| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
31 |
| Equity
Latest Equity |
115.49 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
6707.53 |
| Dividend
Full Year Dividend % |
133 |
| Sales Turnover
Full Year Net Sales |
19657.59 |
| Net Profit
Full Year Net Profit |
1214.73 |
| Full Year CPS
Full Year Cash Per Share |
33.2 |
| Earning Per Share
Full Year Earning Per Share |
21 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
5336.41 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
118.2 |
| Networth
Full Year Return on Networth |
20.45 |
| Price/Book Value
Price to Book value |
9.543147 |
| Yearly PE ratio
Full Year Price to Earning per share |
53.6 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
34 |
| Bse value
BSE Value in lakhs |
204.86 |
| Nse value
NSE Value in lakhs |
11236 |
| High
52 week high |
1382 |
| Low
52 week low |
994 |
| Price
NSE Current market price |
1127 |
| CPM
Current market price |
1128 |
| Market cap
BSE / NSE Market Cap |
65141.19 |
| Net profit
Latest Quarter Net Profit |
325.81 |
| Net profit variance
Latest Quarter Net Profit variance |
22 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
15379.23 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-229.67 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-1.49 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
2319.94 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
11.8 |
| TTM NP
Trailing Twelve 12 month Net Profit |
900.93 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
30.91 |
| TTM EPS
Trailing Twelve 12 month EPS |
21.04 |
| TTM PE
Trailing Twelve 12 month PE |
53.61 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
574.4 |
| Equity
Latest Equity |
115.49 |
| LTP
Latest Price (BSE/NSE) |
1128 |
| Gross block
Latest Gross Block |
9398.5 |
| Loans
Total loans |
927.28 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
11.4 |
| Year GPM
Full Year Gross Profit Margin |
11.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
11.3 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 3,818 | 4,245 | 4,184 | 4,528 | 4,489 | 4,814 | 5,018 | 5,336 |
| YOY Sales Growth % | 23% | 17% | 19% | 19% | 18% | 13% | 20% | 18% |
| Gross Sales | 3,818 | 4,245 | 4,184 | 4,528 | 4,489 | 4,814 | 5,018 | 5,336 |
| + Expenses | 3,410 | 3,762 | 3,727 | 4,002 | 3,946 | 4,262 | 4,492 | 4,734 |
| Material Cost % | 60% | 56% | 64% | 50% | 61% | 59% | 66% | 62% |
| Raw Material Cost | 2,248 | 2,462 | 2,543 | 2,440 | 2,664 | 2,871 | 3,187 | 3,262 |
| Change in Inventory | 30 | -87 | 155 | -195 | 81 | -44 | 135 | 25 |
| Manufacturing Cost % | 11% | 11% | 11% | 11% | 11% | 11% | 12% | 11% |
| Employee Cost % | 14% | 12% | 13% | 13% | 14% | 13% | 13% | 12% |
| Other Cost % | 5% | 9% | 1% | 15% | 2% | 6% | -2% | 4% |
| Raw Materials % | 59% | 58% | 61% | 54% | 59% | 60% | 64% | 61% |
| Purchase of Finished Goods % | 6% | 5% | 8% | 6% | 6% | 4% | 3% | 5% |
| Stock Adjustments % | -1% | 2% | -4% | 4% | -2% | 1% | -3% | -0% |
| Other Manufacturing Expenses % | 11% | 11% | 11% | 11% | 11% | 11% | 12% | 11% |
| Operating Profit | 408 | 482 | 457 | 527 | 543 | 552 | 526 | 603 |
