| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
27 |
| Equity
Latest Equity |
26.32 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1188.69 |
| Dividend
Full Year Dividend % |
400 |
| Sales Turnover
Full Year Net Sales |
2815.61 |
| Net Profit
Full Year Net Profit |
254.61 |
| Full Year CPS
Full Year Cash Per Share |
124.3 |
| Earning Per Share
Full Year Earning Per Share |
96.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
769.91 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
461.6 |
| Networth
Full Year Return on Networth |
22.69 |
| Price/Book Value
Price to Book value |
4.516898 |
| Yearly PE ratio
Full Year Price to Earning per share |
21.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
16.8 |
| Bse value
BSE Value in lakhs |
40.56 |
| Nse value
NSE Value in lakhs |
969.14 |
| High
52 week high |
2669 |
| Low
52 week low |
1869 |
| Price
NSE Current market price |
2086 |
| CPM
Current market price |
2085 |
| Market cap
BSE / NSE Market Cap |
5488.04 |
| Net profit
Latest Quarter Net Profit |
64.88 |
| Net profit variance
Latest Quarter Net Profit variance |
13 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2219.29 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
299.08 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
13.48 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
426.53 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
14.65 |
| TTM NP
Trailing Twelve 12 month Net Profit |
185.79 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
24.8 |
| TTM EPS
Trailing Twelve 12 month EPS |
99.91 |
| TTM PE
Trailing Twelve 12 month PE |
20.87 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
61.97 |
| Equity
Latest Equity |
26.32 |
| LTP
Latest Price (BSE/NSE) |
2085 |
| Gross block
Latest Gross Block |
1173.91 |
| Loans
Total loans |
65.55 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
14 |
| Year GPM
Full Year Gross Profit Margin |
14.7 |
| Quarter OPM
Latest quater Operation Profit Margin |
13.5 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 607 | 590 | 634 | 650 | 712 | 686 | 745 | 770 |
| YOY Sales Growth % | 20% | 22% | 14% | 13% | 17% | 16% | 17% | 19% |
| Gross Sales | 607 | 590 | 634 | 650 | 712 | 686 | 745 | 770 |
| Other Operating Income | 5 | 3 | 5 | 9 | 3 | 4 | 7 | 5 |
| + Expenses | 527 | 513 | 549 | 560 | 613 | 588 | 635 | 666 |
| Material Cost % | 62% | 65% | 61% | 63% | 62% | 61% | 60% | 67% |
| Raw Material Cost | 379 | 376 | 390 | 404 | 440 | 413 | 452 | 496 |
| Change in Inventory | -2 | 10 | -4 | 4 | 1 | 3 | -3 | 19 |
| Manufacturing Cost % | 10% | 11% | 12% | 12% | 11% | 11% | 11% | 10% |
| Employee Cost % | 14% | 14% | 13% | 14% | 14% | 15% | 14% | 15% |
| Other Cost % | 0% | -4% | 1% | -2% | -1% | -1% | 0% | -6% |
| Raw Materials % | 62% | 64% | 61% | 62% | 62% | 60% | 61% | 64% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | 0% | -2% | 1% | -1% | -0% | -0% | 0% | -3% |
| Other Manufacturing Expenses % | 10% | 11% | 12% | 12% | 11% | 11% | 11% | 10% |
| Operating Profit | 81 | 78 | 85 | 89 | 99 | 98 | 110 | 104 |
| OPM % | 13% | 13% | 13% | 14% | 14% | 14% | 15% | 13% |
| + Other Income | 4 | 4 | 9 | 6 | 6 | 5 | 4 | 5 |
| Miscellaneous Income | 4 | 4 | 9 | 6 | 6 | 5 | 4 | 5 |
| Exceptional Income | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Depreciation | 16 | 16 | 17 | 17 | 19 | 18 | 18 | 19 |
| Profit before tax | 68 | 65 | 77 | 78 | 85 | 84 | 95 | 88 |
| + Tax % | 26% | 27% | 24% | 26% | 25% | 25% | 25% | 26% |
| Current Tax | 18 | 18 | 18 | 20 | 21 | 21 | 24 | 23 |
| + Net Profit | 50 | 47 | 59 | 58 | 64 | 63 | 71 | 65 |
