| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
67 |
| Equity
Latest Equity |
13.63 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
1390.92 |
| Dividend
Full Year Dividend % |
275 |
| Sales Turnover
Full Year Net Sales |
4870.33 |
| Net Profit
Full Year Net Profit |
284.43 |
| Full Year CPS
Full Year Cash Per Share |
68 |
| Earning Per Share
Full Year Earning Per Share |
41.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Sep 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1555.51 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
206.1 |
| Networth
Full Year Return on Networth |
31.44 |
| Price/Book Value
Price to Book value |
11.295488 |
| Yearly PE ratio
Full Year Price to Earning per share |
55.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
34.2 |
| Bse value
BSE Value in lakhs |
484.71 |
| Nse value
NSE Value in lakhs |
9820.12 |
| High
52 week high |
2341 |
| Low
52 week low |
1129 |
| Price
NSE Current market price |
2327 |
| CPM
Current market price |
2328 |
| Market cap
BSE / NSE Market Cap |
15866.09 |
| Net profit
Latest Quarter Net Profit |
105.51 |
| Net profit variance
Latest Quarter Net Profit variance |
58 |
| Result year
Trailing latest month |
Sep 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
3088.04 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
402.53 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
13.04 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
711.31 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
12.69 |
| TTM NP
Trailing Twelve 12 month Net Profit |
155.22 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
76.19 |
| TTM EPS
Trailing Twelve 12 month EPS |
54.67 |
| TTM PE
Trailing Twelve 12 month PE |
42.58 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
117.48 |
| Equity
Latest Equity |
13.63 |
| LTP
Latest Price (BSE/NSE) |
2328 |
| Gross block
Latest Gross Block |
2274.81 |
| Loans
Total loans |
463.3 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
13.4 |
| Year GPM
Full Year Gross Profit Margin |
12.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
13.5 |
| Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 906 | 1,133 | 1,026 | 1,156 | 1,271 | 1,417 | 1,364 | 1,556 |
| YOY Sales Growth % | 24% | 50% | 36% | 37% | 40% | 25% | 33% | 35% |
| Gross Sales | 906 | 1,133 | 1,026 | 1,156 | 1,271 | 1,417 | 1,364 | 1,556 |
| + Expenses | 788 | 976 | 902 | 1,002 | 1,110 | 1,214 | 1,173 | 1,346 |
| Material Cost % | 58% | 60% | 57% | 57% | 61% | 57% | 60% | 61% |
| Raw Material Cost | 516 | 670 | 589 | 657 | 755 | 812 | 811 | 940 |
| Change in Inventory | 8 | 14 | -3 | 2 | 21 | -11 | 6 | 7 |
| Manufacturing Cost % | 9% | 9% | 10% | 10% | 10% | 10% | 9% | 9% |
| Employee Cost % | 13% | 12% | 14% | 13% | 12% | 12% | 13% | 12% |
| Other Cost % | 7% | 5% | 8% | 7% | 3% | 8% | 4% | 5% |
