| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
4 |
| Equity
Latest Equity |
29.5 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
14824.36 |
| Dividend
Full Year Dividend % |
2700 |
| Sales Turnover
Full Year Net Sales |
20034.7 |
| Net Profit
Full Year Net Profit |
2087.56 |
| Full Year CPS
Full Year Cash Per Share |
840.6 |
| Earning Per Share
Full Year Earning Per Share |
707.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
5841.9 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
5035.9 |
| Networth
Full Year Return on Networth |
14.55 |
| Price/Book Value
Price to Book value |
9.317898 |
| Yearly PE ratio
Full Year Price to Earning per share |
66.3 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
55.8 |
| Bse value
BSE Value in lakhs |
1314.52 |
| Nse value
NSE Value in lakhs |
13942.67 |
| High
52 week high |
47720 |
| Low
52 week low |
28650 |
| Price
NSE Current market price |
46970 |
| CPM
Current market price |
46924 |
| Market cap
BSE / NSE Market Cap |
138406.91 |
| Net profit
Latest Quarter Net Profit |
706.1 |
| Net profit variance
Latest Quarter Net Profit variance |
5 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
17149.7 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
2215.8 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
12.92 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
3595.6 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
17.05 |
| TTM NP
Trailing Twelve 12 month Net Profit |
2003.97 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
6.49 |
| TTM EPS
Trailing Twelve 12 month EPS |
801.19 |
| TTM PE
Trailing Twelve 12 month PE |
58.57 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
411.7 |
| Equity
Latest Equity |
29.5 |
| LTP
Latest Price (BSE/NSE) |
46924 |
| Gross block
Latest Gross Block |
5388.7 |
| Loans
Total loans |
118.8 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
10.5 |
| Year GPM
Full Year Gross Profit Margin |
17.4 |
| Quarter OPM
Latest quater Operation Profit Margin |
14.1 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 4,394 | 4,466 | 4,911 | 4,789 | 4,795 | 4,886 | 5,566 | 5,842 |
| YOY Sales Growth % | 6% | 6% | 16% | 11% | 9% | 9% | 13% | 22% |
| Gross Sales | 4,394 | 4,466 | 4,911 | 4,789 | 4,795 | 4,886 | 5,566 | 5,842 |
| + Expenses | 3,834 | 3,930 | 4,264 | 4,149 | 4,178 | 4,273 | 4,784 | 5,021 |
| Material Cost % | 22% | 24% | 21% | 24% | 24% | 28% | 23% | 30% |
| Raw Material Cost | 1,032 | 1,018 | 1,052 | 1,124 | 1,142 | 1,282 | 1,352 | 1,546 |
| Change in Inventory | -59 | 48 | -40 | 31 | 18 | 99 | -60 | 189 |
| Manufacturing Cost % | 14% | 18% | 16% | 17% | 15% | 16% | 13% | 14% |
| Employee Cost % | 8% | 9% | 9% | 7% | 8% | 8% | 8% | 6% |
| Other Cost % | 43% | 38% | 42% | 38% | 40% | 35% | 42% | 37% |
| Raw Materials % | 23% | 23% | 21% | 23% | 24% | 26% | 24% | 26% |
| Purchase of Finished Goods % | 40% | 40% | 40% | 40% | 41% | 39% | 40% | 43% |
| Stock Adjustments % | 1% | -1% | 1% | -1% | -0% | -2% | 1% | -3% |
