| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
11 |
| Equity
Latest Equity |
56.9 |
| Face Value
Latest Face Value |
5 |
| Reserves
Total Reserve |
3633.67 |
| Dividend
Full Year Dividend % |
80 |
| Sales Turnover
Full Year Net Sales |
4118.94 |
| Net Profit
Full Year Net Profit |
504.44 |
| Full Year CPS
Full Year Cash Per Share |
55.9 |
| Earning Per Share
Full Year Earning Per Share |
44.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1155.23 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
324.3 |
| Networth
Full Year Return on Networth |
14.98 |
| Price/Book Value
Price to Book value |
7.215541 |
| Yearly PE ratio
Full Year Price to Earning per share |
52.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
41.9 |
| Bse value
BSE Value in lakhs |
1406.09 |
| Nse value
NSE Value in lakhs |
4156.79 |
| High
52 week high |
3042 |
| Low
52 week low |
1969 |
| Price
NSE Current market price |
2344 |
| CPM
Current market price |
2340 |
| Market cap
BSE / NSE Market Cap |
26630.49 |
| Net profit
Latest Quarter Net Profit |
146.32 |
| Net profit variance
Latest Quarter Net Profit variance |
15 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
3713.82 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-131.27 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-3.53 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
824.92 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
20.03 |
| TTM NP
Trailing Twelve 12 month Net Profit |
409.59 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
11.46 |
| TTM EPS
Trailing Twelve 12 month EPS |
44.32 |
| TTM PE
Trailing Twelve 12 month PE |
52.8 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
115.47 |
| Equity
Latest Equity |
56.9 |
| LTP
Latest Price (BSE/NSE) |
2340 |
| Gross block
Latest Gross Block |
1572.16 |
| Loans
Total loans |
54.82 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
15.3 |
| Year GPM
Full Year Gross Profit Margin |
19.6 |
| Quarter OPM
Latest quater Operation Profit Margin |
16.4 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 946 | 911 | 962 | 1,012 | 976 | 913 | 1,075 | 1,155 |
| YOY Sales Growth % | -2% | -8% | 7% | 6% | 3% | 0% | 12% | 14% |
| Gross Sales | 946 | 911 | 962 | 1,012 | 976 | 913 | 1,075 | 1,155 |
| + Expenses | 807 | 771 | 785 | 837 | 844 | 779 | 884 | 965 |
| Material Cost % | 57% | 59% | 56% | 62% | 56% | 57% | 54% | 60% |
| Raw Material Cost | 550 | 531 | 542 | 607 | 556 | 520 | 596 | 686 |
| Change in Inventory | -11 | 4 | -4 | 18 | -9 | 5 | -10 | 3 |
| Manufacturing Cost % | 12% | 12% | 10% | 12% | 13% | 13% | 12% | 10% |
| Employee Cost % | 14% | 15% | 15% | 13% | 15% | 16% | 14% | 15% |
| Other Cost % | 2% | -1% | 1% | -4% | 2% | -1% | 2% | -1% |
| Raw Materials % | 58% | 58% | 56% | 60% | 57% | 57% | 55% | 59% |
| Stock Adjustments % | 1% | -0% | 0% | -2% | 1% | -1% | 1% | -0% |
| Other Manufacturing Expenses % | 12% | 12% | 10% | 12% | 13% | 13% | 12% | 10% |
| Operating Profit | 139 | 140 | 177 | 175 | 132 | 134 | 191 | 190 |
| OPM % | 15% | 15% | 18% | 17% | 13% | 15% | 18% | 16% |
| + Other Income | 25 | 39 | 17 | 27 | 67 | 45 | 30 | 42 |
| Miscellaneous Income | 25 | 39 | 17 | 27 | 67 | 45 | 30 | 42 |
| Interest | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| Depreciation | 29 | 31 | 32 | 32 | 33 | 32 | 33 | 34 |
| Profit before tax | 134 | 146 | 161 | 169 | 164 | 146 | 187 | 197 |
