| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
11 |
| Equity
Latest Equity |
622.7 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
5361.08 |
| Dividend
Full Year Dividend % |
34 |
| Sales Turnover
Full Year Net Sales |
4449.46 |
| Net Profit
Full Year Net Profit |
650.79 |
| Full Year CPS
Full Year Cash Per Share |
15.1 |
| Earning Per Share
Full Year Earning Per Share |
10.5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1257.5 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
96.1 |
| Networth
Full Year Return on Networth |
10.96 |
| Price/Book Value
Price to Book value |
7.627471 |
| Yearly PE ratio
Full Year Price to Earning per share |
70.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
48.6 |
| Bse value
BSE Value in lakhs |
1156.82 |
| Nse value
NSE Value in lakhs |
23821.71 |
| High
52 week high |
734 |
| Low
52 week low |
403 |
| Price
NSE Current market price |
733 |
| CPM
Current market price |
733 |
| Market cap
BSE / NSE Market Cap |
45656.15 |
| Net profit
Latest Quarter Net Profit |
191.92 |
| Net profit variance
Latest Quarter Net Profit variance |
16 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
3479.28 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-26.94 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-0.77 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
1129.36 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
25.38 |
| TTM NP
Trailing Twelve 12 month Net Profit |
575.53 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
11.19 |
| TTM EPS
Trailing Twelve 12 month EPS |
10.45 |
| TTM PE
Trailing Twelve 12 month PE |
70.16 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
238.97 |
| Equity
Latest Equity |
622.7 |
| LTP
Latest Price (BSE/NSE) |
733 |
| Gross block
Latest Gross Block |
4871.79 |
| Loans
Total loans |
199.6 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
23.5 |
| Year GPM
Full Year Gross Profit Margin |
25.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
23.5 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 891 | 922 | 868 | 865 | 854 | 1,138 | 1,200 | 1,258 |
| YOY Sales Growth % | 22% | 17% | 11% | -2% | -4% | 23% | 38% | 45% |
| Gross Sales | 891 | 922 | 868 | 865 | 854 | 1,138 | 1,200 | 1,258 |
| + Expenses | 642 | 681 | 639 | 636 | 658 | 856 | 944 | 962 |
| Material Cost % | 43% | 43% | 43% | 40% | 53% | 50% | 50% | 44% |
| Raw Material Cost | 382 | 401 | 379 | 362 | 416 | 558 | 589 | 578 |
| Change in Inventory | 4 | -6 | -4 | -14 | 37 | 12 | 16 | -20 |
| Manufacturing Cost % | 21% | 21% | 20% | 21% | 22% | 18% | 21% | 19% |
| Employee Cost % | 9% | 9% | 9% | 9% | 10% | 9% | 10% | 10% |
| Other Cost % | -1% | 1% | 1% | 3% | -9% | -2% | -3% | 3% |
| Raw Materials % | 43% | 43% | 44% | 42% | 49% | 49% | 49% | 46% |
| Stock Adjustments % | -0% | 1% | 0% | 2% | -4% | -1% | -1% | 2% |
