| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
40 |
| Equity
Latest Equity |
24.43 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1017.03 |
| Dividend
Full Year Dividend % |
144 |
| Sales Turnover
Full Year Net Sales |
5464.94 |
| Net Profit
Full Year Net Profit |
154.97 |
| Full Year CPS
Full Year Cash Per Share |
110.6 |
| Earning Per Share
Full Year Earning Per Share |
63.4 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1564.02 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
426.3 |
| Networth
Full Year Return on Networth |
16.1 |
| Price/Book Value
Price to Book value |
3.382594 |
| Yearly PE ratio
Full Year Price to Earning per share |
22.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
13 |
| Bse value
BSE Value in lakhs |
92.4 |
| Nse value
NSE Value in lakhs |
733.02 |
| High
52 week high |
1814 |
| Low
52 week low |
705 |
| Price
NSE Current market price |
1442 |
| CPM
Current market price |
1442 |
| Market cap
BSE / NSE Market Cap |
3523.36 |
| Net profit
Latest Quarter Net Profit |
58.09 |
| Net profit variance
Latest Quarter Net Profit variance |
52 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
4824.24 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-14.25 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-0.3 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
324.38 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
5.94 |
| TTM NP
Trailing Twelve 12 month Net Profit |
96.23 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
39.74 |
| TTM EPS
Trailing Twelve 12 month EPS |
63.43 |
| TTM PE
Trailing Twelve 12 month PE |
22.73 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
88.4 |
| Equity
Latest Equity |
24.43 |
| LTP
Latest Price (BSE/NSE) |
1442 |
| Gross block
Latest Gross Block |
2709.61 |
| Loans
Total loans |
385.76 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
7.6 |
| Year GPM
Full Year Gross Profit Margin |
5.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
8.1 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 1,176 | 1,125 | 1,277 | 1,266 | 1,264 | 1,371 | 1,564 | 1,491 |
| YOY Sales Growth % | -8% | -7% | 0% | 9% | 7% | 22% | 22% | 18% |
| Gross Sales | 1,176 | 1,125 | 1,277 | 1,266 | 1,264 | 1,371 | 1,564 | 1,491 |
| + Expenses | 1,093 | 1,040 | 1,174 | 1,172 | 1,171 | 1,271 | 1,438 | 1,379 |
| Material Cost % | 71% | 69% | 67% | 64% | 80% | 66% | 64% | 71% |
| Raw Material Cost | 835 | 774 | 865 | 841 | 938 | 932 | 1,028 | 1,034 |
| Change in Inventory | 0 | 1 | -10 | -32 | 78 | -21 | -21 | 31 |
| Manufacturing Cost % | 11% | 13% | 13% | 13% | 13% | 12% | 15% | 14% |
| Employee Cost % | 11% | 11% | 11% | 11% | 12% | 11% | 10% | 11% |
| Other Cost % | -0% | -0% | 2% | 5% | -12% | 3% | 3% | -4% |
| Raw Materials % | 71% | 69% | 68% | 66% | 74% | 68% | 66% | 69% |
| Stock Adjustments % | -0% | -0% | 1% | 3% | -6% | 2% | 1% | -2% |
| Other Manufacturing Expenses % | 11% | 13% | 13% | 13% | 13% | 12% | 15% | 14% |
| Operating Profit | 83 | 85 | 103 | 94 | 93 | 100 | 126 | 112 |
| OPM % | 7% | 8% | 8% | 7% | 7% | 7% | 8% | 7% |
| + Other Income | 2 | 3 | 3 | 5 | 7 | 8 | 12 | 4 |
| Miscellaneous Income | 2 | 3 | 3 | 5 | 7 | 8 | 12 | 4 |
| Interest | 31 | 31 | 30 | 31 | 30 | 30 | 29 | 29 |
| Depreciation | 23 | 24 | 24 | 26 | 27 | 29 | 32 | 33 |
| Profit before tax | 32 | 33 | 52 | 41 | 42 | 49 | 77 | 55 |
| + Tax % | 25% | 24% | 25% | 25% | 25% | 24% | 24% | 29% |
| Current Tax | 6 | 5 | 10 | 9 | 6 | 10 | 16 | 11 |
| Deferred Tax | 2 | 2 | 3 | 1 | 5 | 2 | 3 | 5 |
| + Net Profit | 24 | 25 | 39 | 31 | 32 | 37 | 59 | 39 |