| Raw Materials % | 57% | 59% | 57% | 57% | 59% | 57% | 60% | 60% |
| Purchase of Finished Goods % | 9% | 7% | 7% | 7% | 7% | 6% | 5% | 6% |
| Stock Adjustments % | -1% | -1% | 0% | -0% | -2% | 1% | -0% | -0% |
| Other Manufacturing Expenses % | 9% | 9% | 10% | 10% | 10% | 10% | 9% | 9% |
| Operating Profit | 118 | 157 | 125 | 155 | 161 | 203 | 190 | 209 |
| OPM % | 13% | 14% | 12% | 13% | 13% | 14% | 14% | 13% |
| + Other Income | 9 | 9 | 11 | 16 | 15 | 5 | 15 | 19 |
| Miscellaneous Income | 9 | 9 | 11 | 16 | 15 | 5 | 15 | 19 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 20 | 21 | 23 | 24 | 27 | 31 | 25 | 24 |
| Depreciation | 33 | 37 | 38 | 41 | 48 | 52 | 49 | 50 |
| Profit before tax | 74 | 108 | 74 | 104 | 101 | 126 | 132 | 154 |
| + Tax % | 25% | 26% | 27% | 26% | -7% | 23% | 25% | 24% |
| Current Tax | 21 | 27 | 21 | 27 | 32 | 29 | 38 | 37 |
| Deferred Tax | -3 | 1 | -1 | 0 | -39 | 0 | -5 | 0 |
| + Net Profit | 56 | 80 | 54 | 78 | 108 | 98 | 99 | 117 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 |
| Minority Interest (After Tax) | -11 | -21 | -13 | -11 | -26 | -9 | -12 | -11 |
| Net Profit After Minority Interest | 45 | 58 | 41 | 67 | 82 | 88 | 87 | 106 |
| EPS in Rs | 6.58 | 8.57 | 6.08 | 9.81 | 12.10 | 12.93 | 12.71 | 15.48 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,040 | 1,038 | 1,187 | 1,141 | 1,108 | 1,508 | 1,847 | 2,822 | 3,637 | 4,870 |
| Sales Growth % | -0% | 14% | -4% | -3% | 36% | 23% | 53% | 29% | 34% | |
| Gross Sales | 891 | 1,043 | 1,188 | 1,141 | 1,108 | 1,508 | 1,847 | 2,822 | 3,637 | 4,870 |
| Excise Duty | 74 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 970 | 950 | 1,084 | 1,050 | 1,011 | 1,359 | 1,656 | 2,454 | 3,172 | 4,226 |
| Material Cost % | 65% | 67% | 67% | 66% | 67% | 67% | 64% | 60% | 57% | 60% |
| Raw Material Cost | 676 | 703 | 788 | 756 | 744 | 1,011 | 1,190 | 1,705 | 2,105 | 2,913 |
| Change in Inventory | 4 | -5 | 5 | -3 | -5 | -6 | 0 | -10 | -23 | -9 |
| Manufacturing Cost % | 5% | 6% | 7% | 8% | 7% | 7% | 8% | 9% | 12% | 9% |
| Employee Cost % | 9% | 10% | 11% | 12% | 12% | 11% | 11% | 13% | 13% | 13% |
| Other Cost % | 14% | 8% | 7% | 6% | 6% | 5% | 6% | 5% | 5% | 6% |
| Raw Materials % | 65% | 68% | 66% | 66% | 67% | 67% | 64% | 60% | 58% | 60% |
| Purchase of Finished Goods % | 13% | 12% | 12% | 14% | 14% | 14% | 14% | 10% | 8% | 7% |
| Stock Adjustments % | -0% | 0% | -0% | 0% | 0% | 0% | -0% | 0% | 1% | 0% |
| Power & Fuel % | 1% | 2% | 2% | 2% | 2% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 4% | 4% | 5% | 6% | 5% | 6% | 7% | 7% | 10% | 8% |
| Selling & Administration % | 5% | 5% | 5% | 5% | 5% | 4% | 5% | 5% | 4% | 5% |
| Miscellaneous Expenses % | 1% | 1% | 2% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Operating Profit | 70 | 88 | 103 | 91 | 97 | 149 | 191 | 368 | 465 | 644 |
