| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
25 |
| Equity
Latest Equity |
140.66 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
6700.16 |
| Dividend
Full Year Dividend % |
115 |
| Sales Turnover
Full Year Net Sales |
14595.88 |
| Net Profit
Full Year Net Profit |
933.48 |
| Full Year CPS
Full Year Cash Per Share |
118.6 |
| Earning Per Share
Full Year Earning Per Share |
66.4 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
4085.95 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
486.3 |
| Networth
Full Year Return on Networth |
15.16 |
| Price/Book Value
Price to Book value |
5.422579 |
| Yearly PE ratio
Full Year Price to Earning per share |
39.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
22.2 |
| Bse value
BSE Value in lakhs |
362.66 |
| Nse value
NSE Value in lakhs |
9637.72 |
| High
52 week high |
3079 |
| Low
52 week low |
2144 |
| Price
NSE Current market price |
2634 |
| CPM
Current market price |
2637 |
| Market cap
BSE / NSE Market Cap |
37097.72 |
| Net profit
Latest Quarter Net Profit |
276.45 |
| Net profit variance
Latest Quarter Net Profit variance |
17 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
10984.05 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-128.4 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-1.17 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
2011.3 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
13.78 |
| TTM NP
Trailing Twelve 12 month Net Profit |
769.27 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
24.69 |
| TTM EPS
Trailing Twelve 12 month EPS |
66.36 |
| TTM PE
Trailing Twelve 12 month PE |
39.74 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
502.55 |
| Equity
Latest Equity |
140.66 |
| LTP
Latest Price (BSE/NSE) |
2637 |
| Gross block
Latest Gross Block |
10249.8 |
| Loans
Total loans |
939.26 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
13.2 |
| Year GPM
Full Year Gross Profit Margin |
13.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
13.9 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 2,826 | 2,913 | 2,859 | 2,963 | 3,319 | 3,583 | 3,608 | 4,086 |
| YOY Sales Growth % | 15% | 14% | 12% | 10% | 17% | 23% | 26% | 38% |
| Gross Sales | 2,826 | 2,913 | 2,859 | 2,963 | 3,319 | 3,583 | 3,608 | 4,086 |
| + Expenses | 2,451 | 2,531 | 2,487 | 2,541 | 2,875 | 3,106 | 3,152 | 3,518 |
| Material Cost % | 58% | 61% | 55% | 52% | 61% | 59% | 61% | 54% |
| Raw Material Cost | 1,617 | 1,708 | 1,592 | 1,588 | 1,949 | 2,070 | 2,121 | 2,271 |
| Change in Inventory | 29 | 62 | -27 | -51 | 91 | 36 | 81 | -80 |
| Manufacturing Cost % | 20% | 21% | 21% | 21% | 21% | 21% | 21% | 20% |
| Employee Cost % | 9% | 8% | 9% | 9% | 9% | 8% | 8% | 8% |
| Other Cost % | -1% | -3% | 2% | 4% | -5% | -2% | -3% | 5% |
| Raw Materials % | 57% | 59% | 56% | 54% | 59% | 58% | 59% | 56% |
| Purchase of Finished Goods % | 1% | 1% | 0% | 1% | 1% | 1% | 1% | 1% |
