| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
111 |
| Equity
Latest Equity |
15.28 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
1765.06 |
| Dividend
Full Year Dividend % |
150 |
| Sales Turnover
Full Year Net Sales |
8890.49 |
| Net Profit
Full Year Net Profit |
253.69 |
| Full Year CPS
Full Year Cash Per Share |
38.3 |
| Earning Per Share
Full Year Earning Per Share |
16.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
2634.24 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
116.5 |
| Networth
Full Year Return on Networth |
11.09 |
| Price/Book Value
Price to Book value |
7.261803 |
| Yearly PE ratio
Full Year Price to Earning per share |
51 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
22.1 |
| Bse value
BSE Value in lakhs |
193.22 |
| Nse value
NSE Value in lakhs |
4354.44 |
| High
52 week high |
874 |
| Low
52 week low |
462 |
| Price
NSE Current market price |
848 |
| CPM
Current market price |
846 |
| Market cap
BSE / NSE Market Cap |
12928.02 |
| Net profit
Latest Quarter Net Profit |
77.27 |
| Net profit variance
Latest Quarter Net Profit variance |
30 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
7839.06 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
883.68 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
11.27 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
646.82 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.81 |
| TTM NP
Trailing Twelve 12 month Net Profit |
527.62 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
54.05 |
| TTM EPS
Trailing Twelve 12 month EPS |
19.25 |
| TTM PE
Trailing Twelve 12 month PE |
43.96 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
333.13 |
| Equity
Latest Equity |
15.28 |
| LTP
Latest Price (BSE/NSE) |
846 |
| Gross block
Latest Gross Block |
4934.46 |
| Loans
Total loans |
537.29 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
9.2 |
| Year GPM
Full Year Gross Profit Margin |
8 |
| Quarter OPM
Latest quater Operation Profit Margin |
8.4 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 2,081 | 2,075 | 2,099 | 2,028 | 2,207 | 2,288 | 2,368 | 2,634 |
| YOY Sales Growth % | 10% | 10% | 6% | 7% | 6% | 10% | 13% | 30% |
| Gross Sales | 2,081 | 2,075 | 2,099 | 2,028 | 2,207 | 2,288 | 2,368 | 2,634 |
| + Expenses | 1,873 | 1,980 | 1,935 | 1,833 | 2,004 | 2,182 | 2,146 | 2,412 |
| Material Cost % | 67% | 64% | 60% | 63% | 65% | 65% | 68% | 63% |
| Raw Material Cost | 1,365 | 1,332 | 1,307 | 1,271 | 1,433 | 1,491 | 1,566 | 1,687 |
| Change in Inventory | 30 | -8 | -39 | 0 | 12 | 2 | 45 | -31 |
| Manufacturing Cost % | 15% | 19% | 18% | 16% | 15% | 20% | 16% | 16% |
| Employee Cost % | 11% | 11% | 10% | 12% | 11% | 10% | 10% | 10% |
| Other Cost % | -3% | 1% | 3% | -0% | -1% | -0% | -4% | 2% |
| Raw Materials % | 66% | 64% | 62% | 63% | 65% | 65% | 66% | 64% |
| Stock Adjustments % | -1% | 0% | 2% | 0% | -1% | -0% | -2% | 1% |
| Other Manufacturing Expenses % | 15% | 19% | 18% | 16% | 15% | 20% | 16% | 16% |