| Other Manufacturing Expenses % | 14% | 18% | 16% | 17% | 15% | 16% | 13% | 14% |
| Operating Profit | 561 | 536 | 647 | 639 | 617 | 612 | 782 | 821 |
| OPM % | 13% | 12% | 13% | 13% | 13% | 13% | 14% | 14% |
| + Other Income | 257 | 189 | 237 | 844 | 210 | 200 | 156 | 226 |
| Miscellaneous Income | 257 | 189 | 237 | 844 | 210 | 200 | 156 | 226 |
| Exceptional Income | 49 | 0 | 0 | 556 | 0 | 0 | 0 | 0 |
| Interest | 2 | 6 | 6 | 5 | 4 | 4 | 14 | 6 |
| Depreciation | 90 | 101 | 99 | 85 | 93 | 99 | 116 | 99 |
| Profit before tax | 726 | 618 | 778 | 1,394 | 730 | 709 | 808 | 942 |
| + Tax % | 26% | 26% | 29% | 20% | 24% | 25% | 30% | 25% |
| Current Tax | 165 | 140 | 163 | 275 | 161 | 158 | 208 | 462 |
| Deferred Tax | 25 | 19 | 62 | 4 | 15 | 19 | 32 | -225 |
| + Net Profit | 537 | 459 | 554 | 1,116 | 555 | 533 | 570 | 706 |
| Extraordinary Income / Expense | 49 | -47 | 0 | 556 | 0 | 0 | 0 | 0 |
| Exceptional Item | 49 | -47 | 0 | 556 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 1 |
| Net Profit After Minority Interest | 537 | 459 | 554 | 1,116 | 555 | 533 | 570 | 706 |
| EPS in Rs | 181.99 | 155.53 | 187.66 | 378.41 | 188.01 | 180.58 | 193.25 | 239.41 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 11,243 | 11,872 | 12,085 | 9,842 | 9,716 | 11,782 | 14,929 | 16,727 | 18,087 | 20,035 |
| Sales Growth % | 6% | 2% | -19% | -1% | 21% | 27% | 12% | 8% | 11% | |
| Gross Sales | 9,569 | 11,508 | 12,115 | 9,842 | 9,716 | 11,782 | 14,929 | 16,727 | 18,087 | 20,035 |
| Excise Duty | 807 | 182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 9,294 | 9,873 | 9,930 | 9,075 | 9,299 | 10,325 | 13,123 | 14,632 | 15,778 | 17,384 |
| Material Cost % | 47% | 53% | 55% | 54% | 60% | 62% | 63% | 65% | 63% | 64% |
| Raw Material Cost | 5,432 | 6,283 | 6,872 | 5,098 | 5,935 | 7,592 | 9,603 | 10,842 | 11,495 | 12,887 |
| Change in Inventory | -120 | 40 | -168 | 223 | -152 | -275 | -140 | -8 | -31 | -88 |
| Manufacturing Cost % | 5% | 7% | 7% | 7% | 7% | 6% | 5% | 4% | 4% | 4% |
| Employee Cost % | 12% | 11% | 11% | 13% | 10% | 9% | 8% | 8% | 8% | 8% |
| Other Cost % | 19% | 12% | 8% | 18% | 20% | 10% | 12% | 11% | 12% | 11% |
| Raw Materials % | 48% | 53% | 57% | 52% | 61% | 64% | 64% | 65% | 64% | 64% |
| Purchase of Finished Goods % | 22% | 30% | 34% | 28% | 37% | 41% | 42% | 43% | 41% | 40% |
| Stock Adjustments % | 1% | -0% | 1% | -2% | 2% | 2% | 1% | 0% | 0% | 0% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 4% | 6% | 6% | 6% | 6% | 6% | 4% | 3% | 3% | 3% |
| Selling & Administration % | 7% | 8% | 7% | 9% | 10% | 9% | 10% | 9% | 10% | 10% |
| Miscellaneous Expenses % | 4% | 3% | 2% | 9% | 10% | 2% | 2% | 1% | 2% | 2% |
| Operating Profit | 1,949 | 1,999 | 2,155 | 767 | 417 | 1,457 | 1,807 | 2,095 | 2,310 | 2,650 |
| OPM % | 17% | 17% | 18% | 8% | 4% | 12% | 12% | 13% | 13% | 13% |
| + Other Income | 914 | 512 | 600 | 612 | 504 | 396 | 473 | 1,566 | 815 | 1,410 |