| Stock Adjustments % | -1% | -2% | 1% | 2% | -3% | -1% | -2% | 2% |
| Other Manufacturing Expenses % | 20% | 21% | 21% | 21% | 21% | 21% | 21% | 20% |
| Operating Profit | 374 | 382 | 373 | 422 | 444 | 477 | 456 | 568 |
| OPM % | 13% | 13% | 13% | 14% | 13% | 13% | 13% | 14% |
| + Other Income | 34 | 27 | 22 | 47 | 36 | 21 | 37 | 30 |
| Miscellaneous Income | 34 | 27 | 22 | 47 | 36 | 21 | 37 | 30 |
| Exceptional Income | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 |
| Interest | 11 | 12 | 12 | 12 | 14 | 14 | 15 | 15 |
| Depreciation | 129 | 131 | 136 | 142 | 164 | 180 | 178 | 212 |
| Profit before tax | 268 | 266 | 247 | 314 | 302 | 304 | 301 | 371 |
| + Tax % | 24% | 24% | 25% | 22% | 25% | 25% | 26% | 25% |
| Current Tax | 68 | 67 | 64 | 46 | 79 | 80 | 89 | 77 |
| Deferred Tax | -4 | -5 | -2 | 23 | -4 | -3 | -10 | 17 |
| + Net Profit | 204 | 203 | 184 | 245 | 226 | 227 | 222 | 276 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 12 | 0 | 0 | -21 | 0 |
| Exceptional Item | 0 | 0 | 0 | 12 | 0 | 0 | -21 | 0 |
| Net Profit After Minority Interest | 204 | 203 | 184 | 245 | 226 | 227 | 222 | 276 |
| EPS in Rs | 14.49 | 14.43 | 13.11 | 17.43 | 16.09 | 16.16 | 15.76 | 19.65 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 5,991 | 6,479 | 7,511 | 6,918 | 6,547 | 7,549 | 8,804 | 10,241 | 11,561 | 14,596 |
| Sales Growth % | 8% | 16% | -8% | -5% | 15% | 17% | 16% | 13% | 26% | |
| Gross Sales | 5,188 | 6,223 | 7,510 | 6,918 | 6,547 | 7,549 | 8,804 | 10,241 | 11,561 | 14,596 |
| Excise Duty | 400 | 128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 5,233 | 5,578 | 6,403 | 5,787 | 5,518 | 6,616 | 7,778 | 8,913 | 10,010 | 12,651 |
| Material Cost % | 54% | 57% | 58% | 54% | 55% | 59% | 61% | 59% | 57% | 58% |
| Raw Material Cost | 3,267 | 3,679 | 4,351 | 3,732 | 3,597 | 4,527 | 5,443 | 6,085 | 6,645 | 8,579 |
| Change in Inventory | -41 | -18 | -1 | 3 | -17 | -95 | -95 | -13 | -14 | -129 |
| Manufacturing Cost % | 14% | 15% | 14% | 16% | 16% | 16% | 15% | 16% | 17% | 17% |
| Employee Cost % | 9% | 9% | 9% | 10% | 10% | 9% | 9% | 9% | 9% | 8% |
| Other Cost % | 10% | 6% | 4% | 4% | 3% | 4% | 4% | 3% | 4% | 4% |
| Raw Materials % | 55% | 57% | 58% | 54% | 55% | 60% | 62% | 59% | 57% | 59% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% | 1% | 1% |
| Stock Adjustments % | 1% | 0% | 0% | -0% | 0% | 1% | 1% | 0% | 0% | 1% |
| Power & Fuel % | 4% | 4% | 4% | 4% | 4% | 5% | 5% | 4% | 5% | 4% |
| Other Manufacturing Expenses % | 11% | 11% | 11% | 12% | 12% | 11% | 11% | 11% | 12% | 12% |
| Selling & Administration % | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Miscellaneous Expenses % | 2% | 2% | 2% | 2% | 1% | 2% | 2% | 2% | 2% | 2% |
| Operating Profit | 758 | 901 | 1,108 | 1,131 | 1,029 | 933 | 1,026 | 1,328 | 1,551 | 1,945 |
| OPM % | 13% | 14% | 15% | 16% | 16% | 12% | 12% | 13% | 13% | 13% |
