| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
11 |
| Equity
Latest Equity |
27.74 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
1158.07 |
| Dividend
Full Year Dividend % |
75 |
| Sales Turnover
Full Year Net Sales |
2665.58 |
| Net Profit
Full Year Net Profit |
80.62 |
| Full Year CPS
Full Year Cash Per Share |
6.5 |
| Earning Per Share
Full Year Earning Per Share |
2.9 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
780.33 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
42.7 |
| Networth
Full Year Return on Networth |
7.44 |
| Price/Book Value
Price to Book value |
3.278689 |
| Yearly PE ratio
Full Year Price to Earning per share |
48.2 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
21.6 |
| Bse value
BSE Value in lakhs |
34.05 |
| Nse value
NSE Value in lakhs |
429.79 |
| High
52 week high |
189 |
| Low
52 week low |
117 |
| Price
NSE Current market price |
140 |
| CPM
Current market price |
140 |
| Market cap
BSE / NSE Market Cap |
3886.33 |
| Net profit
Latest Quarter Net Profit |
29.24 |
| Net profit variance
Latest Quarter Net Profit variance |
19 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
2342.31 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-7.22 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-0.31 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
204.47 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
7.67 |
| TTM NP
Trailing Twelve 12 month Net Profit |
91.86 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
10.8 |
| TTM EPS
Trailing Twelve 12 month EPS |
2.91 |
| TTM PE
Trailing Twelve 12 month PE |
48.14 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
83.41 |
| Equity
Latest Equity |
27.74 |
| LTP
Latest Price (BSE/NSE) |
140 |
| Gross block
Latest Gross Block |
1546.29 |
| Loans
Total loans |
314.77 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
7.5 |
| Year GPM
Full Year Gross Profit Margin |
7.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
9.1 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 553 | 605 | 592 | 649 | 566 | 639 | 680 | 780 |
| YOY Sales Growth % | 16% | 4% | 7% | 3% | 2% | 6% | 15% | 20% |
| Gross Sales | 553 | 605 | 592 | 649 | 566 | 639 | 680 | 780 |
| + Expenses | 516 | 558 | 548 | 593 | 535 | 593 | 631 | 712 |
| Material Cost % | 74% | 73% | 73% | 68% | 72% | 74% | 76% | 70% |
| Raw Material Cost | 405 | 437 | 433 | 444 | 407 | 463 | 501 | 554 |
| Change in Inventory | 3 | 3 | -1 | -5 | -1 | 7 | 14 | -9 |
| Manufacturing Cost % | 10% | 10% | 9% | 9% | 10% | 10% | 10% | 9% |
| Employee Cost % | 11% | 10% | 10% | 10% | 12% | 11% | 10% | 9% |
| Other Cost % | -1% | -1% | 0% | 5% | 1% | -1% | -3% | 3% |
| Raw Materials % | 73% | 72% | 73% | 68% | 72% | 72% | 74% | 71% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 3% | 1% | 1% | 1% | 1% |
| Stock Adjustments % | -1% | -0% | 0% | 1% | 0% | -1% | -2% | 1% |
| Other Manufacturing Expenses % | 10% | 10% | 9% | 9% | 10% | 10% | 10% | 9% |
| Operating Profit | 37 | 47 | 44 | 57 | 31 | 46 | 49 | 69 |
| OPM % | 7% | 8% | 7% | 9% | 5% | 7% | 7% | 9% |
| + Other Income | 5 | 2 | 2 | 2 | 9 | 4 | 8 | 4 |
| Miscellaneous Income | 5 | 2 | 2 | 2 | 9 | 4 | 8 | 4 |
| Exceptional Income | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 2 | 2 | 3 | 3 | 4 | 2 | 4 | 5 |
| Depreciation | 20 | 21 | 20 | 22 | 21 | 23 | 26 | 29 |
| Profit before tax | 20 | 26 | 22 | 34 | 15 | 25 | 27 | 38 |
| + Tax % | 26% | 26% | 27% | 27% | 26% | 27% | 25% | 29% |
| Current Tax | 6 | 7 | 6 | 9 | 4 | 4 | 7 | 8 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 3 |