| Loss on Forex Transaction % | -0% | 0% | -0% | -0% | 0% | 0% | 0% | 0% |
| Operating Profit | 208 | 95 | 164 | 195 | 203 | 105 | 222 | 222 |
| OPM % | 10% | 5% | 8% | 10% | 9% | 5% | 9% | 8% |
| + Other Income | 7 | 3 | 5 | 67 | 3 | 5 | 7 | 7 |
| Miscellaneous Income | 7 | 3 | 5 | 67 | 3 | 5 | 7 | 7 |
| Exceptional Income | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 0 |
| Interest | 43 | 42 | 41 | 36 | 32 | 31 | 35 | 31 |
| Depreciation | 82 | 81 | 81 | 81 | 83 | 82 | 86 | 84 |
| Profit before tax | 91 | -25 | 47 | 144 | 92 | -3 | 109 | 114 |
| + Tax % | 36% | -82% | 51% | 25% | 31% | -245% | 35% | 32% |
| Current Tax | 5 | 3 | 5 | 5 | 4 | 2 | 5 | 35 |
| Deferred Tax | 28 | 18 | 20 | 32 | 25 | 6 | 33 | 2 |
| + Net Profit | 58 | -45 | 23 | 107 | 63 | -11 | 70 | 78 |
| Extraordinary Income / Expense | 0 | -91 | -56 | 61 | 0 | -105 | 0 | 0 |
| Exceptional Item | 0 | -91 | -56 | 61 | 0 | -105 | 0 | 0 |
| Minority Interest (After Tax) | -2 | -2 | -2 | -2 | -2 | 1 | -1 | 0 |
| Net Profit After Minority Interest | 56 | -47 | 21 | 105 | 61 | -10 | 69 | 77 |
| EPS in Rs | 3.64 | -3.10 | 1.35 | 6.88 | 3.99 | -0.67 | 4.54 | 5.06 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 9,609 | 10,378 | 12,036 | 11,122 | 4,374 | 5,844 | 6,891 | 7,552 | 8,154 | 8,890 |
| Sales Growth % | 8% | 16% | -8% | -61% | 34% | 18% | 10% | 8% | 9% | |
| Gross Sales | 10,179 | 12,036 | 11,122 | 9,188 | 5,844 | 6,884 | 7,552 | 8,154 | 8,890 | |
| Excise Duty | 310 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 8,787 | 9,498 | 10,978 | 10,311 | 4,251 | 6,514 | 7,172 | 6,817 | 7,527 | 8,113 |
| Material Cost % | 63% | 61% | 63% | 63% | 64% | 66% | 64% | 63% | 64% | 64% |
| Raw Material Cost | 6,072 | 6,413 | 7,602 | 7,019 | 2,863 | 3,903 | 4,446 | 4,745 | 5,239 | 5,761 |
| Change in Inventory | -35 | -30 | -26 | -33 | -72 | -54 | -15 | -12 | -30 | -59 |
| Manufacturing Cost % | 9% | 9% | 9% | 9% | 12% | 12% | 11% | 11% | 10% | 10% |
| Employee Cost % | 13% | 13% | 12% | 15% | 12% | 11% | 10% | 11% | 11% | 11% |
| Other Cost % | 7% | 8% | 7% | 7% | 10% | 23% | 18% | 6% | 7% | 6% |
| Raw Materials % | 63% | 62% | 63% | 63% | 65% | 67% | 65% | 63% | 64% | 65% |
| Stock Adjustments % | 0% | 0% | 0% | 0% | 2% | 1% | 0% | 0% | 0% | 1% |
| Power & Fuel % | 2% | 2% | 2% | 2% | 3% | 3% | 3% | 3% | 3% | 2% |
| Other Manufacturing Expenses % | 7% | 7% | 7% | 6% | 9% | 8% | 8% | 8% | 8% | 8% |
| Selling & Administration % | 5% | 5% | 5% | 5% | 4% | 5% | 4% | 5% | 4% | 4% |
| Miscellaneous Expenses % | 2% | 2% | 2% | 2% | 17% | 19% | 14% | 2% | 3% | 2% |
| Loss on Forex Transaction % | 0% | 0% | 0% | 0% | 0% | 0% | -0% | -0% | -0% | |
| Operating Profit | 821 | 881 | 1,059 | 810 | 122 | -670 | -281 | 735 | 628 | 777 |
| OPM % | 9% | 8% | 9% | 7% | 3% | -11% | -4% | 10% | 8% | 9% |
| + Other Income | 173 | 108 | 122 | 99 | 151 | 34 | 35 | 90 | 35 | 30 |
| Miscellaneous Income | 108 | 122 | 107 | 165 | 38 | 47 | 72 | 21 | 82 | |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | |
