| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
80 |
| Equity
Latest Equity |
13.08 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
5245.8 |
| Dividend
Full Year Dividend % |
225 |
| Sales Turnover
Full Year Net Sales |
8069.27 |
| Net Profit
Full Year Net Profit |
382.26 |
| Full Year CPS
Full Year Cash Per Share |
315.9 |
| Earning Per Share
Full Year Earning Per Share |
146.2 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
2431.58 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
2010.7 |
| Networth
Full Year Return on Networth |
12.57 |
| Price/Book Value
Price to Book value |
5.21311 |
| Yearly PE ratio
Full Year Price to Earning per share |
71.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
33.2 |
| Bse value
BSE Value in lakhs |
245.68 |
| Nse value
NSE Value in lakhs |
5403.47 |
| High
52 week high |
10765 |
| Low
52 week low |
6252 |
| Price
NSE Current market price |
10480 |
| CPM
Current market price |
10482 |
| Market cap
BSE / NSE Market Cap |
27414.42 |
| Net profit
Latest Quarter Net Profit |
150.55 |
| Net profit variance
Latest Quarter Net Profit variance |
99 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
4600.18 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
821.92 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
17.87 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
1103.98 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
12.66 |
| TTM NP
Trailing Twelve 12 month Net Profit |
250.33 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
102.84 |
| TTM EPS
Trailing Twelve 12 month EPS |
179.1 |
| TTM PE
Trailing Twelve 12 month PE |
58.52 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
291.21 |
| Equity
Latest Equity |
13.08 |
| LTP
Latest Price (BSE/NSE) |
10482 |
| Gross block
Latest Gross Block |
7167.1 |
| Loans
Total loans |
381.38 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
15.2 |
| Year GPM
Full Year Gross Profit Margin |
12.1 |
| Quarter OPM
Latest quater Operation Profit Margin |
15.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,214 | 1,576 | 1,749 | 1,784 | 2,002 | 2,057 | 2,226 | 2,432 |
| YOY Sales Growth % | 3% | 40% | 58% | 55% | 65% | 31% | 27% | 36% |
| Gross Sales | 1,214 | 1,576 | 1,749 | 1,784 | 2,002 | 2,057 | 2,226 | 2,432 |
| + Expenses | 1,021 | 1,392 | 1,516 | 1,527 | 1,700 | 1,749 | 1,868 | 2,048 |
| Material Cost % | 60% | 77% | 53% | 61% | 61% | 54% | 55% | 64% |
| Raw Material Cost | 702 | 1,022 | 935 | 1,028 | 1,154 | 1,119 | 1,225 | 1,458 |
| Change in Inventory | 26 | 191 | -12 | 67 | 58 | -12 | 10 | 107 |
| Manufacturing Cost % | 22% | 27% | 24% | 24% | 23% | 23% | 23% | 22% |
| Employee Cost % | 7% | 8% | 8% | 8% | 7% | 7% | 7% | 7% |
| Other Cost % | -4% | -24% | 1% | -8% | -6% | 1% | -1% | -9% |
| Raw Materials % | 58% | 65% | 53% | 58% | 58% | 54% | 55% | 60% |
| Stock Adjustments % | -2% | -12% | 1% | -4% | -3% | 1% | -0% | -4% |
| Other Manufacturing Expenses % | 22% | 27% | 24% | 24% | 23% | 23% | 23% | 22% |
| Operating Profit | 193 | 184 | 233 | 257 | 301 | 309 | 358 | 384 |
| OPM % | 16% | 12% | 13% | 14% | 15% | 15% | 16% | 16% |
| + Other Income | 7 | 9 | 5 | 5 | 10 | 28 | 19 | 24 |
| Miscellaneous Income | 7 | 9 | 5 | 5 | 10 | 28 | 19 | 24 |
| Interest | 41 | 58 | 68 | 66 | 77 | 79 | 86 | 86 |
| Depreciation | 76 | 103 | 95 | 102 | 109 | 115 | 118 | 120 |
| Profit before tax | 82 | 31 | 76 | 94 | 125 | 142 | 173 | 201 |
| + Tax % | 25% | 59% | 12% | 26% | 28% | 25% | 33% | 25% |
| Current Tax | 21 | 15 | 20 | 26 | 35 | 31 | 43 | 41 |
| Deferred Tax | 0 | 3 | -11 | -2 | 0 | 4 | 13 | 9 |