| + Net Profit | 15 | 19 | 16 | 25 | 11 | 18 | 20 | 27 |
| Extraordinary Income / Expense | 0 | 1 | 0 | 0 | 0 | 0 | -4 | -2 |
| Exceptional Item | 0 | 1 | 0 | 0 | 0 | 0 | -4 | -2 |
| EPS in Rs |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,381 | 1,560 | 1,754 | 1,511 | 1,333 | 1,589 | 2,044 | 2,245 | 2,399 | 2,666 |
| Sales Growth % | 13% | 12% | -14% | -12% | 19% | 29% | 10% | 7% | 11% | |
| Gross Sales | 1,579 | 1,276 | 1,754 | 1,511 | 1,333 | 1,589 | 2,044 | 2,245 | 2,399 | 2,666 |
| Excise Duty | 170 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,183 | 1,405 | 1,532 | 1,374 | 1,230 | 1,468 | 1,860 | 2,030 | 2,215 | 2,471 |
| Material Cost % | 57% | 63% | 66% | 67% | 69% | 70% | 71% | 71% | 73% | 73% |
| Raw Material Cost | 792 | 975 | 1,155 | 1,012 | 924 | 1,114 | 1,451 | 1,605 | 1,739 | 1,950 |
| Change in Inventory | -5 | 2 | 1 | 3 | -7 | -7 | -5 | -8 | 1 | -12 |
| Manufacturing Cost % | 5% | 5% | 5% | 5% | 5% | 6% | 5% | 5% | 5% | 5% |
| Employee Cost % | 10% | 11% | 11% | 14% | 15% | 13% | 11% | 10% | 10% | 10% |
| Other Cost % | 13% | 11% | 5% | 4% | 4% | 4% | 5% | 4% | 4% | 5% |
| Raw Materials % | 57% | 63% | 66% | 67% | 69% | 70% | 71% | 71% | 72% | 73% |
| Purchase of Finished Goods % | 2% | 3% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% |
| Stock Adjustments % | 0% | -0% | -0% | -0% | 1% | 0% | 0% | 0% | -0% | 0% |
| Power & Fuel % | 2% | 2% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 3% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% |
| Selling & Administration % | 3% | 4% | 5% | 4% | 3% | 4% | 4% | 4% | 4% | 4% |
| Miscellaneous Expenses % | 2% | 1% | 0% | 0% | 0% | 1% | 1% | 1% | 0% | 0% |
| Operating Profit | 198 | 156 | 222 | 137 | 103 | 121 | 184 | 215 | 185 | 195 |
| OPM % | 14% | 10% | 13% | 9% | 8% | 8% | 9% | 10% | 8% | 7% |
| + Other Income | 14 | 9 | 12 | 9 | 5 | 10 | 9 | 19 | 10 | 25 |
| Miscellaneous Income | 9 | 5 | 12 | 9 | 5 | 10 | 9 | 19 | 10 | 25 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 0 |
| Interest | 25 | 21 | 16 | 10 | 5 | 4 | 5 | 6 | 10 | 15 |
| Depreciation | 79 | 96 | 96 | 93 | 83 | 71 | 73 | 81 | 83 | 99 |
| Profit before tax | 81 | 65 | 122 | 43 | 21 | 56 | 114 | 146 | 102 | 105 |
| + Tax % | 19% | 56% | 36% | 18% | 33% | 27% | 24% | 27% | 26% | 27% |
| Current Tax | 19 | 45 | 46 | 16 | 12 | 20 | 31 | 40 | 28 | 23 |
| Deferred Tax | -4 | -10 | -3 | -8 | -5 | -5 | -4 | 0 | -1 | 6 |
| + Net Profit | 53 | 42 | 78 | 35 | 14 | 41 | 87 | 107 | 75 | 77 |
| Profit Growth % | -22% | 87% | -55% | -61% | 201% | 112% | 23% | -30% | 2% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -7 | -3 | 7 | 1 | -6 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -7 | -3 | 7 | 1 | -6 |
| Minority Interest (After Tax) | -3 | -5 | -6 | -5 | -2 | -4 | -6 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 37 | 64 | 73 | 30 | 12 | 37 | 81 | 0 | 0 | 0 |
| EPS in Rs | 2.04 | 3.44 | 3.20 | 1.44 | 0.56 | 1.68 | 3.56 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 20 | 20 | 24 | 24 | 24 | 24 | 24 | 25 | 25 | 28 |
| Reserves | 363 | 520 | 568 | 571 | 574 | 607 | 678 | 796 | 854 | 1,158 |
| + Borrowings | 249 | 232 | 188 | 78 | 49 | 71 | 62 | 115 | 156 | 340 |
| Secured Borrowings | 249 | 232 | 188 | 53 | 18 | 6 | 0 | 9 | 25 | 25 |
| Unsecured Borrowings | 0 | 0 | 0 | 26 | 31 | 65 | 62 | 107 | 131 | 315 |
| + Other Liabilities | 248 | 279 | 302 | 217 | 286 | 297 | 315 | 342 | 432 | 451 |
| Current Liabilities | 228 | 250 | 274 | 185 | 253 | 260 | 277 | 334 | 422 | 442 |
| Provisions | 4 | 12 | 6 | 4 | 6 | 6 | 19 | 17 | 28 | 16 |