| Extraordinary Income / Expense | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 50 | 47 | 59 | 58 | 64 | 63 | 71 | 65 |
| EPS in Rs | 19.06 | 17.86 | 22.36 | 21.85 | 24.19 | 24.08 | 26.99 | 24.65 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,131 | 1,275 | 1,449 | 1,379 | 1,221 | 1,572 | 1,848 | 2,029 | 2,423 | 2,816 |
| Sales Growth % | 13% | 14% | -5% | -11% | 29% | 18% | 10% | 19% | 16% | |
| Gross Sales | 888 | 1,194 | 1,439 | 1,369 | 1,208 | 1,558 | 1,834 | 2,015 | 2,405 | 2,792 |
| Excise Duty | 117 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 10 | 10 | 10 | 11 | 14 | 15 | 14 | 13 | 17 | 23 |
| + Expenses | 1,028 | 1,136 | 1,292 | 1,223 | 1,091 | 1,378 | 1,599 | 1,760 | 2,100 | 2,420 |
| Material Cost % | 52% | 58% | 62% | 61% | 62% | 63% | 61% | 61% | 62% | 61% |
| Raw Material Cost | 607 | 763 | 905 | 816 | 742 | 985 | 1,128 | 1,249 | 1,508 | 1,714 |
| Change in Inventory | -20 | -23 | -5 | 24 | 12 | 1 | 4 | -7 | -6 | -5 |
| Manufacturing Cost % | 10% | 10% | 9% | 9% | 8% | 8% | 7% | 7% | 6% | 6% |
| Employee Cost % | 13% | 14% | 14% | 14% | 14% | 13% | 13% | 14% | 14% | 14% |
| Other Cost % | 16% | 7% | 4% | 5% | 6% | 4% | 5% | 4% | 5% | 5% |
| Raw Materials % | 54% | 60% | 62% | 59% | 61% | 63% | 61% | 62% | 62% | 61% |
| Purchase of Finished Goods % | 3% | 0% | 1% | 1% | 1% | 0% | 0% | 0% | 0% | 0% |
| Stock Adjustments % | 2% | 2% | 0% | -2% | -1% | -0% | -0% | 0% | 0% | 0% |
| Power & Fuel % | 4% | 4% | 4% | 4% | 3% | 3% | 3% | 3% | 3% | 2% |
| Other Manufacturing Expenses % | 6% | 6% | 5% | 5% | 5% | 5% | 4% | 4% | 4% | 4% |
| Selling & Administration % | 4% | 4% | 4% | 4% | 4% | 4% | 5% | 4% | 5% | 5% |
| Miscellaneous Expenses % | 1% | 0% | 0% | 0% | 1% | 0% | 1% | 0% | 0% | 0% |
| Operating Profit | 103 | 139 | 157 | 156 | 131 | 194 | 249 | 269 | 322 | 396 |
| OPM % | 9% | 11% | 11% | 11% | 11% | 12% | 13% | 13% | 13% | 14% |
| + Other Income | 5 | 10 | 1 | 2 | 3 | 3 | 11 | 16 | 20 | 21 |
| Miscellaneous Income | 5 | 8 | 1 | 2 | 3 | 3 | 11 | 16 | 20 | 21 |
| Exceptional Income | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 |
| Interest | 23 | 23 | 22 | 18 | 12 | 9 | 7 | 3 | 2 | 3 |
| Depreciation | 39 | 44 | 49 | 53 | 57 | 59 | 63 | 59 | 64 | 72 |
| Profit before tax | 45 | 82 | 87 | 87 | 65 | 129 | 189 | 223 | 276 | 341 |
| + Tax % | 28% | 36% | 35% | 9% | 28% | 26% | 26% | 26% | 26% | 25% |
| Current Tax | 3 | 21 | 26 | 22 | 19 | 37 | 59 | 58 | 70 | 94 |
| Deferred Tax | 10 | 8 | 4 | -14 | -1 | -4 | -10 | -1 | 1 | -8 |
| + Net Profit | 33 | 53 | 56 | 75 | 47 | 94 | 140 | 166 | 205 | 256 |
| Profit Growth % | 60% | 8% | 39% | -40% | 103% | 47% | 19% | 24% | 25% | |
| Extraordinary Income / Expense | -14 | 3 | 0 | -1 | -3 | 0 | 0 | 0 | 4 | 0 |
| Exceptional Item | -14 | 3 | 0 | -1 | -3 | 0 | 0 | 0 | 4 | 0 |
| Profit / Loss of Associates | 0 | 0 | -1 | -4 | 0 | -1 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 33 | 53 | 56 | 75 | 47 | 94 | 140 | 166 | 205 | 256 |
| EPS in Rs | 25.12 | 39.97 | 43.04 | 59.79 | 35.65 | 72.43 | 106.29 | 63.00 | 77.88 | 97.11 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 26 | 26 | 26 |
| Reserves | 397 | 436 | 464 | 512 | 556 | 629 | 748 | 861 | 1,012 | 1,189 |
| + Borrowings | 225 | 159 | 171 | 127 | 77 | 46 | 24 | 23 | 22 | 66 |
| Secured Borrowings | 225 | 159 | 171 | 101 | 52 | 21 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 25 | 25 | 25 | 24 | 23 | 22 | 66 |
| Deferred Credit | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 234 | 327 | 314 | 269 | 276 | 361 | 268 | 308 | 363 | 420 |
| Current Liabilities | 229 | 322 | 312 | 268 | 275 | 361 | 266 | 312 | 364 | 421 |