| + Other Income | 29 | 23 | 27 | 48 | 31 | 41 | 45 | 86 | 129 | 124 |
| Miscellaneous Income | 32 | 23 | 27 | 48 | 31 | 41 | 45 | 86 | 129 | 124 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 |
| Interest | 32 | 24 | 26 | 18 | 14 | 6 | 21 | 43 | 47 | 57 |
| Depreciation | 291 | 322 | 376 | 414 | 399 | 382 | 422 | 474 | 539 | 734 |
| Profit before tax | 465 | 579 | 733 | 747 | 647 | 586 | 629 | 897 | 1,095 | 1,277 |
| + Tax % | 29% | 33% | 32% | 24% | 20% | 21% | 24% | 24% | 24% | 25% |
| Current Tax | 134 | 179 | 235 | 187 | 156 | 147 | 150 | 197 | 245 | 325 |
| Deferred Tax | 1 | 10 | 3 | -6 | -29 | -22 | -1 | 19 | 13 | 0 |
| + Net Profit | 330 | 391 | 495 | 566 | 520 | 461 | 480 | 680 | 836 | 952 |
| Profit Growth % | 18% | 27% | 14% | -8% | -11% | 4% | 42% | 23% | 14% | |
| Extraordinary Income / Expense | 0 | -27 | -21 | 0 | -11 | -31 | -10 | 0 | 12 | -21 |
| Exceptional Item | 0 | -27 | -21 | 0 | -11 | -31 | -10 | 0 | 12 | -21 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 330 | 391 | 495 | 566 | 520 | 461 | 480 | 680 | 836 | 952 |
| EPS in Rs | 23.48 | 27.78 | 35.19 | 40.20 | 36.94 | 32.75 | 34.09 | 48.38 | 59.46 | 67.66 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 |
| Reserves | 1,589 | 2,032 | 2,424 | 2,865 | 3,421 | 3,779 | 4,271 | 4,837 | 5,577 | 6,700 |
| + Borrowings | 694 | 814 | 731 | 750 | 641 | 430 | 515 | 765 | 944 | 1,327 |
| Secured Borrowings | 241 | 121 | 179 | 134 | 95 | 71 | 32 | 25 | 322 | 387 |
| Unsecured Borrowings | 453 | 693 | 551 | 615 | 546 | 359 | 483 | 741 | 622 | 939 |
| Deferred Credit | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 1,087 | 1,353 | 1,475 | 1,306 | 1,544 | 1,507 | 1,875 | 2,128 | 2,465 | 3,444 |
| Current Liabilities | 1,052 | 1,337 | 1,450 | 1,246 | 1,479 | 1,563 | 1,871 | 2,057 | 2,440 | 3,200 |
| Provisions | 52 | 23 | 38 | 37 | 46 | 47 | 48 | 32 | 42 | 111 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 37 | 29 | 75 | 89 | 82 | 70 | 162 | 160 | 107 | 411 |
| Total Liabilities | 3,510 | 4,340 | 4,770 | 5,062 | 5,747 | 5,857 | 6,802 | 7,871 | 9,126 | 11,611 |
| + Fixed Assets | 1,634 | 1,851 | 2,163 | 2,606 | 2,603 | 2,715 | 3,143 | 3,630 | 4,058 | 5,701 |
| Gross Block | 2,141 | 2,698 | 3,339 | 4,220 | 4,579 | 4,976 | 5,794 | 6,704 | 7,631 | 10,250 |
| Accumulated Depreciation | 507 | 847 | 1,176 | 1,614 | 1,977 | 2,261 | 2,651 | 3,074 | 3,573 | 4,549 |
| CWIP | 44 | 59 | 118 | 126 | 96 | 119 | 171 | 159 | 293 | 488 |
| Investments | 33 | 46 | 36 | 166 | 444 | 487 | 672 | 793 | 804 | 1,031 |
| + Other Assets | 1,800 | 2,383 | 2,453 | 2,164 | 2,604 | 2,536 | 2,816 | 3,289 | 3,971 | 4,392 |
| Inventories | 444 | 494 | 540 | 550 | 612 | 701 | 821 | 872 | 936 | 1,166 |
| Trade receivables | 761 | 969 | 925 | 673 | 1,041 | 970 | 1,162 | 1,262 | 1,419 | 1,847 |
| Cash Equivalents | 220 | 503 | 538 | 621 | 513 | 403 | 288 | 505 | 1,019 | 875 |