| Minority Interest | 16 | 21 | 24 | 26 | 26 | 29 | 31 | 0 | 0 | 0 |
| Equity Application Money | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 7 | 10 | 9 | 9 | 10 | 11 | 10 | 9 | 10 | 11 |
| Total Liabilities | 880 | 1,051 | 1,083 | 890 | 933 | 1,000 | 1,080 | 1,279 | 1,468 | 1,977 |
| + Fixed Assets | 477 | 549 | 533 | 487 | 425 | 399 | 481 | 503 | 581 | 826 |
| Gross Block | 555 | 748 | 821 | 865 | 846 | 880 | 1,003 | 1,093 | 1,221 | 1,546 |
| Accumulated Depreciation | 78 | 198 | 289 | 379 | 421 | 481 | 523 | 590 | 640 | 720 |
| CWIP | 23 | 25 | 10 | 3 | 10 | 97 | 25 | 93 | 303 | 400 |
| Investments | 103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 278 | 476 | 541 | 401 | 498 | 505 | 574 | 683 | 584 | 750 |
| Inventories | 84 | 104 | 113 | 115 | 131 | 146 | 193 | 206 | 194 | 227 |
| Trade receivables | 155 | 258 | 268 | 194 | 256 | 242 | 281 | 330 | 323 | 378 |
| Cash Equivalents | 3 | 84 | 124 | 62 | 75 | 80 | 57 | 75 | 16 | 72 |
| Loans n Advances | 32 | 24 | 30 | 21 | 23 | 28 | 34 | 31 | 32 | 41 |
| Other asset items | 5 | 6 | 6 | 9 | 13 | 8 | 9 | 41 | 19 | 33 |
| Total Assets | 880 | 1,051 | 1,083 | 890 | 933 | 1,000 | 1,080 | 1,279 | 1,468 | 1,977 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 162 | 178 | 184 | 125 | 91 | 108 | 95 | 172 | 194 | 99 |
| Profit from Operations | 147 | 217 | 224 | 142 | 107 | 132 | 194 | |||
| Working Capital Changes | 39 | 6 | 9 | 3 | -7 | -8 | -68 | |||
| Profit Before Tax & Extraordinary Items | 48 | 102 | 122 | 43 | 21 | 56 | 114 | 146 | 102 | 105 |
| Depreciation | 79 | 96 | 96 | 93 | 83 | 71 | 73 | 81 | 83 | 99 |
| Interest (Net) | 24 | 17 | 7 | 5 | 3 | 0 | 2 | 2 | 6 | 8 |
| Dividend Received | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 2 | -1 | 0 | 0 | 0 | 0 | -1 | -9 | -2 | -1 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 0 | 3 | 0 | 0 | 0 | 5 | 5 | 8 | 3 | -6 |
| Profit / Loss in Forex | -3 | -1 | -1 | 0 | 0 | 0 | 1 | 0 | -1 | -1 |
| Receivables | 7 | -65 | -12 | 76 | -62 | 15 | -39 | -58 | 7 | -54 |
| Inventories | -7 | 9 | -12 | -3 | -16 | -15 | -48 | -14 | 10 | -33 |
| Trade Payables | 15 | -28 | 30 | -66 | 62 | -7 | 22 | 48 | 2 | 37 |
| Loans & Advances | 0 | 0 | -2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -24 | -45 | -49 | -19 | -9 | -16 | -31 | -41 | -25 | -28 |
| + Cash from Investing Activity | -64 | -118 | 16 | -34 | -40 | -126 | -84 | -172 | -272 | -470 |
| Purchase of Fixed Assets | -68 | -56 | -73 | -40 | -37 | -122 | -97 | -195 | -279 | -444 |
| Sale of Fixed Assets | 0 | 6 | 5 | 1 | 1 | 1 | 3 | 9 | 3 | 2 |
| Sale of Investments | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 4 | 8 | 5 | 2 | 4 | 3 | 4 | 5 | 7 |
| Dividend Received | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | -73 | 76 | 0 | -6 | -9 | 7 | 10 | 0 | -34 |
| + Cash from Financing Activity | -100 | -55 | -85 | -153 | -44 | 14 | -28 | 28 | 18 | 392 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247 |
| Proceeds from Other Long-Term Borrowings | 47 | 27 | 0 | 0 | 13 | 36 | 13 | 59 | 59 | 190 |
| Proceeds from Short-Term Borrowings | 0 | 14 | 15 | 0 | 0 | 0 | 0 | 11 | 13 | 42 |
| Repayment of Long-Term Borrowings | -106 | -62 | -59 | -59 | -25 | -11 | -18 | -18 | -28 | -49 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -57 | -15 | -3 | -4 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | -1 | -1 |
| Dividend Paid | -12 | -13 | -26 | -22 | -11 | -5 | -14 | -18 | -15 | -18 |
| Interest Paid | -28 | -21 | -16 | -10 | -4 | -3 | -4 | |||
| Others | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | -2 | 5 | 115 | -61 | 7 | -4 | -17 | 29 | -59 | 22 |