| Miscellaneous Income | 907 | 519 | 602 | 617 | 503 | 391 | 473 | 1,566 | 862 | 1,410 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 844 | 49 | 556 |
| Interest | 27 | 3 | 13 | 10 | 14 | 29 | 12 | 51 | 17 | 27 |
| Depreciation | 456 | 467 | 402 | 383 | 341 | 324 | 386 | 430 | 376 | 392 |
| Profit before tax | 2,382 | 2,041 | 2,340 | 985 | 565 | 1,500 | 1,882 | 3,181 | 2,732 | 3,642 |
| + Tax % | 27% | 33% | 32% | 34% | 15% | 19% | 24% | 22% | 26% | 24% |
| Current Tax | 616 | 702 | 705 | 333 | 163 | 193 | 434 | 598 | 612 | 801 |
| Deferred Tax | 34 | -32 | 36 | 2 | -78 | 90 | 24 | 93 | 108 | 71 |
| + Net Profit | 1,740 | 1,371 | 1,598 | 650 | 482 | 1,218 | 1,426 | 2,491 | 2,015 | 2,773 |
| Profit Growth % | -21% | 17% | -59% | -26% | 153% | 17% | 75% | -19% | 38% | |
| Extraordinary Income / Expense | 0 | -94 | 0 | -717 | -744 | 0 | 0 | 844 | 1 | 556 |
| Exceptional Item | 0 | -94 | 0 | -717 | -744 | 0 | 0 | 844 | 1 | 556 |
| Profit / Loss of Associates | -1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 |
| Net Profit After Minority Interest | 1,740 | 1,371 | 1,598 | 650 | 482 | 1,218 | 1,426 | 2,491 | 2,015 | 2,773 |
| EPS in Rs | 570.85 | 449.44 | 541.69 | 220.27 | 162.95 | 412.54 | 482.81 | 844.14 | 682.37 | 938.98 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 31 | 31 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| Reserves | 8,760 | 9,942 | 9,088 | 9,231 | 9,783 | 10,650 | 10,976 | 12,027 | 13,784 | 14,816 |
| + Borrowings | 0 | 0 | 0 | 74 | 54 | 73 | 53 | 39 | 118 | 119 |
| Unsecured Borrowings | 0 | 0 | 0 | 74 | 54 | 73 | 53 | 39 | 118 | 119 |
| + Other Liabilities | 3,000 | 3,946 | 3,583 | 3,977 | 4,898 | 4,650 | 5,194 | 5,252 | 6,310 | 6,716 |
| Current Liabilities | 2,630 | 3,519 | 3,231 | 3,647 | 4,472 | 4,286 | 5,083 | 5,165 | 5,913 | 6,870 |
| Provisions | 819 | 836 | 791 | 1,291 | 1,073 | 1,120 | 1,140 | 1,344 | 1,594 | 1,810 |
| Other liability items | 370 | 427 | 352 | 330 | 426 | 364 | 187 | 177 | 646 | 154 |
| Total Liabilities | 11,791 | 13,919 | 12,701 | 13,311 | 14,764 | 15,402 | 16,252 | 17,349 | 20,241 | 21,680 |
| + Fixed Assets | 1,514 | 1,318 | 1,176 | 1,342 | 1,241 | 1,212 | 1,731 | 1,770 | 1,622 | 1,654 |
| Gross Block | 2,418 | 2,671 | 2,910 | 3,469 | 3,639 | 3,874 | 4,691 | 5,039 | 5,129 | 5,389 |
| Accumulated Depreciation | 904 | 1,354 | 1,734 | 2,127 | 2,398 | 2,662 | 2,960 | 3,269 | 3,506 | 3,735 |
| CWIP | 129 | 313 | 644 | 487 | 488 | 605 | 366 | 224 | 396 | 358 |
| Investments | 3,918 | 5,232 | 4,045 | 4,033 | 5,150 | 5,521 | 5,018 | 5,121 | 7,160 | 8,020 |
| + Other Assets | 6,231 | 7,056 | 6,836 | 7,450 | 7,886 | 8,064 | 9,138 | 10,234 | 11,063 | 11,648 |
| Inventories | 1,180 | 1,226 | 1,444 | 1,116 | 1,299 | 1,729 | 1,903 | 1,893 | 1,942 | 2,124 |
| Trade receivables | 1,186 | 1,616 | 1,568 | 1,413 | 1,387 | 1,527 | 1,903 | 2,182 | 2,365 | 2,773 |
| Cash Equivalents | 1,718 | 1,888 | 1,253 | 2,256 | 2,451 | 1,706 | 2,057 | 608 | 508 | 403 |
| Loans n Advances | 2,015 | 2,167 | 2,401 | 2,394 | 2,402 | 2,696 | 2,734 | 4,818 | 5,628 | 5,760 |
