| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
-23 |
| Equity
Latest Equity |
45.38 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
144.72 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
824.05 |
| Net Profit
Full Year Net Profit |
16.55 |
| Full Year CPS
Full Year Cash Per Share |
8.5 |
| Earning Per Share
Full Year Earning Per Share |
3.6 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
265.47 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
41.9 |
| Networth
Full Year Return on Networth |
4.4 |
| Price/Book Value
Price to Book value |
1.980907 |
| Yearly PE ratio
Full Year Price to Earning per share |
22.8 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
9.8 |
| Bse value
BSE Value in lakhs |
20.83 |
| Nse value
NSE Value in lakhs |
95.08 |
| High
52 week high |
104 |
| Low
52 week low |
48 |
| Price
NSE Current market price |
84 |
| CPM
Current market price |
83 |
| Market cap
BSE / NSE Market Cap |
378.52 |
| Net profit
Latest Quarter Net Profit |
1.88 |
| Net profit variance
Latest Quarter Net Profit variance |
9529 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
650.68 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
42.97 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
6.6 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
63.37 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
6.76 |
| TTM NP
Trailing Twelve 12 month Net Profit |
20.73 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
49.88 |
| TTM EPS
Trailing Twelve 12 month EPS |
5.37 |
| TTM PE
Trailing Twelve 12 month PE |
15.53 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
15.26 |
| Equity
Latest Equity |
45.38 |
| LTP
Latest Price (BSE/NSE) |
83 |
| Gross block
Latest Gross Block |
694.88 |
| Loans
Total loans |
116.63 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
6.6 |
| Year GPM
Full Year Gross Profit Margin |
5.4 |
| Quarter OPM
Latest quater Operation Profit Margin |
7.2 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 156 | 156 | 195 | 152 | 173 | 209 | 289 | 265 |
| YOY Sales Growth % | -3% | 1% | 3% | 1% | 11% | 34% | 48% | 75% |
| Gross Sales | 156 | 156 | 195 | 152 | 173 | 209 | 289 | 265 |
| + Expenses | 141 | 143 | 175 | 138 | 156 | 190 | 261 | 246 |
| Material Cost % | 74% | 77% | 58% | 81% | 72% | 68% | 68% | 59% |
| Raw Material Cost | 109 | 111 | 123 | 111 | 119 | 140 | 198 | 171 |
| Change in Inventory | 6 | 9 | -10 | 12 | 7 | 2 | 0 | -15 |
| Manufacturing Cost % | 17% | 19% | 15% | 18% | 18% | 18% | 16% | 16% |
| Employee Cost % | 7% | 7% | 6% | 8% | 7% | 7% | 6% | 7% |
| Other Cost % | -8% | -12% | 11% | -16% | -8% | -2% | -0% | 11% |
| Raw Materials % | 70% | 71% | 63% | 73% | 68% | 67% | 68% | 64% |
| Stock Adjustments % | -4% | -6% | 5% | -8% | -4% | -1% | -0% | 6% |
| Other Manufacturing Expenses % | 17% | 19% | 15% | 18% | 18% | 18% | 16% | 16% |
