| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
16 |
| Equity
Latest Equity |
12.48 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
2295.69 |
| Dividend
Full Year Dividend % |
330 |
| Sales Turnover
Full Year Net Sales |
837.11 |
| Net Profit
Full Year Net Profit |
87.31 |
| Full Year CPS
Full Year Cash Per Share |
71.2 |
| Earning Per Share
Full Year Earning Per Share |
70 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
210.72 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
1849.5 |
| Networth
Full Year Return on Networth |
4.24 |
| Price/Book Value
Price to Book value |
0.603406 |
| Yearly PE ratio
Full Year Price to Earning per share |
16 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
15.7 |
| Bse value
BSE Value in lakhs |
7.9 |
| Nse value
NSE Value in lakhs |
106.68 |
| High
52 week high |
1234 |
| Low
52 week low |
933 |
| Price
NSE Current market price |
1120 |
| CPM
Current market price |
1116 |
| Market cap
BSE / NSE Market Cap |
1392.21 |
| Net profit
Latest Quarter Net Profit |
33.46 |
| Net profit variance
Latest Quarter Net Profit variance |
28 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
736.96 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-53.28 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-7.23 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
115.98 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
13.85 |
| TTM NP
Trailing Twelve 12 month Net Profit |
77.11 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
15.64 |
| TTM EPS
Trailing Twelve 12 month EPS |
69.96 |
| TTM PE
Trailing Twelve 12 month PE |
15.95 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
1.2 |
| Equity
Latest Equity |
12.48 |
| LTP
Latest Price (BSE/NSE) |
1116 |
| Gross block
Latest Gross Block |
29.27 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
6.2 |
| Year GPM
Full Year Gross Profit Margin |
12.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
8.1 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 198 | 190 | 212 | 189 | 197 | 199 | 231 | 211 |
| YOY Sales Growth % | 2% | 5% | 14% | 6% | -1% | 4% | 9% | 12% |
| Gross Sales | 198 | 190 | 212 | 189 | 197 | 199 | 231 | 211 |
| + Expenses | 183 | 176 | 195 | 175 | 183 | 184 | 213 | 194 |
| Material Cost % | 1% | -2% | 4% | -1% | 1% | -3% | 7% | 0% |
| Change in Inventory | 2 | -3 | 8 | -1 | 3 | -5 | 15 | 1 |
| Manufacturing Cost % | 3% | 4% | 4% | 5% | 3% | 4% | 3% | 4% |
| Employee Cost % | 5% | 5% | 4% | 5% | 5% | 5% | 4% | 5% |
| Other Cost % | 84% | 85% | 81% | 83% | 83% | 87% | 78% | 83% |
| Purchase of Finished Goods % | 86% | 82% | 88% | 82% | 86% | 82% | 91% | 84% |
| Stock Adjustments % | -1% | 2% | -4% | 1% | -1% | 3% | -7% | -0% |
| Other Manufacturing Expenses % | 3% | 4% | 4% | 5% | 3% | 4% | 3% | 4% |
| Operating Profit | 15 | 14 | 16 | 13 | 14 | 15 | 18 | 17 |
| OPM % | 7% | 8% | 8% | 7% | 7% | 7% | 8% | 8% |
| + Other Income | 10 | 15 | 5 | 16 | 12 | 17 | 6 | 18 |
| Miscellaneous Income | 10 | 15 | 5 | 16 | 12 | 17 | 6 | 18 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 25 | 29 | 22 | 29 | 26 | 31 | 23 | 34 |
