |
6185.34 |
| Net Profit
Full Year Net Profit |
361.27 |
| Full Year CPS
Full Year Cash Per Share |
24.7 |
| Earning Per Share
Full Year Earning Per Share |
15.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1703.81 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
110.6 |
| Networth
Full Year Return on Networth |
11.46 |
| Price/Book Value
Price to Book value |
6.175407 |
| Yearly PE ratio
Full Year Price to Earning per share |
45.2 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
27.6 |
| Bse value
BSE Value in lakhs |
64.53 |
| Nse value
NSE Value in lakhs |
1165.75 |
| High
52 week high |
713 |
| Low
52 week low |
445 |
| Price
NSE Current market price |
683 |
| CPM
Current market price |
683 |
| Market cap
BSE / NSE Market Cap |
16338.69 |
| Net profit
Latest Quarter Net Profit |
122.6 |
| Net profit variance
Latest Quarter Net Profit variance |
136 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
4863.19 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
548.21 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
11.27 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
613.01 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
9.91 |
| TTM NP
Trailing Twelve 12 month Net Profit |
261.78 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
42.94 |
| TTM EPS
Trailing Twelve 12 month EPS |
15.11 |
| TTM PE
Trailing Twelve 12 month PE |
45.23 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
182.5 |
| Equity
Latest Equity |
47.82 |
| LTP
Latest Price (BSE/NSE) |
683 |
| Gross block
Latest Gross Block |
2432.8 |
| Loans
Total loans |
319.8 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
11.7 |
| Year GPM
Full Year Gross Profit Margin |
9.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
11.8 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,192 | 1,290 | 1,253 | 1,321 | 1,386 | 1,535 | 1,560 | 1,704 |
| YOY Sales Growth % | 11% | 8% | 7% | 9% | 16% | 19% | 25% | 29% |
| Gross Sales | 1,192 | 1,290 | 1,253 | 1,321 | 1,386 | 1,535 | 1,560 | 1,704 |
| + Expenses | 1,061 | 1,143 | 1,109 | 1,168 | 1,230 | 1,357 | 1,381 | 1,500 |
| Material Cost % | 59% | 62% | 62% | 60% | 61% | 63% | 65% | 60% |
| Raw Material Cost | 714 | 787 | 761 | 794 | 838 | 949 | 987 | 1,027 |
| Change in Inventory | -11 | 6 | 12 | -3 | 10 | 16 | 28 | -5 |
| Manufacturing Cost % | 11% | 11% | 11% | 11% | 10% | 11% | 10% | 10% |
| Employee Cost % | 16% | 15% | 16% | 15% | 16% | 15% | 15% | 14% |
| Other Cost % | 4% | 1% | -0% | 2% | 1% | -1% | -2% | 5% |
| Raw Materials % | 60% | 61% | 61% | 60% | 60% | 62% | 63% | 60% |
| Purchase of Finished Goods % | 2% | 2% | 2% | 1% | 2% | 1% | 1% | 4% |
| Stock Adjustments % | 1% | -0% | -1% | 0% | -1% | -1% | -2% | 0% |
| Other Manufacturing Expenses % | 11% | 11% | 11% | 11% | 10% | 11% | 10% | 10% |
| Operating Profit | 132 | 147 | 144 | 153 | 156 | 178 | 179 | 203 |