| Operating Profit | 15 | 13 | 20 | 14 | 17 | 20 | 28 | 19 |
| OPM % | 10% | 9% | 10% | 9% | 10% | 9% | 10% | 7% |
| + Other Income | 1 | 1 | 1 | 7 | 1 | 1 | 18 | 1 |
| Miscellaneous Income | 1 | 1 | 1 | 7 | 1 | 1 | 18 | 1 |
| Exceptional Income | 0 | 0 | 0 | 6 | 0 | 0 | 16 | 0 |
| Interest | 7 | 9 | 9 | 9 | 10 | 10 | 10 | 12 |
| Depreciation | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 7 |
| Profit before tax | 5 | 1 | 8 | 7 | 3 | 5 | 30 | 2 |
| + Tax % | 0% | -2% | 14% | 92% | 2% | 2% | 0% | 0% |
| Current Tax | 0 | 0 | 1 | 6 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 5 | 1 | 7 | 1 | 3 | 5 | 30 | 2 |
| Extraordinary Income / Expense | 0 | -4 | 0 | 6 | 0 | 0 | 16 | 0 |
| Exceptional Item | 0 | -3 | 0 | 6 | 0 | 0 | 16 | 0 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 5 | 1 | 7 | 1 | 3 | 5 | 30 | 2 |
| EPS in Rs | 1.26 | 0.27 | 1.51 | 0.12 | 0.61 | 1.07 | 6.70 | 0.41 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 390 | 395 | 452 | 316 | 285 | 568 | 650 | 654 | 659 | 824 |
| Sales Growth % | 1% | 14% | -30% | -10% | 100% | 14% | 1% | 1% | 25% | |
| Gross Sales | 329 | 374 | 452 | 316 | 285 | 568 | 650 | 654 | 659 | 824 |
| Excise Duty | 30 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 418 | 398 | 445 | 333 | 282 | 522 | 617 | 603 | 594 | 748 |
| Material Cost % | 64% | 67% | 71% | 73% | 66% | 70% | 75% | 70% | 66% | 66% |
| Raw Material Cost | 249 | 271 | 316 | 224 | 186 | 403 | 482 | 460 | 449 | 567 |
| Change in Inventory | 1 | -6 | 4 | 8 | 2 | -4 | 4 | 0 | -13 | -21 |
| Manufacturing Cost % | 14% | 19% | 17% | 18% | 19% | 14% | 12% | 13% | 15% | 15% |
| Employee Cost % | 9% | 9% | 8% | 9% | 9% | 6% | 6% | 6% | 7% | 7% |
| Other Cost % | 20% | 5% | 3% | 5% | 5% | 2% | 2% | 2% | 2% | 3% |
| Raw Materials % | 64% | 69% | 70% | 71% | 65% | 71% | 74% | 70% | 68% | 69% |
| Stock Adjustments % | -0% | 1% | -1% | -3% | -1% | 1% | -1% | -0% | 2% | 3% |
| Power & Fuel % | 3% | 3% | 3% | 4% | 5% | 3% | 3% | 3% | 4% | 3% |
| Other Manufacturing Expenses % | 11% | 16% | 14% | 14% | 14% | 11% | 9% | 10% | 11% | 12% |
| Selling & Administration % | 2% | 2% | 2% | 3% | 2% | 1% | 1% | 2% | 1% | 2% |
| Miscellaneous Expenses % | 10% | 0% | 1% | 2% | 3% | 1% | 1% | 1% | 1% | 1% |
| Operating Profit | -28 | -3 | 7 | -16 | 2 | 46 | 32 | 51 | 65 | 76 |
| OPM % | -7% | -1% | 2% | -5% | 1% | 8% | 5% | 8% | 10% | 9% |
| + Other Income | 4 | 10 | 47 | 3 | 8 | 7 | 18 | 2 | 4 | 30 |
| Miscellaneous Income | 4 | 10 | 46 | 3 | 2 | 7 | 16 | 2 | 4 | 28 |
| Exceptional Income | 0 | 0 | 44 | 0 | 0 | 6 | 14 | 0 | 0 | 22 |
| Interest | 37 | 37 | 38 | 31 | 32 | 26 | 22 | 23 | 32 | 40 |
| Depreciation | 23 | 22 | 21 | 21 | 20 | 20 | 18 | 14 | 18 | 22 |
| Profit before tax | -84 | -52 | -5 | -66 | -42 | 8 | 11 | 17 | 19 | 45 |
| + Tax % | 15% | -0% | -1% | -0% | -0% | 0% | 0% | 6% | 5% | 14% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 6 |