| + Tax % | 26% | 25% | 22% | 25% | 25% | 26% | 25% | 26% |
| Current Tax | 36 | 35 | 31 | 42 | 45 | 39 | 49 | 53 |
| Deferred Tax | -2 | 2 | 4 | 1 | -3 | -1 | -3 | -3 |
| + Net Profit | 99 | 109 | 125 | 127 | 122 | 108 | 140 | 146 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 |
| Net Profit After Minority Interest | 99 | 109 | 125 | 127 | 122 | 108 | 140 | 146 |
| EPS in Rs | 52.42 | 57.53 | 66.15 | 66.81 | 64.52 | 57.08 | 73.90 | 77.14 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 2,261 | 2,614 | 2,854 | 1,930 | 1,864 | 2,543 | 3,444 | 3,816 | 3,831 | 4,119 |
| Sales Growth % | 16% | 9% | -32% | -3% | 36% | 35% | 11% | 0% | 8% | |
| Gross Sales | 1,767 | 2,397 | 2,693 | 1,930 | 1,864 | 2,543 | 3,444 | 3,816 | 3,831 | 4,119 |
| Excise Duty | 193 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 108 | 133 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,930 | 2,215 | 2,444 | 1,678 | 1,658 | 2,291 | 2,974 | 3,249 | 3,200 | 3,472 |
| Material Cost % | 55% | 61% | 64% | 60% | 61% | 65% | 64% | 62% | 58% | 58% |
| Raw Material Cost | 1,276 | 1,551 | 1,835 | 1,126 | 1,136 | 1,649 | 2,197 | 2,350 | 2,230 | 2,358 |
| Change in Inventory | -38 | 50 | -12 | 22 | -2 | -6 | 0 | -3 | -7 | 11 |
| Manufacturing Cost % | 6% | 7% | 6% | 7% | 6% | 6% | 5% | 4% | 4% | 5% |
| Employee Cost % | 8% | 9% | 9% | 14% | 16% | 13% | 11% | 12% | 14% | 15% |
| Other Cost % | 16% | 8% | 6% | 7% | 6% | 7% | 7% | 7% | 7% | 7% |
| Raw Materials % | 56% | 59% | 64% | 58% | 61% | 65% | 64% | 62% | 58% | 57% |
| Stock Adjustments % | 2% | -2% | 0% | -1% | 0% | 0% | -0% | 0% | 0% | -0% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 6% | 6% | 6% | 6% | 5% | 5% | 4% | 4% | 4% | 4% |
| Selling & Administration % | 6% | 6% | 6% | 6% | 5% | 6% | 6% | 6% | 6% | 7% |
| Miscellaneous Expenses % | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Operating Profit | 330 | 399 | 410 | 251 | 206 | 253 | 470 | 566 | 631 | 647 |
| OPM % | 15% | 15% | 14% | 13% | 11% | 10% | 14% | 15% | 16% | 16% |
| + Other Income | 36 | 47 | 72 | 64 | 39 | 38 | 67 | 95 | 108 | 183 |
| Miscellaneous Income | 36 | 51 | 74 | 64 | 39 | 38 | 67 | 95 | 108 | 183 |
| Interest | 0 | 2 | 0 | 2 | 2 | 2 | 6 | 5 | 6 | 5 |
| Depreciation | 62 | 62 | 71 | 90 | 90 | 92 | 105 | 110 | 124 | 132 |
| Profit before tax | 305 | 382 | 411 | 223 | 152 | 196 | 427 | 546 | 609 | 693 |
| + Tax % | 29% | 29% | 31% | 29% | 32% | 27% | 26% | 26% | 24% | 25% |
| Current Tax | 87 | 113 | 127 | 69 | 54 | 64 | 113 | 147 | 143 | 186 |
| Deferred Tax | 0 | -4 | 1 | -4 | -5 | -11 | -4 | -7 | 5 | -10 |
| + Net Profit | 216 | 273 | 282 | 159 | 104 | 142 | 318 | 406 | 461 | 517 |
| Profit Growth % | 26% | 3% | -44% | -35% | 37% | 124% | 28% | 13% | 12% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 0 | 142 | 318 | 406 | 461 | 517 |
| EPS in Rs | 74.90 | 167.48 | 214.28 | 242.90 | 272.65 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 1,257 | 1,516 | 1,770 | 1,885 | 1,987 | 2,105 | 2,400 | 2,781 | 3,205 | 3,681 |
| + Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 55 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 55 |
| + Other Liabilities | 471 | 643 | 556 | 286 | 500 | 523 | 613 | 591 | 505 | 680 |
| Current Liabilities | 472 | 636 | 549 | 282 | 496 | 507 | 538 | 510 | 487 | 655 |
| Provisions | 87 | 34 | 14 | 12 | 40 | 38 | 31 | 28 | 32 | 61 |