| Other asset items | 132 | 160 | 170 | 271 | 347 | 406 | 541 | 733 | 620 | 589 |
| Total Assets | 11,791 | 13,919 | 12,701 | 13,311 | 14,764 | 15,402 | 16,252 | 17,349 | 20,241 | 21,680 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 1,457 | 1,729 | 593 | 1,336 | 835 | 269 | 1,214 | 1,258 | 2,373 | 2,175 |
| Profit from Operations | 1,797 | 1,946 | 2,064 | 777 | 472 | 1,473 | 1,867 | 2,160 | 2,338 | 2,704 |
| Working Capital Changes | 385 | 459 | -689 | 1,021 | 632 | -937 | -250 | -206 | 324 | 247 |
| Profit Before Tax & Extraordinary Items | 2,466 | 2,041 | 2,341 | 1,007 | 567 | 1,501 | 1,883 | 3,182 | 2,735 | 3,645 |
| Depreciation | 460 | 467 | 405 | 445 | 341 | 324 | 386 | 430 | 376 | 392 |
| Interest (Net) | -249 | -269 | -268 | -285 | -224 | -186 | -255 | -351 | -378 | -422 |
| Dividend Received | -8 | -7 | -7 | -7 | -7 | -9 | -12 | -18 | -14 | -19 |
| Profit / Loss on Sale of Assets | 2 | -3 | -1 | -7 | 1 | -2 | 3 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | -54 | 45 | 5 | 0 | 24 | 6 | 42 | 31 | 21 | 52 |
| Profit / Loss in Forex | -3 | 1 | 4 | 16 | 3 | 7 | 5 | 9 | -3 | 0 |
| Receivables | 20 | -484 | 35 | 130 | -17 | -147 | -378 | -299 | -334 | -314 |
| Inventories | -91 | -45 | -219 | 283 | -183 | -431 | -174 | 10 | -111 | -120 |
| Trade Payables | 171 | 668 | -429 | 37 | 645 | 8 | 481 | -180 | 456 | 408 |
| Loans & Advances | 8 | 8 | 5 | -6 | 11 | 2 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -725 | -676 | -782 | -461 | -270 | -266 | -403 | -696 | -289 | -775 |
| + Cash from Investing Activity | 1,246 | -1,170 | 1,766 | -873 | -463 | -32 | 262 | 277 | -1,955 | -582 |
| Purchase of Fixed Assets | -637 | -493 | -585 | -436 | -200 | -467 | -641 | -330 | -315 | -317 |
| Sale of Fixed Assets | 5 | 9 | 5 | 12 | 5 | 55 | 2 | 3 | 3 | 6 |
| Purchase of Investments | -2,906 | -2,671 | -3,780 | -2,458 | -1,908 | -3,615 | -4,912 | -5,375 | -7,969 | -8,407 |
| Sale of Investments | 3,866 | 1,700 | 5,357 | 2,534 | 1,401 | 3,436 | 5,720 | 5,528 | 6,617 | 7,679 |
| Interest Received | 318 | 270 | 272 | 262 | 288 | 228 | 225 | 367 | 332 | 423 |
| Dividend Received | 8 | 7 | 7 | 7 | 7 | 9 | 12 | 18 | 14 | 19 |
| Loans to Subsidiaries | -26 | -45 | -95 | -148 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Group Companies | 0 | 0 | 0 | -3 | -1 | -16 | 0 | 0 | 0 | 0 |
| Inter-Corporate Deposits | -65 | -110 | 5 | 35 | -15 | 130 | 115 | 270 | 250 | 0 |
| Others | 682 | 162 | 579 | -678 | -40 | 208 | -259 | -205 | -886 | 16 |
| + Cash from Financing Activity | -2,670 | -325 | -2,531 | -399 | -338 | -383 | -1,239 | -1,452 | -529 | -1,550 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -26 | -27 | -29 | -20 | -15 | -15 | -19 |
| Dividend Paid | -496 | -274 | -305 | -310 | -310 | -339 | -1,209 | -1,431 | -502 | -1,509 |
| Interest Paid | -3 | -1 | -6 | 0 | -2 | -15 | -11 | -6 | -12 | -22 |
| Others | -2,171 | -50 | -2,220 | -64 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 33 | 234 | -172 | 64 | 34 | -146 | 236 | 84 | -111 | 44 |