| Other Manufacturing Expenses % | 21% | 21% | 20% | 21% | 22% | 18% | 21% | 19% |
| Operating Profit | 249 | 241 | 228 | 229 | 196 | 282 | 256 | 296 |
| OPM % | 28% | 26% | 26% | 26% | 23% | 25% | 21% | 24% |
| + Other Income | 9 | 24 | 47 | 56 | 41 | 22 | 26 | 33 |
| Miscellaneous Income | 9 | 24 | 47 | 52 | 41 | 22 | 17 | 19 |
| Gain on Forex Transaction | 0 | 0 | 0 | 4 | 0 | 0 | 9 | 15 |
| Interest | 9 | 11 | 6 | 5 | 5 | 5 | 5 | 8 |
| Depreciation | 61 | 63 | 67 | 65 | 67 | 72 | 75 | 74 |
| Profit before tax | 189 | 192 | 203 | 215 | 165 | 228 | 201 | 247 |
| + Tax % | 25% | 25% | 26% | 24% | 26% | 25% | 25% | 24% |
| Current Tax | 48 | 48 | 51 | 50 | 29 | 48 | 51 | 73 |
| Deferred Tax | -1 | 0 | 1 | 1 | 14 | 9 | 0 | -13 |
| + Net Profit | 142 | 144 | 151 | 164 | 122 | 170 | 150 | 187 |
| Extraordinary Income / Expense | 0 | -11 | -6 | -3 | -9 | -2 | -40 | 0 |
| Exceptional Item | 0 | -11 | -6 | -3 | -9 | -2 | -40 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 3 | 2 | 1 | 5 |
| Net Profit After Minority Interest | 142 | 144 | 151 | 164 | 125 | 173 | 151 | 192 |
| EPS in Rs | 2.42 | 2.42 | 2.43 | 2.64 | 2.01 | 2.78 | 2.43 | 3.09 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 549 | 623 | 699 | 1,038 | 1,566 | 2,131 | 2,655 | 3,185 | 3,546 | 4,449 |
| Sales Growth % | 14% | 12% | 48% | 51% | 36% | 25% | 20% | 11% | 25% | |
| Gross Sales | 1,566 | 2,128 | 2,655 | 3,185 | 3,546 | 4,449 | ||||
| Excise Duty | 45 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 421 | 467 | 475 | 789 | 1,139 | 1,572 | 1,983 | 2,291 | 2,599 | 3,419 |
| Material Cost % | 34% | 27% | 29% | 43% | 41% | 44% | 46% | 43% | 44% | 47% |
| Raw Material Cost | 197 | 176 | 193 | 442 | 709 | 989 | 1,180 | 1,406 | 1,524 | 2,142 |
| Change in Inventory | -12 | -8 | 12 | 3 | -64 | -44 | 40 | -32 | 21 | -45 |
| Manufacturing Cost % | 11% | 28% | 28% | 16% | 16% | 16% | 16% | 15% | 15% | 13% |
| Employee Cost % | 8% | 7% | 7% | 10% | 9% | 8% | 7% | 8% | 9% | 10% |
| Other Cost % | 23% | 13% | 3% | 7% | 6% | 5% | 6% | 6% | 6% | 7% |
| Raw Materials % | 36% | 28% | 28% | 43% | 45% | 46% | 44% | 44% | 43% | 48% |
| Stock Adjustments % | 2% | 1% | -2% | -0% | 4% | 2% | -2% | 1% | -1% | 1% |
| Power & Fuel % | 4% | 5% | 6% | 3% | 2% | 2% | 2% | 3% | 3% | 2% |
| Other Manufacturing Expenses % | 7% | 23% | 23% | 13% | 14% | 14% | 13% | 13% | 12% | 11% |
| Selling & Administration % | 8% | 9% | 6% | 6% | 4% | 4% | 5% | 4% | 4% | 4% |
| Miscellaneous Expenses % | 11% | 2% | 0% | 2% | 2% | 1% | 1% | 1% | 2% | 3% |
| Operating Profit | 127 | 156 | 224 | 249 | 427 | 559 | 672 | 893 | 947 | 1,030 |
| OPM % | 23% | 25% | 32% | 24% | 27% | 26% | 25% | 28% | 27% | 23% |
| + Other Income | 2 | 3 | 77 | 238 | 2 | 33 | 32 | 24 | 135 | 123 |
| Miscellaneous Income | 2 | 35 | 28 | 20 | 132 | 99 | ||||
| Gain on Forex Transaction | 0 | 0 | 4 | 4 | 4 | 23 | ||||