| Loans n Advances | 165 | 164 | 192 | 192 | 372 | 490 | 505 | 527 | 570 | 613 |
| Other asset items | 210 | 254 | 258 | 128 | 66 | -28 | 41 | 123 | 28 | -109 |
| Total Assets | 3,510 | 4,340 | 4,770 | 5,062 | 5,747 | 5,857 | 6,802 | 7,871 | 9,126 | 11,611 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 537 | 742 | 898 | 1,011 | 621 | 742 | 862 | 1,057 | 1,532 | 1,851 |
| Profit from Operations | 727 | 953 | 1,102 | 1,183 | 1,065 | 941 | 1,088 | 1,357 | 1,606 | 2,082 |
| Working Capital Changes | -56 | -2 | 30 | 54 | -269 | -40 | -42 | -80 | 142 | 69 |
| Profit Before Tax & Extraordinary Items | 465 | 579 | 733 | 747 | 647 | 586 | 629 | 897 | 1,095 | 1,277 |
| Depreciation | 291 | 322 | 376 | 414 | 399 | 382 | 422 | 474 | 539 | 734 |
| Interest (Net) | 28 | 20 | 22 | 16 | 10 | 5 | 18 | 39 | 37 | 51 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Profit / Loss on Sale of Assets | -2 | -3 | -5 | -11 | -5 | -5 | -7 | -9 | -7 | -5 |
| Provisions & Write-offs (Net) | -1 | -1 | -1 | -1 | -1 | -2 | 1 | -4 | -10 | 1 |
| Profit / Loss in Forex | -40 | 44 | -12 | 25 | 19 | -9 | 41 | 6 | 17 | 34 |
| Receivables | -169 | -208 | 92 | 253 | -356 | 71 | -174 | -102 | -114 | -337 |
| Inventories | -34 | -50 | -10 | -10 | -47 | -89 | -95 | -52 | -52 | -183 |
| Trade Payables | 128 | 267 | -38 | -106 | 185 | -34 | 168 | 180 | 138 | 519 |
| Direct Taxes Paid | -134 | -210 | -234 | -226 | -174 | -160 | -185 | -219 | -217 | -301 |
| + Cash from Investing Activity | -361 | -436 | -696 | -671 | -586 | -550 | -905 | -945 | -988 | -1,781 |
| Purchase of Fixed Assets | -410 | -445 | -714 | -583 | -375 | -529 | -636 | -835 | -1,053 | -1,296 |
| Sale of Fixed Assets | 30 | 19 | 36 | 35 | 64 | 10 | 15 | 15 | 47 | 40 |
| Purchase of Investments | 0 | -11 | 0 | -127 | -274 | -26 | -175 | -122 | -3 | -209 |
| Sale of Investments | 17 | 0 | 15 | 3 | 0 | 0 | 0 | 0 | 7 | 0 |
| Interest Received | 1 | 1 | 2 | 1 | 3 | 0 | 2 | 3 | 9 | 6 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | -64 | 0 | -8 | -6 | -121 | -7 | -20 | -358 |
| Others | 2 | 0 | 29 | 0 | 5 | 1 | 10 | 0 | 24 | 35 |
| + Cash from Financing Activity | -122 | -24 | -167 | -258 | -143 | -302 | -72 | 105 | -29 | -214 |
| Proceeds from Other Long-Term Borrowings | 169 | 247 | 157 | 195 | 285 | 26 | 315 | 422 | 416 | 378 |
| Proceeds from Short-Term Borrowings | 0 | 5 | 34 | 0 | 0 | 0 | 0 | 52 | 0 | 0 |
| Repayment of Long-Term Borrowings | -247 | -212 | -267 | -177 | -286 | -171 | -272 | -223 | -274 | -381 |
| Repayment of Short-Term Borrowings | -8 | 0 | 0 | -66 | -91 | -39 | -15 | 0 | -4 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -7 | -38 | -27 | -8 | -14 | -10 | -22 |
| Dividend Paid | -6 | -42 | -68 | -187 | 0 | -84 | -88 | -98 | -120 | -141 |
| Interest Paid | -30 | -21 | -23 | -17 | -13 | -7 | -4 | -34 | -38 | -48 |
| Net Cash Flow | 54 | 283 | 35 | 83 | -108 | -111 | -115 | 217 | 514 | -144 |