| + Tax % | 16% | 22% | 24% | 18% | 20% | 18% | 27% | 3% |
| Current Tax | 5 | 4 | 5 | 5 | 5 | 5 | 6 | 1 |
| Deferred Tax | -1 | 2 | 0 | 0 | 0 | 0 | 1 | 0 |
| + Net Profit | 21 | 23 | 16 | 24 | 20 | 26 | 17 | 33 |
| Extraordinary Income / Expense | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 21 | 23 | ||||||
| EPS in Rs | 16.70 | 18.11 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 519 | 479 | 524 | 532 | 532 | 646 | 726 | 741 | 789 | 837 |
| Sales Growth % | -8% | 9% | 2% | -0% | 22% | 12% | 2% | 6% | 6% | |
| Gross Sales | 519 | 476 | 524 | 532 | 532 | 646 | 726 | 741 | 789 | 837 |
| + Expenses | 484 | 444 | 481 | 497 | 486 | 589 | 662 | 684 | 730 | 774 |
| Material Cost % | 87% | 85% | 84% | 85% | 83% | 83% | 83% | 84% | 84% | 84% |
| Raw Material Cost | 453 | 416 | 445 | 459 | 430 | 556 | 617 | 620 | 667 | 718 |
| Change in Inventory | -4 | -9 | -5 | -6 | 12 | -18 | -12 | 4 | -6 | -14 |
| Manufacturing Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Employee Cost % | 3% | 4% | 4% | 5% | 5% | 5% | 4% | 5% | 5% | 5% |
| Other Cost % | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 4% | 3% |
| Raw Materials % | 87% | 87% | 85% | 86% | 81% | 86% | 85% | 84% | 85% | 86% |
| Purchase of Finished Goods % | 87% | 86% | 85% | 86% | 81% | 86% | 85% | 84% | 85% | 86% |
| Stock Adjustments % | 1% | 2% | 1% | 1% | -2% | 3% | 2% | -1% | 1% | 2% |
| Power & Fuel % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Selling & Administration % | 0% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Miscellaneous Expenses % | 2% | 3% | 3% | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Operating Profit | 35 | 35 | 44 | 36 | 45 | 57 | 64 | 57 | 59 | 64 |
| OPM % | 7% | 7% | 8% | 7% | 9% | 9% | 9% | 8% | 7% | 8% |
| + Other Income | 11 | 9 | 16 | 26 | 24 | 18 | 31 | 35 | 47 | 52 |
| Miscellaneous Income | 11 | 9 | 16 | 27 | 25 | 17 | 31 | 35 | 47 | 52 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Profit before tax | 46 | 44 | 58 | 61 | 68 | 75 | 94 | 91 | 105 | 114 |
| + Tax % | 30% | 29% | 29% | 19% | 23% | 20% | 20% | 19% | 20% | 16% |
| Current Tax | 13 | 13 | 17 | 11 | 13 | 17 | 19 | 17 | 19 | 17 |
| Deferred Tax | 1 | -1 | 0 | 1 | 3 | -2 | -1 | 0 | 2 | 1 |
| + Net Profit | 32 | 31 | 41 | 50 | 53 | 60 | 75 | 74 | 84 | 97 |
| Profit Growth % | -3% | 33% | 20% | 7% | 13% | 25% | -2% | 13% | 15% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 |
| Profit / Loss of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 32 | 31 | 41 | 50 | 53 | 61 | 75 | 74 | 0 | 0 |
| EPS in Rs | 38.55 | 37.40 | 49.56 | 39.73 | 42.44 | 48.77 | 60.21 | 59.23 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 740 | 872 | 1,004 | 926 | 1,429 | 1,222 | 1,356 | 2,058 | 2,234 | 2,296 |
| + Borrowings | 12 | 19 | 14 | 14 | 0 | 5 | 0 | 0 | 0 | 0 |
| Secured Borrowings | 12 | 19 | 14 | 14 | 0 | 5 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 59 | 56 | 109 | 105 | 190 | 129 | 134 | 240 | 259 | 231 |
| Current Liabilities | 59 | 55 | 102 | 98 | 183 | 122 | 127 | 233 | 252 | 223 |