| Provisions | 4 | 4 | 5 | 6 | 6 | 9 | 10 | 10 | 7 | 14 |
| Other liability items | 5 | 6 | 7 | 6 | 5 | 5 | 13 | 7 | 8 | 12 |
| Total Liabilities | 870 | 935 | 963 | 920 | 922 | 1,049 | 1,053 | 1,218 | 1,424 | 1,701 |
| + Fixed Assets | 479 | 554 | 564 | 591 | 547 | 508 | 494 | 496 | 553 | 604 |
| Gross Block | 695 | 804 | 861 | 940 | 948 | 963 | 996 | 1,007 | 1,105 | 1,174 |
| Accumulated Depreciation | 215 | 250 | 297 | 349 | 401 | 455 | 503 | 511 | 551 | 570 |
| CWIP | 6 | 7 | 11 | 0 | 3 | 1 | 5 | 5 | 20 | 15 |
| Investments | 86 | 19 | 25 | 21 | 21 | 77 | 0 | 0 | 0 | 0 |
| + Other Assets | 298 | 355 | 362 | 308 | 351 | 463 | 554 | 717 | 850 | 1,082 |
| Inventories | 102 | 140 | 147 | 129 | 117 | 185 | 176 | 204 | 233 | 267 |
| Trade receivables | 119 | 144 | 147 | 77 | 81 | 175 | 141 | 194 | 242 | 388 |
| Cash Equivalents | 23 | 2 | 4 | 48 | 111 | 68 | 183 | 206 | 298 | 280 |
| Loans n Advances | 23 | 44 | 43 | 36 | 23 | 21 | 44 | 99 | 59 | 118 |
| Other asset items | 30 | 25 | 20 | 18 | 20 | 14 | 10 | 14 | 17 | 29 |
| Total Assets | 870 | 935 | 963 | 920 | 922 | 1,049 | 1,053 | 1,218 | 1,424 | 1,701 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 46 | 125 | 121 | 207 | 136 | 92 | 131 | 135 | 233 | 161 |
| Profit from Operations | 119 | 142 | 158 | 158 | 144 | 197 | 268 | 260 | 313 | 412 |
| Working Capital Changes | -58 | 0 | -17 | 70 | 10 | -69 | -74 | -65 | -12 | -157 |
| Profit Before Tax & Extraordinary Items | 46 | 82 | 87 | 87 | 65 | 129 | 189 | 223 | 276 | 341 |
| Depreciation | 39 | 44 | 49 | 53 | 57 | 59 | 63 | 59 | 64 | 72 |
| Interest (Net) | 19 | 19 | 22 | 17 | 10 | 6 | -3 | -12 | -14 | -17 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 3 |
| Provisions & Write-offs (Net) | 0 | 1 | 1 | 0 | 13 | 3 | 19 | -9 | -9 | 11 |
| Profit / Loss in Forex | 0 | 0 | 0 | 1 | 0 | 0 | -1 | -1 | -1 | 1 |
| Receivables | -17 | -16 | -3 | 70 | -20 | -91 | 29 | -52 | -44 | -149 |
| Inventories | -36 | -38 | -7 | 18 | 12 | -68 | 9 | -29 | -29 | -33 |
| Trade Payables | -2 | 69 | -31 | -22 | 5 | 89 | -96 | 25 | 41 | 54 |
| Loans & Advances | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | -1 |
| Direct Taxes Paid | -15 | -17 | -19 | -20 | -18 | -36 | -63 | -60 | -68 | -94 |
| + Cash from Investing Activity | -198 | -44 | -80 | -47 | -15 | -74 | 39 | -69 | -86 | -96 |
| Purchase of Fixed Assets | -116 | -115 | -84 | -48 | -20 | -19 | -55 | -84 | -130 | -130 |
| Sale of Fixed Assets | 0 | 0 | 10 | 1 | 0 | 0 | 0 | 0 | 28 | 1 |
| Purchase of Investments | -86 | 0 | 0 | 0 | 0 | -57 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 67 | 19 | 0 | 0 | 0 | 57 | 0 | 0 | 0 |
| Interest Received | 4 | 4 | 1 | 1 | 2 | 2 | 11 | 15 | 16 | 20 |
| Investment in Group Companies | 0 | 0 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 |
| + Cash from Financing Activity | 173 | -102 | -38 | -118 | -57 | -61 | -55 | -43 | -55 | -84 |
| Proceeds from Issue of Shares | 117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 39 | 0 | 45 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 46 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | -39 | -36 | -39 | -41 | -30 | -20 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | 0 | -27 | 0 | -38 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -2 | -2 | -2 | -2 | -2 | -2 | -5 |
| Dividend Paid | -4 | -11 | -22 | -18 | -4 | -21 | -26 | -39 | -53 | -79 |
| Interest Paid | -25 | -23 | -22 | -17 | -10 | -7 | -6 | -2 | 0 | 0 |
| Others | -1 | -2 | -5 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 21 | -21 | 2 | 43 | 63 | -42 | 115 | 23 | 92 | -19 |