| OPM % | 7% | 8% | 9% | 8% | 9% | 10% | 10% | 13% | 13% | 13% |
| + Other Income | 13 | 24 | 27 | 26 | 18 | 13 | 24 | 45 | 51 | 46 |
| Miscellaneous Income | 13 | 21 | 25 | 26 | 18 | 13 | 24 | 45 | 51 | 47 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 4 | 2 | 3 | 10 | 10 | 10 | 17 | 69 | 80 | 106 |
| Depreciation | 24 | 24 | 27 | 35 | 34 | 40 | 52 | 118 | 129 | 179 |
| Profit before tax | 56 | 84 | 99 | 73 | 72 | 113 | 147 | 227 | 308 | 406 |
| + Tax % | 28% | 30% | 32% | 19% | 28% | 27% | 24% | 26% | 26% | 17% |
| Current Tax | 16 | 25 | 30 | 19 | 19 | 31 | 35 | 55 | 80 | 109 |
| Deferred Tax | 0 | 1 | 1 | -6 | 1 | 0 | 1 | 4 | -1 | -40 |
| + Net Profit | 40 | 57 | 69 | 59 | 51 | 82 | 111 | 167 | 229 | 337 |
| Profit Growth % | 42% | 21% | -14% | -14% | 60% | 36% | 50% | 37% | 47% | |
| Extraordinary Income / Expense | -3 | -2 | -6 | 0 | -1 | -2 | -9 | 0 | 0 | -15 |
| Exceptional Item | -3 | -2 | -6 | 0 | -1 | -2 | -9 | 0 | 0 | -15 |
| Minority Interest (After Tax) | -6 | -8 | -3 | -1 | -4 | -12 | -19 | -37 | -51 | -58 |
| Net Profit After Minority Interest | 35 | 49 | 66 | 58 | 47 | 69 | 93 | 130 | 178 | 279 |
| EPS in Rs | 29.40 | 41.90 | 10.11 | 8.69 | 7.51 | 12.01 | 16.35 | 24.50 | 33.62 | 49.47 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 358 | 438 | 467 | 433 | 517 | 530 | 648 | 776 | 921 | 1,197 |
| + Borrowings | 35 | 11 | 70 | 95 | 98 | 165 | 664 | 810 | 902 | 1,231 |
| Secured Borrowings | 14 | 8 | 70 | 95 | 61 | 96 | 525 | 569 | 653 | 768 |
| Unsecured Borrowings | 21 | 3 | 0 | 0 | 37 | 69 | 139 | 241 | 249 | 463 |
| Deferred Credit | 1 | 2 | 0 | 0 | 0 | 0 | 6 | 7 | 5 | 7 |
| + Other Liabilities | 218 | 396 | 379 | 319 | 360 | 430 | 853 | 989 | 1,398 | 1,506 |
| Current Liabilities | 194 | 365 | 336 | 258 | 321 | 371 | 698 | 808 | 1,087 | 1,315 |
| Provisions | 6 | 7 | 7 | 12 | 18 | 18 | 28 | 27 | 43 | 62 |
| Minority Interest | 22 | 30 | 42 | 42 | 40 | 61 | 187 | 224 | 359 | 266 |
| Other liability items | 7 | 7 | 8 | 27 | 6 | 7 | 11 | 8 | 11 | 12 |
| Total Liabilities | 624 | 858 | 929 | 860 | 990 | 1,139 | 2,179 | 2,589 | 3,235 | 3,947 |
| + Fixed Assets | 248 | 273 | 307 | 355 | 381 | 409 | 1,028 | 1,014 | 1,316 | 1,516 |
| Gross Block | 375 | 424 | 484 | 566 | 625 | 692 | 1,397 | 1,497 | 1,922 | 2,275 |
| Accumulated Depreciation | 127 | 150 | 176 | 211 | 244 | 282 | 368 | 483 | 606 | 759 |
| CWIP | 14 | 12 | 22 | 21 | 9 | 12 | 13 | 36 | 69 | 65 |
| Investments | 85 | 142 | 120 | 62 | 131 | 122 | 201 | 405 | 390 | 565 |
| + Other Assets | 277 | 430 | 479 | 422 | 469 | 595 | 937 | 1,135 | 1,461 | 1,801 |
| Inventories | 55 | 78 | 60 | 64 | 84 | 112 | 161 | 249 | 366 | 412 |
| Trade receivables | 155 | 281 | 278 | 193 | 223 | 266 | 461 | 578 | 792 | 1,015 |
| Cash Equivalents | 40 | 39 | 56 | 104 | 98 | 138 | 157 | 75 | 80 | 94 |
| Loans n Advances | 20 | 23 | 70 | 42 | 49 | 53 | 152 | 208 | 224 | 297 |