| OPM % | 11% | 11% | 11% | 12% | 11% | 12% | 11% | 12% |
| + Other Income | 8 | 12 | 9 | 3 | 3 | 3 | 3 | 8 |
| Miscellaneous Income | 8 | 12 | 9 | 3 | 3 | 3 | 3 | 8 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Interest | 10 | 11 | 12 | 35 | 33 | 31 | 29 | 30 |
| Depreciation | 46 | 51 | 50 | 57 | 56 | 57 | 58 | 59 |
| Profit before tax | 84 | 96 | 90 | 65 | 71 | 93 | 97 | 123 |
| + Tax % | 26% | 26% | 29% | 36% | 26% | 27% | 33% | 25% |
| Current Tax | 24 | 26 | 27 | 18 | 19 | 28 | 38 | 26 |
| Deferred Tax | -2 | -1 | -1 | 5 | 0 | -3 | -6 | 5 |
| + Net Profit | 64 | 74 | 65 | 52 | 65 | 85 | 84 | 124 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 3 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 3 |
| Profit / Loss of Associates | 2 | 4 | 0 | 10 | 13 | 17 | 19 | 31 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Net Profit After Minority Interest | 64 | 74 | 65 | 52 | 65 | 85 | 86 | 125 |
| EPS in Rs | 2.73 | 3.16 | 2.75 | 2.21 | 2.78 | 3.60 | 3.64 | 5.29 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 2,659 | 2,210 | 2,635 | 3,092 | 2,813 | 2,368 | 2,976 | 4,300 | 4,651 | 5,131 |
| Sales Growth % | -17% | 19% | 17% | -9% | -16% | 26% | 44% | 8% | 10% | |
| Gross Sales | 2,416 | 1,909 | 2,552 | 3,092 | 2,223 | 2,368 | 2,976 | 4,300 | 4,651 | 5,056 |
| Excise Duty | 213 | 151 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 2,436 | 2,022 | 2,362 | 2,800 | 2,905 | 2,193 | 2,679 | 3,839 | 4,137 | 4,556 |
| Material Cost % | 56% | 55% | 59% | 62% | 60% | 63% | 63% | 65% | 63% | 61% |
| Raw Material Cost | 1,513 | 1,337 | 1,634 | 1,892 | 1,613 | 1,519 | 1,862 | 2,803 | 2,894 | 3,151 |
| Change in Inventory | -15 | -111 | -76 | 11 | 86 | -26 | 14 | -25 | 30 | -4 |
| Manufacturing Cost % | 5% | 5% | 7% | 7% | 8% | 8% | 8% | 7% | 7% | 7% |
| Employee Cost % | 16% | 17% | 17% | 16% | 18% | 16% | 16% | 15% | 16% | 15% |
| Other Cost % | 15% | 14% | 7% | 5% | 17% | 5% | 3% | 3% | 3% | 5% |
| Raw Materials % | 57% | 61% | 62% | 61% | 57% | 64% | 63% | 65% | 62% | 61% |
| Purchase of Finished Goods % | 2% | 3% | 2% | 2% | 3% | 4% | 5% | 4% | 2% | 2% |
| Stock Adjustments % | 1% | 5% | 3% | -0% | -3% | 1% | -0% | 1% | -1% | 0% |
| Power & Fuel % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Other Manufacturing Expenses % | 3% | 4% | 5% | 5% | 5% | 6% | 6% | 5% | 5% | 5% |
| Selling & Administration % | 6% | 6% | 4% | 4% | 4% | 3% | 2% | 2% | 2% | 4% |
| Miscellaneous Expenses % | 1% | 1% | 1% | 1% | 12% | 3% | 1% | 1% | 1% | 1% |
| Operating Profit | 222 | 189 | 273 | 292 | -92 | 174 | 297 | 461 | 514 | 575 |
| OPM % | 8% | 9% | 10% | 9% | -3% | 7% | 10% | 11% | 11% | 11% |
| + Other Income | 31 | 27 | 29 | 81 | 57 | 33 | 57 | 16 | 16 | 32 |
| Miscellaneous Income | 31 | 51 | 34 | 81 | 55 | 40 | 60 | 16 | 16 | 32 |
| Exceptional Income | 14 | 0 | 0 | 18 | 0 | 0 | 33 | 0 | 0 | 0 |
| Interest | 37 | 30 | 40 | 51 | 54 | 39 | 32 | 42 | 57 | 69 |