| Exceptional Income | 0 | 13 | 0 | 0 | 0 | 0 | ||||
| Interest | 19 | 19 | 18 | 26 | 33 | 18 | 17 | 26 | 30 | 23 |
| Depreciation | 17 | 23 | 31 | 67 | 97 | 142 | 178 | 220 | 254 | 288 |
| Profit before tax | 300 | 432 | 509 | 671 | 798 | 842 | ||||
| + Tax % | 28% | 16% | 22% | 23% | 25% | 25% | ||||
| Current Tax | 21 | 42 | 47 | 37 | 50 | 76 | 115 | 154 | 198 | 202 |
| Deferred Tax | 5 | 2 | 8 | -10 | 35 | -5 | -1 | 0 | 1 | 11 |
| + Net Profit | 215 | 362 | 395 | 518 | 600 | 629 | ||||
| Profit Growth % | 68% | 9% | 31% | 16% | 5% | |||||
| Extraordinary Income / Expense | -14 | 13 | -3 | -9 | -19 | -51 | ||||
| Exceptional Item | -14 | 13 | -3 | -9 | -19 | -51 | ||||
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 2 | 11 |
| Net Profit After Minority Interest | 0 | 77 | 173 | 360 | 215 | 362 | 395 | 517 | 601 | 640 |
| EPS in Rs | 27.99 | 62.48 | 76.42 | 3.76 | 6.19 | 6.75 | 8.83 | 9.65 | 10.12 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 28 | 28 | 28 | 47 | 573 | 584 | 585 | 586 | 622 | 622 |
| Reserves | 212 | -28 | 146 | 1,130 | 803 | 1,416 | 1,705 | 2,064 | 4,873 | 5,361 |
| + Borrowings | 158 | 614 | 163 | 366 | 447 | 151 | 295 | 412 | 202 | 442 |
| Secured Borrowings | 135 | 488 | 145 | 305 | 354 | 51 | 203 | 222 | 13 | 243 |
| Unsecured Borrowings | 23 | 126 | 18 | 60 | 93 | 100 | 92 | 190 | 189 | 200 |
| Deferred Credit | 3 | 11 | 11 | 3 | 3 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 91 | 869 | 1,295 | 307 | 375 | 444 | 474 | 802 | 840 | 1,039 |
| Current Liabilities | 90 | 519 | 1,292 | 309 | 372 | 441 | 463 | 583 | 666 | 846 |
| Provisions | 3 | 43 | 2 | 17 | 7 | 17 | 16 | 17 | 16 | 44 |
| Minority Interest | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 150 | 150 | 149 |
| Equity Application Money | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 2 | 394 | 3 | 7 | 9 | 10 | 19 | 76 | 32 | 63 |
| Total Liabilities | 489 | 1,484 | 1,633 | 1,851 | 2,198 | 2,596 | 3,060 | 3,865 | 6,537 | 7,464 |
| + Fixed Assets | 105 | 793 | 291 | 1,065 | 1,217 | 1,384 | 1,588 | 1,951 | 2,127 | 3,646 |
| Gross Block | 235 | 970 | 345 | 1,185 | 1,410 | 1,714 | 2,077 | 2,655 | 3,080 | 4,872 |
| Accumulated Depreciation | 130 | 177 | 54 | 119 | 194 | 329 | 489 | 704 | 952 | 1,225 |
| CWIP | 6 | 18 | 13 | 90 | 83 | 147 | 91 | 364 | 419 | 427 |
| Investments | 162 | 1 | 0 | 2 | 0 | 7 | 233 | 42 | 864 | 550 |
| + Other Assets | 216 | 672 | 1,328 | 694 | 898 | 1,058 | 1,149 | 1,509 | 3,126 | 2,841 |
| Inventories | 54 | 284 | 68 | 196 | 306 | 363 | 323 | 347 | 349 | 616 |
| Trade receivables | 120 | 281 | 152 | 234 | 417 | 445 | 609 | 648 | 705 | 1,151 |
| Cash Equivalents | 2 | 26 | 26 | 167 | 28 | 77 | 70 | 274 | 1,302 | 348 |
| Loans n Advances | 19 | 113 | 1,069 | 44 | 77 | 89 | 78 | 112 | 645 | 598 |
| Other asset items | 21 | -32 | 14 | 53 | 71 | 83 | 69 | 127 | 125 | 128 |