| OPM % | 11% | 11% | 11% | 12% | 12% | 11% | 10% | 11% |
| + Other Income | 48 | 59 | 49 | 62 | 59 | 76 | 78 | 70 |
| Miscellaneous Income | 48 | 59 | 49 | 62 | 59 | 76 | 78 | 70 |
| Exceptional Income | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 36 | 46 | 47 | 41 | 44 | 45 | 53 | 45 |
| Depreciation | 142 | 151 | 158 | 165 | 159 | 173 | 179 | 192 |
| Profit before tax | 277 | 345 | 301 | 384 | 399 | 409 | 372 | 436 |
| + Tax % | 24% | 23% | 15% | 25% | 23% | 21% | 19% | 19% |
| Current Tax | 74 | 86 | 59 | 93 | 94 | 94 | 78 | 101 |
| Deferred Tax | -8 | -7 | -12 | 2 | -4 | -7 | -6 | -16 |
| + Net Profit | 211 | 266 | 254 | 289 | 309 | 323 | 300 | 352 |
| Extraordinary Income / Expense | 0 | 9 | 0 | 0 | 0 | 0 | -28 | 0 |
| Exceptional Item | 0 | 9 | 0 | 0 | 0 | 0 | -28 | 0 |
| Minority Interest (After Tax) | -12 | -21 | -22 | -23 | -18 | -19 | -24 | -26 |
| Net Profit After Minority Interest | 198 | 245 | 233 | 266 | 291 | 304 | 277 | 326 |
| EPS in Rs | 3.46 | 4.27 | 4.05 | 4.63 | 5.06 | 5.28 | 4.80 | 5.65 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 3,665 | 4,548 | 5,908 | 6,222 | 6,374 | 8,313 | 11,236 | 14,031 | 16,775 | 19,658 |
| Sales Growth % | 24% | 30% | 5% | 2% | 30% | 35% | 25% | 20% | 17% | |
| Gross Sales | 3,107 | 4,392 | 5,908 | 5,624 | 6,370 | 8,313 | 11,236 | 14,031 | 16,775 | 19,658 |
| Excise Duty | 279 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 3,291 | 4,046 | 5,183 | 5,602 | 5,649 | 7,444 | 9,995 | 12,449 | 14,905 | 17,434 |
| Material Cost % | 58% | 61% | 61% | 61% | 61% | 63% | 64% | 65% | 65% | 64% |
| Raw Material Cost | 2,123 | 2,796 | 3,659 | 3,828 | 3,985 | 5,353 | 7,446 | 9,161 | 10,772 | 12,824 |
| Change in Inventory | -7 | -33 | -36 | -18 | -66 | -81 | -221 | -97 | 96 | -198 |
| Manufacturing Cost % | 6% | 7% | 7% | 6% | 6% | 6% | 6% | 6% | 5% | 5% |
| Employee Cost % | 12% | 13% | 13% | 15% | 15% | 15% | 13% | 13% | 13% | 13% |
| Other Cost % | 13% | 8% | 6% | 7% | 6% | 5% | 5% | 5% | 6% | 6% |
| Raw Materials % | 58% | 61% | 62% | 62% | 63% | 64% | 66% | 65% | 64% | 65% |
| Purchase of Finished Goods % | 8% | 10% | 9% | 10% | 8% | 12% | 9% | 7% | 6% | 4% |
| Stock Adjustments % | 0% | 1% | 1% | 0% | 1% | 1% | 2% | 1% | -1% | 1% |
| Power & Fuel % | 2% | 2% | 3% | 2% | 2% | 3% | 3% | 3% | 2% | 2% |
| Other Manufacturing Expenses % | 4% | 5% | 4% | 4% | 4% | 4% | 3% | 3% | 3% | 3% |
| Selling & Administration % | 5% | 5% | 5% | 5% | 4% | 4% | 5% | 5% | 5% | 6% |
| Miscellaneous Expenses % | 1% | 2% | 2% | 2% | 1% | 1% | 1% | 1% | 1% | 0% |
| Operating Profit | 374 | 502 | 725 | 620 | 725 | 869 | 1,242 | 1,582 | 1,869 | 2,224 |
| OPM % | 10% | 11% | 12% | 10% | 11% | 10% | 11% | 11% | 11% | 11% |
| + Other Income | 14 | 103 | 27 | 40 | 49 | 128 | 149 | 249 | 223 | 283 |
| Miscellaneous Income | 14 | 104 | 27 | 37 | 49 | 112 | 149 | 246 | 218 | 283 |
| Exceptional Income | 0 | 70 | 0 | 0 | 2 | 0 | 0 | 27 | 9 | 0 |
| Interest | 40 | 35 | 63 | 94 | 74 | 62 | 70 | 113 | 170 | 187 |
| Depreciation | 136 | 165 | 234 | 340 | 375 | 392 | 430 | 526 | 615 | 704 |
| Profit before tax | 212 | 405 | 455 | 259 | 325 | 543 | 891 | 1,192 | 1,307 | 1,616 |