| Depreciation | 74 | 58 | 74 | 88 | 118 | 94 | 112 | 138 | 166 | 204 |
| Profit before tax | 147 | 131 | 191 | 236 | -160 | 78 | 211 | 298 | 308 | 336 |
| + Tax % | 25% | 22% | 25% | 28% | -28% | 40% | 11% | 1% | 27% | 29% |
| Current Tax | 38 | 35 | 45 | 67 | 53 | 33 | 33 | 24 | 83 | 96 |
| Deferred Tax | -1 | -6 | 4 | 0 | -7 | -2 | -9 | -20 | 1 | 1 |
| + Net Profit | 110 | 102 | 142 | 169 | -200 | 51 | 194 | 284 | 227 | 255 |
| Profit Growth % | -7% | 39% | 19% | -218% | -124% | 297% | 57% | -23% | 6% | |
| Extraordinary Income / Expense | 14 | 0 | 0 | 18 | 0 | 0 | 33 | 0 | 0 | 0 |
| Exceptional Item | 14 | 0 | 0 | 18 | 0 | 0 | 33 | 0 | 0 | 0 |
| Profit / Loss of Associates | 0 | 0 | 0 | 0 | 0 | 4 | 7 | -10 | 2 | 16 |
| Minority Interest (After Tax) | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 107 | 102 | 143 | 169 | -200 | 53 | 192 | 285 | 227 | 255 |
| EPS in Rs | 5.19 | 4.80 | 6.86 | 7.47 | -8.82 | 2.05 | 7.72 | 12.32 | 9.42 | 10.01 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 61 | 42 | 46 | 50 | 50 | 53 | 53 | 53 | 53 | 53 |
| Reserves | 507 | 581 | 694 | 1,145 | 925 | 1,095 | 1,278 | 1,539 | 1,929 | 2,150 |
| + Borrowings | 543 | 549 | 723 | 681 | 620 | 528 | 506 | 713 | 535 | 1,610 |
| Secured Borrowings | 384 | 426 | 626 | 559 | 482 | 373 | 376 | 508 | 348 | 1,290 |
| Unsecured Borrowings | 159 | 123 | 98 | 122 | 139 | 155 | 130 | 206 | 187 | 320 |
| Deferred Credit | 0 | 0 | 3 | 3 | 2 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 660 | 377 | 587 | 566 | 732 | 653 | 730 | 904 | 910 | 1,061 |
| Current Liabilities | 583 | 358 | 570 | 566 | 727 | 628 | 700 | 878 | 872 | 1,013 |
| Provisions | 43 | 16 | 19 | 25 | 94 | 24 | 20 | 14 | 12 | 13 |
| Minority Interest | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 |
| Other liability items | 24 | 26 | 26 | 22 | 29 | 28 | 36 | 43 | 51 | 59 |
| Total Liabilities | 1,771 | 1,548 | 2,051 | 2,442 | 2,327 | 2,328 | 2,567 | 3,209 | 3,427 | 4,874 |
| + Fixed Assets | 719 | 530 | 711 | 732 | 570 | 613 | 887 | 1,026 | 1,207 | 1,507 |
| Gross Block | 1,352 | 591 | 844 | 952 | 815 | 941 | 1,385 | 1,651 | 1,948 | 2,433 |
| Accumulated Depreciation | 634 | 61 | 133 | 220 | 245 | 328 | 498 | 625 | 741 | 925 |
| CWIP | 13 | 74 | 16 | 21 | 28 | 18 | 33 | 85 | 63 | 85 |
| Investments | 5 | 126 | 139 | 165 | 176 | 181 | 64 | 451 | 348 | 1,476 |
| + Other Assets | 1,034 | 818 | 1,185 | 1,524 | 1,552 | 1,517 | 1,583 | 1,647 | 1,809 | 1,806 |
| Inventories | 321 | 306 | 448 | 446 | 395 | 396 | 479 | 573 | 527 | 581 |
| Trade receivables | 435 | 374 | 571 | 546 | 390 | 442 | 569 | 641 | 804 | 828 |
| Cash Equivalents | 88 | 33 | 26 | 353 | 472 | 499 | 333 | 162 | 192 | 97 |
| Loans n Advances | 172 | 77 | 92 | 125 | 293 | 151 | 169 | 230 | 178 | 182 |
| Other asset items | 17 | 27 | 48 | 54 | 3 | 29 | 34 | 41 | 108 | 118 |
