| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
-10 |
| Equity
Latest Equity |
19.02 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
69.4 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
177.23 |
| Net Profit
Full Year Net Profit |
9.59 |
| Full Year CPS
Full Year Cash Per Share |
7.7 |
| Earning Per Share
Full Year Earning Per Share |
5 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
|
| Latest Quarter Sales
Latest Quarter Net Sales |
0 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
46.5 |
| Networth
Full Year Return on Networth |
15.56 |
| Price/Book Value
Price to Book value |
0.967742 |
| Yearly PE ratio
Full Year Price to Earning per share |
8.9 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
5.8 |
| Bse value
BSE Value in lakhs |
0.89 |
| Nse value
NSE Value in lakhs |
0 |
| High
52 week high |
76 |
| Low
52 week low |
39 |
| Price
NSE Current market price |
0 |
| CPM
Current market price |
45 |
| Market cap
BSE / NSE Market Cap |
84.81 |
| Net profit
Latest Quarter Net Profit |
0 |
| Net profit variance
Latest Quarter Net Profit variance |
0 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
152.52 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-0.02 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-0.01 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
18.03 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
10.17 |
| TTM NP
Trailing Twelve 12 month Net Profit |
9.46 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-10.08 |
| TTM EPS
Trailing Twelve 12 month EPS |
5.04 |
| TTM PE
Trailing Twelve 12 month PE |
8.85 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
3.9 |
| Equity
Latest Equity |
19.02 |
| LTP
Latest Price (BSE/NSE) |
45 |
| Gross block
Latest Gross Block |
56.6 |
| Loans
Total loans |
7.54 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
11.9 |
| Year GPM
Full Year Gross Profit Margin |
10.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
0 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| + Sales | 124 | 128 | 149 | 145 | 151 | 153 | 160 |
| Sales Growth % | 4% | 16% | -3% | 4% | 1% | 5% | |
| + Expenses | 117 | 145 | 132 | 127 | 145 | 136 | 146 |
| Material Cost % | 62% | 59% | 67% | 68% | 61% | 62% | 63% |
| Raw Material Cost | 78 | 89 | 97 | 95 | 100 | 97 | 104 |
| Change in Inventory | -1 | -14 | 3 | 3 | -7 | -3 | -4 |
| Manufacturing Cost % | 9% | 9% | 7% | 7% | 7% | 7% | 8% |
| Employee Cost % | 14% | 17% | 14% | 13% | 13% | 12% | 12% |
| Other Cost % | 10% | 29% | 1% | 0% | 14% | 9% | 10% |
| Raw Materials % | 63% | 69% | 65% | 66% | 66% | 64% | 65% |
| Stock Adjustments % | 1% | 11% | -2% | -2% | 5% | 2% | 3% |
| Power & Fuel % | 2% | 2% | 1% | 1% | 2% | 2% | 1% |
| Other Manufacturing Expenses % | 6% | 6% | 5% | 5% | 6% | 5% | 6% |
| Selling & Administration % | 4% | 4% | 5% | 4% | 5% | 4% | 4% |
| Miscellaneous Expenses % | 4% | 4% | 1% | 0% | 0% | 0% | 0% |
| Operating Profit | 7 | -17 | 18 | 18 | 6 | 17 | 13 |
| OPM % | 5% | -13% | 12% | 12% | 4% | 11% | 8% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Interest | 2 | 2 | 3 | 4 | 4 | 5 | 5 |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 4 | 4 |
| Profit before tax | |||||||
| + Tax % | |||||||
| Current Tax | 0 | 1 | 1 | 1 | 3 | 5 | 3 |
| Deferred Tax | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | |||||||
| Net Profit After Minority Interest | 0 | 0 | 3 | 4 | 10 | 0 | 0 |
| EPS in Rs | 9.79 | 10.38 | 28.34 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 4 | 4 | 19 | 19 |
| Reserves | 7 | 10 | 13 | 16 | 26 | 49 | 61 |
| + Borrowings | 26 | 37 | 46 | 48 | 39 | 46 | 47 |
| Secured Borrowings | 17 | 27 | 37 | 33 | 28 | 38 | 39 |
| Unsecured Borrowings | 8 | 10 | 9 | 15 | 11 | 8 | 8 |
| Deferred Credit | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 32 | 55 | 56 | 56 | 60 | 43 | 38 |
| Current Liabilities | 32 | 55 | 55 | 55 | 59 | 42 | 38 |
| Provisions | 0 | 1 | 1 | 2 | 3 | 6 | 7 |
| Other liability items | 0 | 0 | 1 | 1 | 1 | 0 | 0 |
| Total Liabilities | 67 | 105 | 118 | 123 | 129 | 157 | 165 |
| + Fixed Assets | 31 | 43 | 50 | 51 | 54 | 50 | 57 |
| Gross Block | 37 | 51 | 61 | 65 | 71 | 50 | 57 |
| Accumulated Depreciation | 6 | 8 | 11 | 14 | 17 | 0 | 0 |
| CWIP | 6 | 7 | 0 | 0 | 1 | 8 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 31 | 56 | 67 | 72 | 74 | 99 | 107 |
| Inventories | 16 | 35 | 38 | 30 | 47 | 57 | 73 |
| Trade receivables | 3 | 4 | 7 | 12 | 11 | 13 | 16 |
| Cash Equivalents | 4 | 3 | 3 | 2 | 2 | 12 | 0 |
| Loans n Advances | 6 | 11 | 18 | 25 | 12 | 14 | 15 |
| Other asset items | 1 | 4 | 2 | 2 | 3 | 2 | 3 |
| Total Assets | 67 | 105 | 118 | 123 | 129 | 157 | 165 |
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 8 | 11 | -5 | 14 | 7 | -4 |
| Profit from Operations | 10 | 12 | 21 | |||
| Working Capital Changes | -14 | 3 | -11 | |||
| Profit Before Tax & Extraordinary Items | 6 | 6 | 5 | 5 | 14 | 15 |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 4 |
| Interest (Net) | 2 | 2 | 3 | 4 | 3 | 4 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | -1 |
| Receivables | 0 | 0 | -4 | -5 | 1 | 0 |
| Inventories | 0 | 0 | -3 | 8 | -17 | 0 |
| Trade Payables | 0 | 0 | 0 | -2 | -2 | 0 |
| Direct Taxes Paid | 0 | -1 | -1 | 0 | -3 | -5 |
| + Cash from Investing Activity | -10 | -18 | -1 | -4 | -6 | -6 |
| Purchase of Fixed Assets | -4 | -14 | -4 | -4 | -6 | -6 |
| Capital WIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | -6 | -4 | 3 | 0 | 0 | 0 |
| + Cash from Financing Activity | 3 | 6 | 6 | -11 | -1 | 20 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 33 |
| Proceeds from Other Long-Term Borrowings | 5 | 8 | 0 | 6 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 18 | 0 | 12 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | -4 | -5 |
| Repayment of Short-Term Borrowings | 0 | 0 | -9 | -13 | -5 | 0 |
| Interest Paid | -3 | -4 | -3 | |||
| Others | 0 | 0 | 0 | 0 | 0 | -3 |
| Net Cash Flow | 1 | -2 | 0 | -1 | 0 | 10 |