| Interest | 90 | 86 | 97 | 139 | 89 | 118 | 190 | 194 | 170 | 134 |
| Depreciation | 337 | 386 | 566 | 732 | 274 | 305 | 337 | 337 | 323 | 332 |
| Profit before tax | 516 | 518 | 39 | -602 | -1,058 | -773 | 294 | 169 | 341 | |
| + Tax % | 13% | 17% | 94% | -8% | -5% | -6% | -81% | 59% | 33% | |
| Current Tax | 47 | 119 | 144 | 34 | 29 | 35 | 56 | 39 | 16 | 15 |
| Deferred Tax | -34 | -54 | -55 | 3 | 18 | 13 | -11 | -277 | 84 | 96 |
| + Net Profit | 451 | 429 | 3 | -629 | -1,107 | -817 | 532 | 70 | 230 | |
| Profit Growth % | -5% | -99% | -25145% | 76% | -26% | -165% | -87% | 230% | ||
| Extraordinary Income / Expense | 0 | 0 | 0 | -108 | -816 | -856 | -21 | -147 | -44 | |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -147 | -44 | |
| Minority Interest (After Tax) | 0 | -1 | -3 | -2 | -3 | -3 | -3 | -6 | -8 | -5 |
| Net Profit After Minority Interest | 313 | 450 | 425 | 0 | -632 | -1,110 | -820 | 526 | 61 | 225 |
| EPS in Rs | 273.52 | 36.61 | 31.80 | 0.19 | -41.14 | -72.43 | -53.48 | 34.82 | 4.56 | 15.04 |
| 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 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 2,172 | 2,815 | 3,053 | 2,991 | 3,013 | 1,973 | 961 | 1,482 | 1,550 | 1,765 |
| + Borrowings | 1,508 | 1,193 | 2,432 | 4,255 | 3,695 | 1,625 | 1,806 | 1,390 | 1,118 | 925 |
| Secured Borrowings | 1,178 | 742 | 2,267 | 3,459 | 2,991 | 1,469 | 1,426 | 1,046 | 611 | 387 |
| Unsecured Borrowings | 330 | 451 | 165 | 796 | 704 | 156 | 380 | 344 | 507 | 537 |
| Deferred Credit | 15 | 12 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 2,154 | 2,780 | 3,142 | 3,644 | 4,369 | 7,375 | 1,832 | 1,643 | 1,984 | 2,163 |
| Current Liabilities | 2,209 | 2,928 | 3,138 | 3,665 | 4,399 | 7,381 | 1,823 | 1,759 | 2,141 | 2,259 |
| Provisions | 78 | 40 | 66 | 69 | 81 | 22 | 39 | 33 | 32 | 49 |
| Minority Interest | 20 | 21 | 24 | 25 | 28 | 25 | 28 | 29 | 33 | 38 |
| Other liability items | 91 | 144 | 322 | 325 | 322 | 75 | 61 | 45 | 43 | 46 |
| Total Liabilities | 5,847 | 6,802 | 8,641 | 10,904 | 11,092 | 10,989 | 4,614 | 4,530 | 4,667 | 4,868 |
| + Fixed Assets | 2,396 | 2,804 | 3,560 | 5,283 | 5,231 | 2,046 | 2,051 | 2,027 | 2,016 | 2,232 |
| Gross Block | 2,990 | 3,836 | 5,113 | 7,288 | 7,949 | 3,581 | 3,934 | 4,125 | 4,386 | 4,934 |
| Accumulated Depreciation | 594 | 1,032 | 1,554 | 2,005 | 2,719 | 1,535 | 1,883 | 2,098 | 2,370 | 2,702 |
| CWIP | 293 | 344 | 999 | 790 | 856 | 140 | 135 | 80 | 103 | 151 |
| Investments | 293 | 360 | 362 | 330 | 376 | 388 | 421 | 530 | 69 | 88 |
| + Other Assets | 2,867 | 3,294 | 3,720 | 4,500 | 4,629 | 8,416 | 2,007 | 1,893 | 2,479 | 2,396 |
| Inventories | 753 | 864 | 890 | 1,076 | 1,256 | 616 | 671 | 674 | 733 | 933 |
| Trade receivables | 1,138 | 1,403 | 1,350 | 1,089 | 1,641 | 518 | 597 | 492 | 680 | 735 |
| Cash Equivalents | 354 | 329 | 163 | 1,069 | 745 | 118 | 327 | 130 | 163 | 181 |
| Loans n Advances | 639 | 825 | 1,351 | 1,393 | 1,089 | 7,165 | 232 | 658 | 685 | 587 |