| + Tax % | 22% | 24% | 29% | 26% | 31% | 27% | 21% | 22% | 22% | 21% |
| Current Tax | 50 | 85 | 115 | 94 | 98 | 159 | 222 | 288 | 311 | 366 |
| Deferred Tax | -3 | 13 | 19 | -25 | 2 | -12 | -31 | -21 | -25 | -33 |
| + Net Profit | 185 | 331 | 339 | 194 | 249 | 396 | 700 | 925 | 1,021 | 1,284 |
| Profit Growth % | 86% | 4% | -44% | 25% | 76% | 77% | 32% | 10% | 26% | |
| Extraordinary Income / Expense | 0 | 38 | 0 | -14 | 2 | 0 | 0 | 27 | 9 | -28 |
| Exceptional Item | 0 | 38 | 0 | -14 | 2 | 0 | 0 | 27 | 9 | -28 |
| Profit / Loss of Associates | 20 | 23 | 19 | 13 | 24 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest (After Tax) | -20 | -21 | -54 | -33 | -42 | -57 | -47 | -44 | -78 | -87 |
| Net Profit After Minority Interest | 165 | 310 | 286 | 155 | 207 | 356 | 654 | 880 | 943 | 1,197 |
| EPS in Rs | 20.85 | 35.36 | 12.23 | 6.67 | 8.25 | 14.45 | 12.22 | 16.11 | 17.78 | 22.24 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 16 | 37 | 55 | 52 | 54 | 57 | 115 | 115 | 115 | 115 |
| Reserves | 744 | 1,374 | 1,652 | 1,809 | 2,202 | 3,381 | 4,035 | 4,821 | 5,606 | 6,708 |
| + Borrowings | 510 | 594 | 1,080 | 1,317 | 1,159 | 948 | 1,395 | 1,706 | 2,473 | 2,740 |
| Secured Borrowings | 341 | 441 | 843 | 1,011 | 775 | 596 | 1,074 | 1,407 | 1,688 | 1,813 |
| Unsecured Borrowings | 169 | 153 | 237 | 305 | 385 | 352 | 321 | 299 | 785 | 927 |
| + Other Liabilities | 1,129 | 1,360 | 1,444 | 2,403 | 2,562 | 2,411 | 2,723 | 3,241 | 3,537 | 4,135 |
| Current Liabilities | 628 | 1,041 | 1,079 | 2,026 | 2,149 | 2,009 | 2,370 | 2,860 | 3,051 | 3,563 |
| Provisions | 16 | 19 | 22 | 33 | 39 | 92 | 101 | 150 | 183 | 269 |
| Minority Interest | 117 | 211 | 267 | 283 | 306 | 326 | 278 | 322 | 386 | 431 |
| Equity Application Money | 300 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 7 |
| Other liability items | 108 | 153 | 175 | 205 | 225 | 177 | 172 | 144 | 171 | 208 |
| Total Liabilities | 2,398 | 3,365 | 4,231 | 5,581 | 5,977 | 6,798 | 8,267 | 9,884 | 11,730 | 13,698 |
| + Fixed Assets | 885 | 1,351 | 1,861 | 2,674 | 2,797 | 2,805 | 3,316 | 3,931 | 4,749 | 5,658 |
| Gross Block | 1,021 | 1,653 | 2,384 | 3,541 | 4,007 | 4,349 | 5,306 | 6,398 | 7,733 | 9,399 |
| Accumulated Depreciation | 136 | 302 | 523 | 866 | 1,211 | 1,544 | 1,990 | 2,467 | 2,984 | 3,741 |
| CWIP | 117 | 211 | 150 | 360 | 134 | 347 | 293 | 216 | 730 | 746 |
| Investments | 111 | 155 | 356 | 398 | 531 | 607 | 869 | 951 | 848 | 951 |
| + Other Assets | 1,285 | 1,649 | 1,864 | 2,148 | 2,515 | 3,040 | 3,789 | 4,786 | 5,403 | 6,343 |
| Inventories | 238 | 418 | 561 | 610 | 751 | 1,046 | 1,331 | 1,638 | 1,717 | 2,131 |
| Trade receivables | 500 | 790 | 899 | 863 | 1,199 | 1,377 | 1,723 | 2,065 | 2,496 | 2,706 |
| Cash Equivalents | 374 | 159 | 110 | 341 | 238 | 234 | 173 | 254 | 204 | 358 |
| Loans n Advances | 144 | 224 | 240 | 310 | 351 | 387 | 436 | 650 | 833 | 970 |
| Other asset items | 30 | 58 | 54 | 24 | -23 | -4 | 125 | 178 | 154 | 178 |
| Total Assets | 2,398 | 3,365 | 4,231 | 5,581 | 5,977 | 6,798 | 8,267 | 9,884 | 11,730 | 13,698 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 335 | 364 | 414 | 1,049 | 343 | 383 | 803 | 979 | 1,071 | 1,720 |