| Other asset items | 6 | 10 | 15 | 19 | 15 | 26 | 6 | 25 | -2 | -16 |
| Total Assets | 624 | 858 | 929 | 860 | 990 | 1,139 | 2,179 | 2,589 | 3,235 | 3,947 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 64 | 95 | 56 | 76 | 98 | 87 | 137 | 265 | 290 | 460 |
| Profit from Operations | 79 | 110 | 136 | 110 | 103 | 152 | 191 | 377 | 469 | 656 |
| Working Capital Changes | 0 | 8 | -43 | -14 | 10 | -32 | -15 | -48 | -105 | -89 |
| Profit Before Tax & Extraordinary Items | 56 | 86 | 105 | 74 | 72 | 113 | 147 | 227 | 308 | 406 |
| Depreciation | 24 | 25 | 32 | 35 | 34 | 40 | 52 | 118 | 129 | 179 |
| Interest (Net) | 3 | 1 | 1 | 5 | 6 | 5 | 10 | 60 | 75 | 99 |
| Dividend Received | 0 | -1 | -1 | -3 | 0 | 0 | -1 | -1 | -5 | -5 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | -3 | -1 | -4 | -1 | -6 | -7 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | -1 | -2 | 1 | 0 | -1 | 0 | -6 | -2 | 1 | 8 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | -2 | -2 | -5 | -14 | -21 | -16 |
| Receivables | 21 | -127 | 3 | 83 | -31 | -43 | -15 | -73 | -170 | -224 |
| Inventories | 5 | -23 | -10 | -5 | -19 | -28 | -1 | -67 | -86 | -50 |
| Trade Payables | -30 | 129 | -31 | -107 | 50 | 27 | 2 | 40 | 168 | 172 |
| Direct Taxes Paid | -15 | -22 | -36 | -20 | -15 | -33 | -38 | -64 | -74 | -107 |
| + Cash from Investing Activity | -57 | -57 | -89 | -32 | -76 | -65 | -476 | -249 | -216 | -280 |
| Purchase of Fixed Assets | -41 | -49 | -92 | -35 | -43 | -51 | -83 | -104 | -180 | -248 |
| Sale of Fixed Assets | 3 | 2 | 1 | 22 | 1 | 5 | 6 | 5 | 8 | 1 |
| Purchase of Investments | -2 | -15 | -3 | -2 | -27 | -27 | -24 | -131 | -543 | -680 |
| Sale of Investments | 0 | 0 | 8 | 8 | 0 | 0 | 0 | 0 | 588 | 634 |
| Interest Received | 0 | 1 | 2 | 4 | 5 | 3 | 7 | 8 | 5 | 6 |
| Dividend Received | 0 | 1 | 1 | 3 | 0 | 0 | 1 | 1 | 5 | 5 |
| Investment in Group Companies | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | 0 | 0 | -395 | -66 | -151 | 0 |
| Others | -18 | 3 | -5 | -31 | -12 | 5 | 13 | 37 | 53 | 1 |
| + Cash from Financing Activity | 3 | -37 | 37 | -33 | -43 | 10 | 365 | -40 | -53 | -170 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 1 | 9 | 2 | 0 | 385 | 6 | 455 | 304 |
| Proceeds from Short-Term Borrowings | 18 | 0 | 58 | 13 | 0 | 62 | 36 | 104 | 38 | 136 |
| Repayment of Long-Term Borrowings | 0 | -4 | 0 | 0 | 0 | -10 | -6 | -9 | -410 | -212 |
| Repayment of Short-Term Borrowings | 0 | -20 | 0 | 0 | -25 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -3 | -10 | -9 | -18 | -20 | -28 |
| Dividend Paid | 0 | -10 | -19 | -46 | -8 | -23 | -27 | -54 | -40 | -47 |
| Interest Paid | -4 | -3 | -3 | -9 | -10 | -9 | -14 | -70 | -76 | -103 |
| Others | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -221 |
| Net Cash Flow | 10 | 1 | 4 | 11 | -20 | 32 | 26 | -24 | 21 | 10 |