| Other asset items | -18 | -127 | -35 | -127 | -103 | -1 | 181 | -61 | 218 | -39 |
| Total Assets | 5,847 | 6,802 | 8,641 | 10,904 | 11,092 | 10,989 | 4,614 | 4,530 | 4,667 | 4,868 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 677 | 1,075 | 474 | 1,414 | 474 | 636 | 686 | 638 | 737 | 537 |
| Profit from Operations | 658 | 903 | 1,092 | 927 | 433 | 114 | 487 | 777 | 781 | 737 |
| Working Capital Changes | 70 | 299 | -491 | 615 | 60 | 596 | 291 | -82 | -54 | -175 |
| Profit Before Tax & Extraordinary Items | 327 | 516 | 519 | 39 | -498 | -1,065 | -773 | 294 | 317 | 385 |
| Depreciation | 337 | 386 | 566 | 732 | 895 | 974 | 337 | 337 | 323 | 332 |
| Interest (Net) | 85 | 85 | 96 | 137 | 161 | 189 | 242 | 186 | 165 | 123 |
| Profit / Loss on Sale of Assets | 1 | 0 | -4 | 21 | -23 | 1 | -8 | -6 | -3 | 0 |
| Profit / Loss on Sale of Investments | -6 | 0 | -1 | -1 | 0 | 0 | 0 | -2 | -4 | -5 |
| Provisions & Write-offs (Net) | 4 | 3 | -8 | 15 | 5 | 15 | 18 | 21 | 1 | -102 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 28 | 108 | -15 | -12 | 8 |
| Receivables | -16 | -134 | 62 | 297 | -532 | -107 | -25 | 84 | -188 | -33 |
| Inventories | -102 | -29 | -23 | -170 | -125 | -167 | -68 | -2 | -55 | -179 |
| Trade Payables | 338 | 270 | 101 | 235 | 591 | 553 | -368 | 27 | 152 | 106 |
| Direct Taxes Paid | -51 | -127 | -128 | -128 | -20 | -74 | -92 | -56 | 9 | -26 |
| + Cash from Investing Activity | -577 | -545 | -1,769 | -1,259 | -613 | -762 | -448 | -166 | -245 | -118 |
| Purchase of Fixed Assets | -629 | -596 | -1,441 | -1,387 | -775 | -854 | -598 | -274 | -289 | -469 |
| Sale of Fixed Assets | 5 | 18 | 17 | 0 | 47 | 10 | 28 | 56 | 17 | 19 |
| Purchase of Investments | 0 | -3 | -15 | 0 | 0 | 0 | -30 | -78 | -10 | -21 |
| Sale of Investments | 24 | 0 | 0 | 16 | 4 | 0 | 0 | 0 | 63 | 0 |
| Interest Received | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 8 | 5 | 11 |
| Dividend Received | 20 | 25 | 40 | 27 | 0 | 20 | 0 | 1 | 0 | 1 |
| Investment in Group Companies | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 2 | 9 | -371 | 93 | 109 | 60 | 151 | 121 | -31 | 1 |
| + Cash from Financing Activity | 94 | -523 | 1,129 | 733 | -152 | -335 | -216 | -664 | -490 | -405 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 685 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 23 | 576 | 728 | 572 | 572 | 707 | 450 | 5 | 185 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 868 | 445 | 0 | 193 | 116 | 0 | 181 | 49 |
| Repayment of Long-Term Borrowings | 0 | -154 | -219 | -124 | -288 | -710 | -747 | -822 | -459 | -461 |
| Repayment of Short-Term Borrowings | 0 | -299 | 0 | 0 | -931 | -126 | 0 | -55 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -79 | -54 | -103 | -28 | -24 | -45 | -31 |
| Dividend Paid | -5 | -7 | -1 | -115 | 0 | -6 | 0 | -5 | 0 | -15 |
| Interest Paid | -86 | -86 | -95 | -121 | -137 | -156 | -263 | -208 | -171 | -132 |
| Others | 184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 193 | 6 | -166 | 888 | -292 | -461 | 22 | -192 | 1 | 14 |