| Profit from Operations | 382 | 550 | 753 | 719 | 765 | 913 | 1,298 | 1,675 | 1,907 | 2,251 |
| Working Capital Changes | 9 | -102 | -223 | 446 | -336 | -393 | -284 | -420 | -501 | -172 |
| Profit Before Tax & Extraordinary Items | 212 | 405 | 455 | 244 | 325 | 559 | 891 | 1,192 | 1,307 | 1,616 |
| Depreciation | 136 | 164 | 234 | 340 | 380 | 392 | 430 | 526 | 615 | 704 |
| Interest (Net) | 38 | 23 | 58 | 85 | 68 | 45 | 58 | 109 | 165 | 174 |
| Dividend Received | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | -1 | 0 | -1 | 8 | -3 | -8 | 0 | -2 | -3 | -5 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 4 | -4 | -3 | -1 | 0 | 1 | 0 |
| Provisions & Write-offs (Net) | 0 | -10 | 15 | 17 | 2 | -5 | 3 | 13 | -6 | 0 |
| Profit / Loss in Forex | -5 | 0 | -6 | 28 | -3 | 4 | 2 | 3 | 0 | 3 |
| Receivables | -61 | -199 | -47 | 265 | -340 | -177 | -333 | -354 | -374 | -204 |
| Inventories | -26 | -104 | -114 | 11 | -141 | -296 | -285 | -306 | -25 | -414 |
| Trade Payables | 92 | 197 | -70 | 94 | 174 | 122 | 291 | 293 | 82 | 408 |
| Loans & Advances | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -56 | -84 | -115 | -117 | -87 | -137 | -211 | -275 | -335 | -358 |
| + Cash from Investing Activity | -267 | -640 | -815 | -810 | -361 | -697 | -1,185 | -951 | -1,479 | -1,651 |
| Purchase of Fixed Assets | -254 | -516 | -670 | -607 | -299 | -578 | -975 | -1,049 | -1,656 | -1,572 |
| Sale of Fixed Assets | 14 | 21 | 8 | 15 | 11 | 13 | 26 | 16 | 12 | 56 |
| Purchase of Investments | 0 | 0 | 0 | -18 | 0 | -10 | -122 | -10 | -51 | -113 |
| Sale of Investments | 0 | 0 | 0 | 0 | 28 | 0 | 6 | 2 | 63 | 113 |
| Interest Received | 4 | 15 | 8 | 10 | 6 | 6 | 8 | 4 | 5 | 8 |
| Dividend Received | 1 | 0 | 0 | 0 | 0 | 13 | 31 | 54 | 137 | 137 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | 0 | 0 | -25 | 0 | -35 | 0 |
| Acquisition of Companies | -35 | -137 | -192 | -177 | -156 | -27 | -116 | -12 | 0 | -141 |
| Inter-Corporate Deposits | 0 | -23 | 20 | -60 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 4 | 0 | 10 | 25 | 50 | -114 | -18 | 41 | 44 | -138 |
| + Cash from Financing Activity | 253 | 44 | 368 | -96 | -40 | 311 | 301 | 90 | 365 | 10 |
| Proceeds from Issue of Shares | 2 | 11 | 8 | 0 | 251 | 690 | 29 | 4 | 1 | 146 |
| Proceeds from Other Long-Term Borrowings | 7 | 65 | 437 | 182 | 0 | 133 | 530 | 358 | 809 | 577 |
| Proceeds from Short-Term Borrowings | 0 | 18 | 20 | 0 | 76 | 127 | 102 | 189 | 150 | 0 |
| Share Application Money | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | -201 | -298 | -201 | -232 | -256 | -339 |
| Repayment of Short-Term Borrowings | -11 | 0 | 0 | -143 | 0 | 0 | 0 | 0 | 0 | -2 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | -21 | -31 | -40 | -28 | -28 | -28 |
| Dividend Paid | -27 | -23 | -35 | -44 | -19 | -37 | -57 | -105 | -143 | -163 |
| Interest Paid | -39 | -35 | -62 | -91 | -74 | -62 | -61 | -104 | -187 | -180 |
| Others | 20 | 8 | 0 | 0 | -52 | -212 | 0 | 8 | 19 | 0 |
| Net Cash Flow | 320 | -232 | -33 | 143 | -58 | -3 | -81 | 119 | -43 | 79 |