| Minority Interest (After Tax) | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -1 |
| Net Profit After Minority Interest | 24 | 25 | 38 | 30 | 31 | 36 | 58 | 38 |
| EPS in Rs | 9.82 | 10.25 | 15.77 | 12.23 | 12.68 | 14.76 | 23.78 | 15.68 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 2,343 | 2,610 | 3,441 | 2,672 | 2,413 | 3,966 | 4,640 | 4,977 | 4,744 | 5,465 |
| Sales Growth % | 11% | 32% | -22% | -10% | 64% | 17% | 7% | -5% | 15% | |
| Gross Sales | 2,003 | 2,413 | 3,441 | 2,672 | 2,414 | 3,966 | 4,647 | 4,977 | 4,744 | 5,465 |
| Excise Duty | 170 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 2,158 | 2,420 | 3,196 | 2,500 | 2,270 | 3,712 | 4,420 | 4,711 | 4,392 | 5,052 |
| Material Cost % | 61% | 67% | 70% | 70% | 69% | 73% | 73% | 72% | 70% | 68% |
| Raw Material Cost | 1,424 | 1,767 | 2,494 | 1,821 | 1,697 | 3,045 | 3,460 | 3,588 | 3,261 | 3,740 |
| Change in Inventory | 6 | -19 | -75 | 38 | -21 | -143 | -66 | 20 | 51 | -4 |
| Manufacturing Cost % | 8% | 8% | 8% | 7% | 8% | 7% | 8% | 7% | 7% | 7% |
| Employee Cost % | 11% | 10% | 10% | 12% | 12% | 10% | 10% | 10% | 11% | 11% |
| Other Cost % | 12% | 7% | 5% | 5% | 4% | 3% | 5% | 4% | 5% | 6% |
| Raw Materials % | 61% | 68% | 72% | 68% | 70% | 77% | 75% | 72% | 69% | 68% |
| Stock Adjustments % | -0% | 1% | 2% | -1% | 1% | 4% | 1% | -0% | -1% | 0% |
| Power & Fuel % | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 3% | 3% |
| Other Manufacturing Expenses % | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% |
| Selling & Administration % | 2% | 3% | 3% | 2% | 2% | 2% | 2% | 2% | 2% | 3% |
| Miscellaneous Expenses % | 3% | 2% | 2% | 2% | 2% | 1% | 2% | 2% | 2% | 2% |
| Operating Profit | 185 | 190 | 245 | 172 | 143 | 255 | 220 | 266 | 352 | 413 |
| OPM % | 8% | 7% | 7% | 6% | 6% | 6% | 5% | 5% | 7% | 8% |
| + Other Income | 4 | 23 | 8 | 8 | 2 | 16 | 26 | 16 | 11 | 31 |
| Miscellaneous Income | 5 | 22 | 16 | 10 | 6 | 16 | 26 | 19 | 12 | 31 |
| Exceptional Income | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 48 | 45 | 66 | 67 | 59 | 71 | 106 | 123 | 122 | 120 |
| Depreciation | 64 | 70 | 79 | 78 | 86 | 101 | 74 | 85 | 93 | 115 |
| Profit before tax | 77 | 101 | 108 | 36 | 1 | 98 | 66 | 75 | 149 | 209 |
| + Tax % | 24% | 30% | 30% | -33% | 85% | 24% | 22% | 21% | 25% | 24% |
| Current Tax | 18 | 34 | 25 | 12 | 1 | 27 | 12 | 12 | 29 | 41 |
| Deferred Tax | 0 | -4 | 7 | -24 | -1 | -3 | 2 | 4 | 8 | 10 |
| + Net Profit | 58 | 72 | 76 | 47 | 0 | 74 | 52 | 59 | 112 | 158 |
| Profit Growth % | 23% | 6% | -38% | -100% | 61717% | -30% | 13% | 90% | 41% | |
| Extraordinary Income / Expense | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Item | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 2 | 2 | 2 | 4 | 4 | -1 | -3 |
| Net Profit After Minority Interest | 59 | 75 | 77 | 49 | 2 | 76 | 55 | 63 | 111 | 155 |
| EPS in Rs | 49.24 | 62.75 | 31.65 | 19.67 | 0.05 | 30.83 | 21.38 | 24.11 | 45.92 | 64.70 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 12 | 12 | 24 | 24 | 24 | 24 | 53 | 24 | 24 | 24 |
| Reserves | 457 | 575 | 616 | 640 | 637 | 710 | 731 | 815 | 898 | 1,017 |
| + Borrowings | 369 | 359 | 495 | 650 | 698 | 876 | 819 | 778 | 737 | 768 |
| Secured Borrowings | 241 | 158 | 383 | 487 | 330 | 426 | 426 | 498 | 426 | 382 |
| Unsecured Borrowings | 128 | 200 | 112 | 163 | 368 | 450 | 393 | 280 | 311 | 386 |
| + Other Liabilities | 532 | 718 | 880 | 674 | 1,118 | 1,364 | 1,444 | 1,487 | 1,531 | 1,705 |
| Current Liabilities | 540 | 701 | 861 | 659 | 1,107 | 1,361 | 1,453 | 1,507 | 1,552 | 1,722 |
| Provisions | 22 | 24 | 29 | 25 | 28 | 35 | 34 | 36 | 41 | 76 |