| Total Assets | 1,771 | 1,548 | 2,051 | 2,442 | 2,327 | 2,328 | 2,567 | 3,209 | 3,427 | 4,874 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 226 | 48 | 70 | 209 | 450 | 86 | 167 | 387 | 287 | 544 |
| Profit from Operations | 254 | 206 | 289 | 312 | 272 | 215 | 306 | 466 | 520 | 584 |
| Working Capital Changes | 13 | -126 | -175 | -42 | 231 | -108 | -91 | -44 | -131 | 55 |
| Profit Before Tax & Extraordinary Items | 147 | 131 | 191 | 236 | -154 | 84 | 183 | 289 | 310 | 352 |
| Depreciation | 74 | 58 | 74 | 88 | 118 | 94 | 112 | 138 | 166 | 204 |
| Interest (Net) | 30 | 19 | 34 | 26 | 16 | 9 | 11 | 27 | 45 | 61 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 2 | -15 | 2 | 1 | 2 | 0 | 1 | 0 | 1 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | -18 | 293 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | -8 | -1 | 0 | 3 | 15 | -11 | 5 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 1 | -6 | -2 | 0 | -3 | 0 | 0 |
| Receivables | -25 | -48 | -200 | 18 | 119 | -74 | -34 | -70 | -165 | -28 |
| Inventories | -49 | -123 | -146 | 0 | 32 | -57 | -16 | -94 | 46 | -54 |
| Trade Payables | 41 | 13 | 180 | -31 | 92 | 43 | -34 | 159 | -13 | 166 |
| Loans & Advances | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -41 | -31 | -45 | -61 | -52 | -21 | -49 | -35 | -102 | -94 |
| + Cash from Investing Activity | -158 | -158 | -200 | -402 | -137 | -192 | 12 | -425 | 116 | -1,409 |
| Purchase of Fixed Assets | -98 | -159 | -196 | -120 | -149 | -135 | -109 | -251 | -252 | -350 |
| Sale of Fixed Assets | 7 | 20 | 2 | 2 | 2 | 4 | 1 | 2 | 1 | 8 |
| Purchase of Investments | -2 | 0 | 0 | 0 | 0 | 0 | -3 | -406 | -410 | -871 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 755 | 1,179 |
| Interest Received | 3 | 6 | 2 | 8 | 47 | 25 | 21 | 15 | 12 | 8 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Subsidiaries | -65 | -41 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | 0 | 0 | -169 | 0 | 0 | -1,400 |
| Others | -3 | 14 | -1 | -316 | -38 | -87 | 270 | 215 | 10 | 18 |
| + Cash from Financing Activity | -29 | 67 | 122 | 203 | -249 | 65 | -161 | 74 | -358 | 789 |
| Proceeds from Issue of Shares | 2 | 0 | 0 | 306 | 0 | 82 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | -13 | 68 | 167 | 0 | 0 | 10 | 0 | 150 | 35 | 400 |
| Proceeds from Short-Term Borrowings | 0 | 37 | 26 | 77 | 0 | 38 | 0 | 56 | 0 | 671 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | -122 | -81 | 0 | -47 | -45 | -67 | -74 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | 0 | -75 | 0 | -46 | 0 | -173 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -32 | -26 | -28 | -35 | -80 | -127 |
| Dividend Paid | -10 | -12 | -15 | -18 | -20 | -7 | -15 | -26 | -31 | -33 |
| Interest Paid | -33 | -25 | -36 | -40 | -40 | -32 | -25 | -26 | -44 | -48 |
| Others | 26 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 39 | -43 | -8 | 11 | 64 | -42 | 18 | 37 | 44 | -76 |