| Total Assets | 489 | 1,484 | 1,633 | 1,851 | 2,198 | 2,596 | 3,060 | 3,865 | 6,537 | 7,464 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 23 | 149 | 155 | 253 | 143 | 445 | 533 | 693 | 775 | 659 |
| Profit from Operations | 173 | 201 | 265 | 403 | 588 | 707 | 912 | 1,005 | 1,092 | |
| Working Capital Changes | -10 | 44 | 16 | -207 | -89 | -63 | -64 | -56 | -245 | |
| Profit Before Tax & Extraordinary Items | 71 | 131 | 155 | 387 | 300 | 432 | 509 | 671 | 798 | 842 |
| Depreciation | 17 | 24 | 31 | 67 | 97 | 143 | 178 | 220 | 254 | 288 |
| Interest (Net) | 19 | 17 | 15 | 24 | 30 | -1 | 5 | 4 | -55 | -39 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 3 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | -41 | -37 |
| Provisions & Write-offs (Net) | 0 | 0 | 1 | -1 | 3 | 2 | 7 | 0 | 11 | 24 |
| Profit / Loss in Forex | 3 | 1 | 0 | -6 | 6 | -7 | -2 | -1 | 1 | -17 |
| Receivables | -88 | -22 | -10 | 5 | -192 | -21 | -155 | -39 | -55 | -260 |
| Inventories | -16 | -18 | 4 | 21 | -113 | -60 | 43 | -21 | -3 | -90 |
| Trade Payables | 22 | 21 | -25 | -4 | 108 | -2 | 31 | 35 | 25 | 73 |
| Direct Taxes Paid | -22 | -41 | -49 | -28 | -53 | -54 | -110 | -155 | -174 | -187 |
| Extraordinary Items | 0 | 27 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -12 | -138 | 204 | -954 | -156 | -352 | -562 | -471 | -1,762 | -1,555 |
| Purchase of Fixed Assets | -25 | -88 | -142 | -212 | -219 | -347 | -335 | -320 | -417 | -492 |
| Sale of Fixed Assets | 19 | 0 | 0 | 0 | 1 | 3 | 0 | 0 | 2 | 13 |
| Purchase of Investments | -7 | -16 | 0 | 0 | 0 | -7 | -229 | -211 | -807 | -1,695 |
| Sale of Investments | 0 | 0 | 1 | 8 | 0 | 0 | 0 | 197 | 0 | 306 |
| Interest Received | 1 | 2 | 3 | 4 | 2 | 18 | 3 | 20 | 60 | 118 |
| Acquisition of Companies | 0 | 0 | 0 | -822 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | -36 | 342 | -33 | 60 | -20 | -1 | -158 | -600 | 197 |
| + Cash from Financing Activity | -10 | -13 | -346 | 767 | -67 | -64 | 19 | -175 | 1,944 | -1 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 848 | 0 | 304 | 4 | 4 | 2,393 | 0 |
| Proceeds from Other Long-Term Borrowings | 69 | 32 | 34 | 161 | 72 | 45 | 15 | 0 | 296 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 4 | 26 | 30 | 0 | 133 | 20 | 0 | 226 |
| Repayment of Long-Term Borrowings | -59 | -34 | -54 | -46 | -42 | -253 | -1 | -13 | -348 | -1 |
| Repayment of Short-Term Borrowings | 0 | -4 | 0 | 0 | 0 | -90 | 0 | 0 | -171 | 0 |
| Repayment of Financial Liabilities | 0 | -1 | -2 | -6 | -9 | -10 | -4 | -6 | -11 | -9 |
| Dividend Paid | 0 | 0 | 0 | -97 | -90 | -45 | -120 | -179 | -189 | -199 |
| Interest Paid | -18 | -16 | -21 | -25 | -9 | -9 | -26 | -26 | -18 | |
| Others | 0 | 12 | -312 | -98 | -2 | -6 | 0 | 26 | 0 | 0 |
| Net Cash Flow | 1 | -2 | 13 | 66 | -80 | 29 | -10 | 47 | 957 | -896 |