| Minority Interest | 0 | 23 | 23 | 21 | 19 | 17 | 13 | 9 | 10 | 13 |
| Other liability items | 5 | 5 | 5 | 6 | 8 | 8 | 9 | 9 | 10 | 14 |
| Total Liabilities | 1,369 | 1,663 | 2,015 | 1,987 | 2,476 | 2,974 | 3,048 | 3,104 | 3,189 | 3,514 |
| + Fixed Assets | 526 | 557 | 710 | 753 | 883 | 903 | 1,060 | 1,149 | 1,295 | 1,506 |
| Gross Block | 1,164 | 1,178 | 1,400 | 1,517 | 1,729 | 1,825 | 2,053 | 2,222 | 2,433 | 2,710 |
| Accumulated Depreciation | 638 | 621 | 690 | 764 | 845 | 921 | 993 | 1,073 | 1,137 | 1,204 |
| CWIP | 22 | 65 | 65 | 198 | 114 | 126 | 114 | 77 | 50 | 69 |
| Investments | 19 | 21 | 23 | 23 | 23 | 25 | 22 | 32 | 46 | 78 |
| + Other Assets | 802 | 1,019 | 1,216 | 1,013 | 1,456 | 1,921 | 1,851 | 1,845 | 1,797 | 1,861 |
| Inventories | 279 | 374 | 435 | 412 | 548 | 800 | 884 | 883 | 769 | 746 |
| Trade receivables | 436 | 483 | 586 | 472 | 741 | 891 | 769 | 726 | 801 | 818 |
| Cash Equivalents | 9 | 10 | 9 | 6 | 3 | 4 | 5 | 5 | 5 | 4 |
| Loans n Advances | 70 | 135 | 149 | 101 | 153 | 206 | 190 | 212 | 214 | 281 |
| Other asset items | 8 | 17 | 36 | 21 | 11 | 19 | 3 | 19 | 9 | 12 |
| Total Assets | 1,369 | 1,663 | 2,015 | 1,987 | 2,476 | 2,974 | 3,048 | 3,104 | 3,189 | 3,514 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 155 | 131 | 184 | 184 | 148 | 28 | 370 | 329 | 400 | 477 |
| Profit from Operations | 193 | 199 | 254 | 168 | 150 | 265 | 235 | 303 | 366 | 462 |
| Working Capital Changes | -18 | -37 | -47 | 27 | -12 | -211 | 146 | 54 | 44 | 48 |
| Profit Before Tax & Extraordinary Items | 59 | 77 | 76 | 44 | 2 | 73 | 54 | 61 | 113 | 153 |
| Depreciation | 64 | 70 | 79 | 78 | 86 | 101 | 72 | 85 | 93 | 115 |
| Interest (Net) | 47 | 42 | 62 | 65 | 57 | 71 | 101 | 120 | 119 | 115 |
| Dividend Received | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | -1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
| Provisions & Write-offs (Net) | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 19 | 9 | 38 |
| Profit / Loss in Forex | 3 | -8 | 5 | -7 | 3 | -3 | -4 | 8 | 0 | -4 |
| Receivables | -74 | -68 | -88 | 140 | -267 | -137 | 109 | 21 | -60 | 18 |
| Inventories | 14 | -114 | -62 | 24 | -136 | -252 | -58 | 0 | 111 | -5 |
| Trade Payables | 48 | 122 | 134 | -159 | 387 | 178 | 53 | 33 | 8 | 73 |
| Direct Taxes Paid | -20 | -30 | -23 | -11 | 11 | -27 | -11 | -28 | -10 | -33 |
| + Cash from Investing Activity | -75 | -135 | -230 | -242 | -118 | -120 | -152 | -150 | -213 | -292 |
| Purchase of Fixed Assets | -79 | -212 | -241 | -244 | -120 | -135 | -155 | -150 | -209 | -277 |
| Sale of Fixed Assets | 2 | 17 | 8 | 1 | 1 | 14 | 2 | 0 | 1 | 2 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -11 | -26 |
| Sale of Investments | 1 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Interest Received | 1 | 2 | 3 | 1 | 1 | 1 | 1 | 2 | 3 | 6 |
| Dividend Received | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 2 | 3 | 1 |
| + Cash from Financing Activity | -75 | 9 | 38 | 70 | -31 | 84 | -216 | -146 | -188 | -175 |
| Proceeds from Other Long-Term Borrowings | 21 | 67 | 203 | 226 | 166 | 272 | 104 | 129 | 172 | 126 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | -35 | -91 | -74 | -71 | -137 | -109 | -180 | -135 | -207 | -134 |
| Repayment of Financial Liabilities | -1 | -2 | -2 | -2 | -3 | -8 | -9 | -10 | -11 | -19 |
| Dividend Paid | -15 | -20 | -22 | -22 | -6 | -2 | -27 | -10 | -29 | -30 |
| Interest Paid | -46 | -47 | -67 | -61 | -61 | -69 | -104 | -120 | -113 | -118 |
| Others | 3 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 5 | 5 | -9 | 12 | 0 | -9 | 3 | 34 | 0 | 11 |