| Provisions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
| Other liability items | 0 | 1 | 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 |
| Total Liabilities | 819 | 955 | 1,135 | 1,057 | 1,631 | 1,369 | 1,502 | 2,311 | 2,505 | 2,540 |
| + Fixed Assets | 14 | 16 | 17 | 17 | 17 | 17 | 19 | 20 | 18 | 22 |
| Gross Block | 14 | 18 | 20 | 20 | 21 | 21 | 24 | 25 | 23 | 29 |
| Accumulated Depreciation | 1 | 1 | 2 | 3 | 4 | 4 | 5 | 5 | 6 | 7 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 675 | 791 | 962 | 858 | 1,412 | 1,168 | 1,286 | 2,063 | 2,232 | 2,258 |
| + Other Assets | 131 | 148 | 156 | 182 | 203 | 184 | 196 | 228 | 256 | 259 |
| Inventories | 45 | 53 | 56 | 63 | 51 | 69 | 82 | 78 | 83 | 97 |
| Trade receivables | 58 | 67 | 75 | 79 | 77 | 91 | 91 | 98 | 109 | 106 |
| Cash Equivalents | 14 | 23 | 17 | 26 | 68 | 16 | 17 | 44 | 55 | 47 |
| Loans n Advances | 13 | 5 | 9 | 15 | 9 | 10 | 9 | 10 | 12 | 11 |
| Other asset items | 0 | 0 | -1 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| Total Assets | 819 | 955 | 1,135 | 1,057 | 1,631 | 1,369 | 1,502 | 2,311 | 2,505 | 2,540 |
| 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 | 11 | 16 | 3 | 91 | -2 | 32 | 27 | 18 | 5 |
| Profit from Operations | 35 | 35 | 44 | 36 | 45 | 58 | 64 | 57 | ||
| Working Capital Changes | 2 | -12 | -9 | -23 | 58 | -42 | -13 | -15 | ||
| Profit Before Tax & Extraordinary Items | 46 | 44 | 58 | 61 | 67 | 72 | 94 | 91 | 108 | 114 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Interest (Net) | 0 | 0 | -2 | -4 | -5 | -4 | -4 | -6 | -11 | -15 |
| Dividend Received | -2 | -3 | -6 | -8 | -5 | -5 | -14 | -17 | -23 | -26 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | -9 | -6 | -8 | -15 | -13 | -6 | -10 | -12 | -13 | -11 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -2 | -9 | -7 | -4 | 2 | -14 | 1 | -7 | -10 | 2 |
| Inventories | -4 | -7 | -4 | -6 | 12 | -19 | -12 | 4 | -5 | -14 |
| Trade Payables | 7 | -3 | 3 | -7 | 39 | -11 | -2 | 4 | -6 | -30 |
| Loans & Advances | 1 | 7 | -1 | -5 | 5 | 1 | 1 | -15 | 0 | 0 |
| Direct Taxes Paid | -15 | -12 | -19 | -10 | -12 | -18 | -19 | -15 | -20 | -18 |
| + Cash from Investing Activity | -58 | -4 | -5 | 40 | -73 | -7 | 3 | 15 | 13 | 34 |
| Purchase of Fixed Assets | -4 | -4 | -2 | -1 | 0 | -1 | -4 | -2 | -2 | -6 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -589 | -600 | -1,639 | -1,007 | -594 | -785 | -791 | -761 | -745 | -803 |
| Sale of Investments | 533 | 596 | 1,629 | 1,037 | 548 | 731 | 776 | 755 | 739 | 791 |
| Interest Received | 0 | 0 | 1 | 2 | 5 | 4 | 4 | 6 | 10 | 16 |
| Dividend Received | 2 | 3 | 6 | 8 | 5 | 6 | 14 | 17 | 23 | 26 |
| Others | 0 | 0 | 0 | 0 | -37 | 38 | 1 | 0 | -12 | 11 |
| + Cash from Financing Activity | -5 | 2 | -17 | -33 | -14 | -8 | -33 | -30 | -35 | -37 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | -6 | 0 | -14 | 0 | -5 | 0 | 0 | 0 |
| Dividend Paid | -5 | -6 | -11 | -33 | 0 | -13 | -27 | -30 | -35 | -37 |
| Others | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -40 | 9 | -6 | 9 | 5 | -17 | 2 | 12 | -4 | 2 |