| + Net Profit | 62 | 13 | 67 | 70 | 91 | 107 | 116 | 151 |
| Extraordinary Income / Expense | 0 | -15 | -11 | -8 | 0 | -4 | -1 | 0 |
| Exceptional Item | 0 | -15 | -11 | -8 | 0 | -4 | -1 | 0 |
| Net Profit After Minority Interest | 62 | 13 | 67 | 70 | 91 | 107 | 116 | 151 |
| EPS in Rs | 27.10 | -0.87 | 30.92 | 36.89 | 40.68 | 46.32 | 51.85 | 62.12 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,210 | 1,512 | 1,818 | 1,492 | 1,560 | 2,217 | 3,183 | 4,452 | 5,690 | 8,069 |
| Sales Growth % | 25% | 20% | -18% | 5% | 42% | 44% | 40% | 28% | 42% | |
| Gross Sales | 1,560 | 2,217 | 3,183 | 4,452 | 5,690 | 8,069 | ||||
| Excise Duty | 108 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 918 | 1,217 | 1,389 | 1,070 | 1,122 | 1,683 | 2,499 | 3,573 | 4,883 | 6,845 |
| Material Cost % | 32% | -1% | 39% | 39% | 43% | 47% | 51% | 53% | 55% | 55% |
| Raw Material Cost | 406 | 0 | 710 | 572 | 673 | 1,065 | 1,700 | 2,522 | 3,297 | 4,525 |
| Change in Inventory | -22 | -16 | -7 | 15 | -6 | -31 | -70 | -150 | -195 | -123 |
| Manufacturing Cost % | 20% | 60% | 19% | 19% | 16% | 17% | 16% | 17% | 18% | 18% |
| Employee Cost % | 12% | 13% | 12% | 10% | 9% | 8% | 7% | 6% | 7% | 7% |
| Other Cost % | 11% | 8% | 7% | 3% | 4% | 4% | 4% | 4% | 5% | 5% |
| Raw Materials % | 34% | 0% | 39% | 38% | 43% | 48% | 53% | 57% | 58% | 56% |
| Stock Adjustments % | 2% | 1% | 0% | -1% | 0% | 1% | 2% | 3% | 3% | 2% |
| Power & Fuel % | 5% | 6% | 5% | 6% | 5% | 5% | 5% | 6% | 6% | 6% |
| Other Manufacturing Expenses % | 15% | 54% | 14% | 13% | 11% | 12% | 11% | 11% | 12% | 12% |
| Selling & Administration % | 7% | 6% | 5% | 4% | 3% | 4% | 4% | 4% | 5% | 4% |
| Miscellaneous Expenses % | 1% | 0% | 0% | 1% | 0% | 0% | 0% | 0% | 1% | 0% |
| Operating Profit | 293 | 294 | 429 | 422 | 438 | 534 | 684 | 879 | 807 | 1,225 |
| OPM % | 24% | 19% | 24% | 28% | 28% | 24% | 21% | 20% | 14% | 15% |
| + Other Income | 11 | 12 | 14 | 9 | 10 | 8 | 13 | 18 | 26 | 62 |
| Miscellaneous Income | 10 | 8 | 13 | 18 | 26 | 62 | ||||
| Interest | 90 | 112 | 141 | 149 | 107 | 84 | 120 | 175 | 217 | 309 |
| Depreciation | 113 | 149 | 176 | 196 | 192 | 206 | 222 | 278 | 347 | 444 |
| Profit before tax | 149 | 252 | 355 | 445 | 270 | 534 | ||||
| + Tax % | 35% | 35% | 29% | 24% | 26% | 28% | ||||
| Current Tax | 0 | 0 | 8 | 17 | 54 | 89 | 123 | 117 | 77 | 135 |
| Deferred Tax | -43 | 12 | 35 | -1 | -2 | 0 | -19 | -10 | -8 | 15 |
| + Net Profit | 97 | 163 | 251 | 337 | 201 | 384 | ||||
| Profit Growth % | 68% | 54% | 34% | -40% | 91% | |||||
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -25 | -13 | ||||
| Exceptional Item | 0 | 0 | 0 | 0 | -25 | -13 | ||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -33 | -6 | 0 |
| Net Profit After Minority Interest | 80 | 32 | 97 | 40 | 97 | 163 | 248 | 304 | 195 | 384 |
| EPS in Rs | 1,386.78 | 313.43 | 48.39 | 19.89 | 46.10 | 77.22 | 118.83 | 159.72 | 84.19 | 160.93 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 12 | 12 |
| Reserves | 566 | 587 | 673 | 712 | 959 | 1,125 | 1,366 | 1,647 | 2,845 | 3,252 |
| + Borrowings | 777 | 847 | 985 | 1,058 | 806 | 800 | 1,240 | 1,755 | 2,358 | 3,623 |
| Secured Borrowings | 757 | 846 | 985 | 1,041 | 704 | 601 | 1,103 | 1,546 | 1,914 | 3,242 |
| Unsecured Borrowings | 20 | 1 | 0 | 18 | 102 | 199 | 138 | 208 | 445 | 381 |
| + Other Liabilities | 469 | 556 | 657 | 527 | 576 | 739 | 1,190 | 1,293 | 1,902 | 2,091 |
| Current Liabilities | 562 | 614 | 684 | 547 | 661 | 784 | 1,139 | 1,213 | 2,090 | 2,285 |
| Provisions | 2 | 4 | 10 | 2 | 4 | 12 | 38 | 20 | 33 | 75 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 94 | 0 | 0 |
