| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
20 |
| Equity
Latest Equity |
4.57 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
228.76 |
| Dividend
Full Year Dividend % |
150 |
| Sales Turnover
Full Year Net Sales |
481.46 |
| Net Profit
Full Year Net Profit |
24.45 |
| Full Year CPS
Full Year Cash Per Share |
11 |
| Earning Per Share
Full Year Earning Per Share |
10.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
124.99 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
102.2 |
| Networth
Full Year Return on Networth |
10.99 |
| Price/Book Value
Price to Book value |
0.792564 |
| Yearly PE ratio
Full Year Price to Earning per share |
7.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
7.3 |
| Bse value
BSE Value in lakhs |
0 |
| Nse value
NSE Value in lakhs |
4.7 |
| High
52 week high |
104 |
| Low
52 week low |
70 |
| Price
NSE Current market price |
81 |
| CPM
Current market price |
0 |
| Market cap
BSE / NSE Market Cap |
185.26 |
| Net profit
Latest Quarter Net Profit |
6.09 |
| Net profit variance
Latest Quarter Net Profit variance |
48 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
0 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
35.44 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
7.09 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
28.49 |
| TTM EPS
Trailing Twelve 12 month EPS |
11.6 |
| TTM PE
Trailing Twelve 12 month PE |
6.99 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0 |
| Equity
Latest Equity |
4.57 |
| LTP
Latest Price (BSE/NSE) |
81 |
| Gross block
Latest Gross Block |
20.34 |
| Loans
Total loans |
0 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
4.9 |
| Year GPM
Full Year Gross Profit Margin |
6.8 |
| Quarter OPM
Latest quater Operation Profit Margin |
5.2 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 127 | 141 | 159 | 139 | 142 | 169 | 173 | 160 |
| YOY Sales Growth % | -0% | 4% | 4% | 8% | 12% | 20% | 9% | 15% |
| Gross Sales | 127 | 141 | 159 | 139 | 142 | 169 | 173 | 160 |
| + Expenses | 122 | 134 | 148 | 134 | 135 | 158 | 162 | 152 |
| Material Cost % | -2% | 1% | 6% | -4% | -1% | 4% | 1% | 1% |
| Change in Inventory | -3 | 2 | 9 | -6 | -2 | 7 | 2 | 2 |
| Manufacturing Cost % | 4% | 3% | 3% | 3% | 3% | 3% | 3% | 3% |
| Employee Cost % | 6% | 5% | 5% | 6% | 6% | 5% | 5% | 5% |
| Other Cost % | 89% | 85% | 80% | 91% | 88% | 82% | 85% | 85% |
| Purchase of Finished Goods % | 84% | 88% | 91% | 82% | 85% | 90% | 87% | 87% |
| Stock Adjustments % | 2% | -1% | -6% | 4% | 1% | -4% | -1% | -1% |
| Other Manufacturing Expenses % | 4% | 3% | 3% | 3% | 3% | 3% | 3% | 3% |
| Operating Profit | 4 | 8 | 11 | 5 | 6 | 10 | 11 | 9 |
| OPM % | 3% | 5% | 7% | 4% | 4% | 6% | 6% | 5% |
| + Other Income | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Miscellaneous Income | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 6 | 9 | 13 | 8 | 8 | 12 | 13 | 11 |
| + Tax % | 30% | 26% | 25% | 26% | 26% | 25% | 24% | 25% |
| Current Tax | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 3 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 4 | 7 | 10 | 6 | 6 | 9 | 10 | 8 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 4 | 7 | 10 | 6 | 6 | 9 | 10 | 8 |
| EPS in Rs | 1.82 | 2.93 | 4.31 | 2.41 | 2.57 | 3.84 | 4.18 | 3.43 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 387 | 327 | 356 | 362 | 388 | 438 | 503 | 534 | 556 | 622 |
| Sales Growth % | -16% | 9% | 2% | 7% | 13% | 15% | 6% | 4% | 12% | |
| Gross Sales | 380 | 322 | 356 | 362 | 388 | 438 | 503 | 534 | 556 | 622 |
| + Expenses | 371 | 313 | 338 | 347 | 362 | 409 | 471 | 505 | 527 | 589 |
| Material Cost % | 89% | 87% | 86% | 86% | 85% | 85% | 86% | 86% | 86% | 86% |
| Raw Material Cost | 342 | 278 | 308 | 319 | 320 | 383 | 441 | 466 | 487 | 538 |
| Change in Inventory | 3 | 7 | -2 | -6 | 11 | -9 | -10 | -6 | -8 | -1 |
| Manufacturing Cost % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Employee Cost % | 4% | 5% | 5% | 6% | 6% | 5% | 5% | 5% | 5% | 5% |
| Other Cost % | 3% | 3% | 3% | 3% | 2% | 2% | 3% | 3% | 3% | 3% |
| Raw Materials % | 88% | 85% | 86% | 88% | 83% | 87% | 88% | 87% | 88% | 86% |