| Other liability items | 17 | 27 | 31 | 23 | 16 | 24 | 78 | 81 | 24 | 28 |
| Total Liabilities | 1,737 | 2,169 | 2,336 | 2,181 | 2,496 | 2,637 | 3,022 | 3,382 | 3,785 | 4,426 |
| + Fixed Assets | 318 | 359 | 440 | 471 | 432 | 536 | 587 | 673 | 736 | 732 |
| Gross Block | 435 | 534 | 686 | 789 | 848 | 1,044 | 1,179 | 1,365 | 1,537 | 1,572 |
| Accumulated Depreciation | 117 | 175 | 246 | 318 | 416 | 508 | 592 | 692 | 801 | 841 |
| CWIP | 62 | 52 | 19 | 30 | 50 | 20 | 77 | 84 | 68 | 61 |
| Investments | 298 | 446 | 313 | 542 | 640 | 398 | 100 | 25 | 30 | 605 |
| + Other Assets | 1,059 | 1,312 | 1,563 | 1,137 | 1,374 | 1,683 | 2,258 | 2,600 | 2,950 | 3,028 |
| Inventories | 145 | 132 | 151 | 113 | 114 | 145 | 157 | 175 | 191 | 282 |
| Trade receivables | 518 | 648 | 634 | 364 | 585 | 666 | 758 | 936 | 1,120 | 942 |
| Cash Equivalents | 267 | 356 | 550 | 461 | 462 | 670 | 1,169 | 1,297 | 1,468 | 1,627 |
| Loans n Advances | 91 | 113 | 141 | 103 | 116 | 103 | 79 | 71 | 66 | 78 |
| Other asset items | 38 | 62 | 88 | 98 | 97 | 98 | 96 | 119 | 106 | 100 |
| Total Assets | 1,737 | 2,169 | 2,336 | 2,181 | 2,496 | 2,637 | 3,022 | 3,382 | 3,785 | 4,426 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 180 | 311 | 150 | 224 | 138 | 138 | 298 | 193 | 286 | 810 |
| Profit from Operations | 254 | 486 | 570 | 642 | 704 | |||||
| Working Capital Changes | -45 | -76 | -199 | -220 | 246 | |||||
| Profit Before Tax & Extraordinary Items | 300 | 382 | 411 | 223 | 152 | 196 | 427 | 546 | 609 | 693 |
| Depreciation | 62 | 62 | 71 | 90 | 90 | 92 | 105 | 110 | 124 | 132 |
| Interest (Net) | -15 | -12 | -24 | -23 | -14 | -17 | -47 | -82 | -85 | -79 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| Profit / Loss on Sale of Investments | -18 | -25 | -30 | -32 | -21 | -19 | -5 | -7 | -9 | -27 |
| Provisions & Write-offs (Net) | 9 | 6 | 13 | 2 | 4 | 3 | 7 | 3 | 9 | -10 |
| Profit / Loss in Forex | -4 | -3 | 2 | -4 | -2 | -2 | 0 | -1 | -8 | -7 |
| Receivables | -86 | -140 | -13 | 266 | -221 | -80 | -101 | -180 | -185 | 186 |
| Inventories | 30 | 13 | -19 | 38 | -1 | -31 | -12 | -18 | -15 | -91 |
| Trade Payables | -2 | 212 | -111 | -257 | 186 | 13 | 19 | -9 | -25 | 157 |
| Direct Taxes Paid | -101 | -107 | -135 | -68 | -41 | -70 | -111 | -178 | -135 | -139 |
| + Cash from Investing Activity | -120 | -205 | -429 | -165 | -24 | -177 | -270 | -131 | -227 | -696 |
| Purchase of Fixed Assets | -73 | -95 | -119 | -93 | -70 | -176 | -128 | -198 | -166 | -146 |
| Sale of Fixed Assets | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 2 |
| Purchase of Investments | -3,493 | -5,248 | -5,105 | -8,470 | -5,277 | -2,158 | -432 | -622 | -351 | -740 |
| Sale of Investments | 3,432 | 5,126 | 5,268 | 8,275 | 5,200 | 2,419 | 733 | 703 | 353 | 190 |
| Interest Received | 15 | 12 | 18 | 22 | 24 | 16 | 38 | 81 | 85 | 94 |
| Others | 0 | 0 | -491 | 100 | 99 | -278 | -482 | -95 | -149 | -96 |
| + Cash from Financing Activity | -14 | -18 | -18 | -48 | -19 | -28 | -31 | -34 | -44 | -52 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -8 | -15 | -8 | -4 | -5 | -6 | -11 |
| Dividend Paid | -11 | -13 | -15 | -36 | 0 | -21 | -23 | -25 | -32 | -36 |
| Interest Paid | 0 | -4 | -5 | -6 | -5 | |||||
| Others | -2 | -3 | -3 | -4 | -4 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 46 | 88 | -297 | 11 | 96 | -68 | -3 | 28 | 15 | 62 |