| Other liability items | 1 | 56 | 91 | 109 | 9 | 4 | 4 | 2 | 11 | 8 |
| Total Liabilities | 1,818 | 1,999 | 2,325 | 2,307 | 2,352 | 2,675 | 3,807 | 4,706 | 7,116 | 8,978 |
| + Fixed Assets | 1,228 | 1,323 | 1,589 | 1,546 | 1,510 | 1,544 | 2,124 | 2,567 | 3,670 | 4,676 |
| Gross Block | 1,429 | 1,668 | 2,077 | 2,230 | 2,358 | 2,568 | 3,334 | 4,013 | 5,778 | 7,167 |
| Accumulated Depreciation | 201 | 344 | 489 | 684 | 848 | 1,025 | 1,210 | 1,446 | 2,107 | 2,491 |
| CWIP | 11 | 24 | 91 | 89 | 32 | 42 | 97 | 179 | 345 | 382 |
| Investments | 3 | 4 | 4 | 3 | 2 | 3 | 3 | 4 | 11 | 14 |
| + Other Assets | 576 | 648 | 642 | 669 | 807 | 1,086 | 1,583 | 1,956 | 3,090 | 3,906 |
| Inventories | 228 | 300 | 323 | 326 | 406 | 626 | 836 | 1,041 | 1,332 | 1,745 |
| Trade receivables | 171 | 202 | 210 | 194 | 239 | 296 | 535 | 577 | 921 | 1,111 |
| Cash Equivalents | 40 | 49 | 27 | 72 | 47 | 43 | 47 | 83 | 123 | 179 |
| Loans n Advances | 194 | 160 | 167 | 164 | 176 | 111 | 84 | 99 | 373 | 439 |
| Other asset items | -58 | -63 | -85 | -86 | -60 | 9 | 80 | 157 | 342 | 432 |
| Total Assets | 1,818 | 1,999 | 2,325 | 2,307 | 2,352 | 2,675 | 3,807 | 4,706 | 7,116 | 8,978 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 257 | 283 | 360 | 306 | 362 | 327 | 608 | 513 | 283 | 522 |
| Profit from Operations | 233 | 275 | 418 | 374 | 418 | 516 | 670 | 853 | 785 | 1,211 |
| Working Capital Changes | 26 | 20 | -33 | -46 | -33 | -152 | 11 | -192 | -428 | -598 |
| Profit Before Tax & Extraordinary Items | 37 | 44 | 140 | 56 | 149 | 252 | 355 | 445 | 270 | 534 |
| Depreciation | 113 | 149 | 176 | 196 | 192 | 206 | 222 | 278 | 347 | 444 |
| Interest (Net) | 87 | 112 | 135 | 138 | 109 | 75 | 99 | 171 | 204 | 299 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 4 | 2 | 9 | 3 | 5 | 3 | 4 | 18 | 23 |
| Profit / Loss in Forex | 5 | -6 | -4 | 3 | -11 | 4 | 10 | -10 | -8 | -12 |
| Receivables | -79 | -27 | -6 | 19 | -40 | -53 | -83 | -31 | -162 | -176 |
| Inventories | -44 | -72 | -23 | -3 | -82 | -226 | -82 | -209 | -143 | -411 |
| Trade Payables | 150 | 61 | -28 | -38 | 71 | 110 | 140 | 91 | 102 | 118 |
| Direct Taxes Paid | -3 | -12 | -25 | -22 | -23 | -37 | -73 | -148 | -74 | -91 |
| + Cash from Investing Activity | -319 | -210 | -359 | -138 | -95 | -209 | -683 | -625 | -1,643 | -1,302 |
| Purchase of Fixed Assets | -322 | -212 | -361 | -140 | -99 | -213 | -345 | -631 | -992 | -1,188 |
| Sale of Fixed Assets | 1 | 0 | 1 | 1 | 3 | 3 | 6 | 3 | 2 | 20 |
| Purchase of Investments | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -4 |
| Interest Received | 2 | 2 | 2 | 1 | 1 | 1 | 7 | 2 | 13 | 5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | -350 | 1 | -661 | -134 |
| + Cash from Financing Activity | 78 | -60 | -18 | -128 | -296 | -120 | 73 | 148 | 1,393 | 827 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 1,180 | 0 |
| Proceeds from Other Long-Term Borrowings | 243 | 145 | 422 | 144 | 94 | 105 | 576 | 477 | 1,291 | 1,256 |
| Proceeds from Short-Term Borrowings | 26 | 47 | 0 | 109 | 0 | 35 | 0 | 150 | 0 | 454 |
| Repayment of Long-Term Borrowings | -101 | -129 | -156 | -221 | -332 | -139 | -257 | -233 | -720 | -424 |
| Repayment of Short-Term Borrowings | 0 | 0 | -141 | 0 | -84 | 0 | -116 | 0 | -64 | 0 |
| Repayment of Financial Liabilities | 0 | -9 | -12 | -17 | -10 | -42 | -21 | -50 | -56 | -135 |
| Dividend Paid | -1 | -1 | -1 | -6 | 0 | 0 | -8 | -24 | -24 | -12 |
| Interest Paid | -89 | -113 | -130 | -138 | -109 | -77 | -103 | -172 | -214 | -312 |
| Others | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 16 | 12 | -17 | 40 | -28 | -2 | -2 | 36 | 34 | 47 |