| Purchase of Finished Goods % | 86% | 84% | 86% | 88% | 83% | 87% | 88% | 87% | 88% | 86% |
| Stock Adjustments % | -1% | -2% | 1% | 2% | -3% | 2% | 2% | 1% | 1% | 0% |
| 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 % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Miscellaneous Expenses % | 1% | 2% | 2% | 2% | 1% | 1% | 1% | 1% | 1% | 1% |
| Operating Profit | 17 | 14 | 18 | 15 | 26 | 29 | 32 | 29 | 29 | 33 |
| OPM % | 4% | 4% | 5% | 4% | 7% | 7% | 6% | 5% | 5% | 5% |
| + Other Income | 4 | 5 | 6 | 6 | 7 | 5 | 6 | 7 | 8 | 9 |
| Miscellaneous Income | 4 | 4 | 6 | 6 | 7 | 5 | 6 | 7 | 8 | 9 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 20 | 18 | 23 | 19 | 31 | 33 | 37 | 35 | 36 | 40 |
| + Tax % | 36% | 35% | 33% | 27% | 26% | 26% | 26% | 25% | 26% | 25% |
| Current Tax | 7 | 7 | 8 | 5 | 8 | 8 | 9 | 9 | 9 | 10 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 13 | 12 | 16 | 14 | 23 | 25 | 27 | 26 | 26 | 30 |
| Profit Growth % | -8% | 31% | -10% | 63% | 6% | 12% | -5% | 1% | 15% | |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Net Profit After Minority Interest | 14 | 13 | 16 | 14 | 23 | 24 | 27 | 26 | 26 | 30 |
| EPS in Rs | 22.51 | 21.67 | 27.34 | 4.77 | 10.12 | 10.73 | 11.99 | 11.39 | 11.47 | 13.23 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 132 | 144 | 154 | 167 | 158 | 178 | 200 | 223 | 244 | 270 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 64 | 70 | 87 | 73 | 80 | 88 | 89 | 99 | 96 | 78 |
| Current Liabilities | 63 | 69 | 86 | 72 | 78 | 86 | 87 | 97 | 93 | 75 |
| Provisions | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 |
| Other liability items | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Total Liabilities | 202 | 220 | 247 | 246 | 242 | 270 | 294 | 326 | 345 | 353 |
| + Fixed Assets | 11 | 11 | 13 | 15 | 14 | 13 | 17 | 17 | 16 | 16 |
| Gross Block | 12 | 12 | 16 | 19 | 19 | 19 | 23 | 24 | 24 | 24 |
| Accumulated Depreciation | 1 | 2 | 3 | 4 | 5 | 5 | 6 | 7 | 7 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 24 | 28 | 13 | 3 | 3 | 2 | 3 | 4 | 4 | 6 |
| + Other Assets | 167 | 182 | 221 | 228 | 225 | 254 | 274 | 305 | 324 | 331 |
| Inventories | 52 | 54 | 68 | 67 | 63 | 68 | 82 | 92 | 103 | 99 |
| Trade receivables | 55 | 56 | 72 | 59 | 64 | 76 | 83 | 91 | 97 | 94 |
| Cash Equivalents | 19 | 15 | 15 | 23 | 16 | 20 | 19 | 21 | 12 | 21 |
| Loans n Advances | 15 | 25 | 27 | 48 | 77 | 72 | 65 | 97 | 99 | 61 |
| Other asset items | 26 | 33 | 40 | 32 | 5 | 18 | 26 | 5 | 12 | 55 |
| Total Assets | 202 | 220 | 247 | 246 | 242 | 270 | 294 | 326 | 345 | 353 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | -5 | -5 | 9 | 8 | 24 | 12 | 3 | 12 | -2 | 11 |
| Profit from Operations | 18 | 15 | 19 | 15 | 26 | 29 | 32 | 29 | 29 | 33 |
| Working Capital Changes | -16 | -14 | -2 | 0 | 7 | -9 | -21 | -8 | -22 | -11 |
| Profit Before Tax & Extraordinary Items | 20 | 18 | 23 | 19 | 31 | 33 | 37 | 35 | 36 | 40 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest (Net) | -3 | -4 | -4 | -5 | -6 | -5 | -5 | -6 | -8 | -8 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -4 | -1 | -5 | 13 | -5 | -12 | -7 | -8 | -5 | 2 |
| Inventories | 4 | -2 | -5 | 1 | 4 | -5 | -14 | -10 | -12 | 4 |
| Trade Payables | 1 | -2 | 3 | -12 | 8 | 6 | 1 | 11 | -3 | -20 |
| Direct Taxes Paid | -7 | -6 | -7 | -7 | -8 | -8 | -9 | -10 | -9 | -10 |
| + Cash from Investing Activity | 6 | 4 | -2 | 0 | 4 | -2 | 0 | -7 | -2 | -4 |
| Purchase of Fixed Assets | -1 | 0 | 0 | -3 | 0 | -1 | -5 | -1 | 0 | -1 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
| Purchase of Investments | -10 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
| Sale of Investments | 0 | 0 | 7 | 10 | 0 | 1 | 0 | 0 | 0 | 0 |
| Interest Received | 3 | 2 | 4 | 3 | 8 | 7 | 5 | 5 | 8 | 8 |
| Dividend Received | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 13 | 4 | -13 | -11 | -4 | -11 | 0 | -11 | -9 | -10 |
| + Cash from Financing Activity | -3 | 0 | -6 | 0 | -35 | -5 | -5 | -5 | -5 | -5 |
| Dividend Paid | -2 | 0 | -6 | 0 | -3 | -5 | -5 | -5 | -5 | -5 |
| Others | -1 | 0 | 0 | 0 | -31 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -2 | -1 | 1 | 7 | -6 | 5 | -2 | 1 | -8 | 3 |