| Deferred Tax | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | -72 | -52 | -5 | -66 | -42 | 8 | 11 | 16 | 18 | 39 |
| Profit Growth % | -27% | -91% | 1236% | -37% | -118% | 37% | 57% | 8% | 117% | |
| Extraordinary Income / Expense | -34 | 0 | 44 | -4 | 0 | 6 | 9 | -2 | -4 | 22 |
| Exceptional Item | -34 | 0 | 44 | -4 | 0 | 6 | 9 | -2 | -4 | 22 |
| Minority Interest (After Tax) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
| Net Profit After Minority Interest | -72 | -52 | -5 | -66 | -42 | 8 | 11 | 16 | 18 | 39 |
| EPS in Rs | 0.00 | 0.00 | -1.83 | -24.43 | -13.52 | 2.03 | 2.70 | 4.07 | 4.12 | 8.49 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 16 | 21 | 27 | 27 | 31 | 38 | 39 | 39 | 43 | 45 |
| Reserves | 58 | 44 | 80 | 14 | -10 | 21 | 35 | 58 | 110 | 152 |
| + Borrowings | 224 | 250 | 220 | 187 | 197 | 237 | 173 | 194 | 288 | 325 |
| Secured Borrowings | 219 | 200 | 167 | 155 | 168 | 193 | 123 | 128 | 163 | 208 |
| Unsecured Borrowings | 5 | 50 | 53 | 32 | 30 | 44 | 50 | 66 | 125 | 117 |
| + Other Liabilities | 209 | 182 | 199 | 203 | 208 | 191 | 192 | 284 | 317 | 227 |
| Current Liabilities | 145 | 104 | 136 | 139 | 144 | 124 | 126 | 179 | 250 | 225 |
| Provisions | 2 | 2 | 3 | 4 | 4 | 5 | 5 | 6 | 8 | 9 |
| Minority Interest | 60 | 65 | 62 | 62 | 62 | 65 | 64 | 0 | 0 | 0 |
| Equity Share Warrants | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 6 | 6 | 6 |
| Equity Application Money | 0 | 2 | 0 | 0 | 1 | 2 | 1 | 38 | 0 | 0 |
| Other liability items | 4 | 11 | 1 | 2 | 1 | 1 | 1 | 67 | 67 | 2 |
| Total Liabilities | 507 | 497 | 526 | 432 | 427 | 487 | 439 | 575 | 758 | 749 |
| + Fixed Assets | 240 | 221 | 205 | 187 | 169 | 150 | 141 | 148 | 234 | 346 |
| Gross Block | 428 | 429 | 440 | 435 | 432 | 429 | 439 | 460 | 563 | 695 |
| Accumulated Depreciation | 188 | 209 | 235 | 248 | 262 | 278 | 298 | 311 | 329 | 349 |
| CWIP | 0 | 3 | 1 | 1 | 1 | 4 | 11 | 15 | 67 | 27 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| + Other Assets | 267 | 273 | 320 | 244 | 256 | 333 | 287 | 412 | 455 | 374 |
| Inventories | 163 | 173 | 172 | 153 | 153 | 162 | 163 | 52 | 67 | 108 |
| Trade receivables | 54 | 45 | 44 | 27 | 45 | 111 | 76 | 114 | 127 | 186 |
| Cash Equivalents | 4 | 6 | 4 | 5 | 6 | 5 | 5 | 16 | 31 | 9 |
| Loans n Advances | 28 | 26 | 76 | 31 | 34 | 35 | 29 | 30 | 32 | 25 |
| Other asset items | 19 | 23 | 24 | 27 | 19 | 20 | 15 | 200 | 198 | 47 |
| Total Assets | 507 | 497 | 526 | 432 | 427 | 487 | 439 | 575 | 758 | 749 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 44 | -17 | 19 | 23 | 7 | -53 | 76 | 11 | 66 | 10 |
| Profit from Operations | -14 | -3 | 1 | -16 | 4 | 43 | 37 | 49 | 70 | 60 |
| Working Capital Changes | 60 | -12 | 19 | 38 | -5 | -95 | 38 | -39 | -2 | -49 |
| Profit Before Tax & Extraordinary Items | -84 | -52 | -5 | -66 | -42 | 8 | 11 | 17 | 19 | 45 |
| Depreciation | 23 | 22 | 21 | 21 | 20 | 20 | 18 | 14 | 18 | 22 |
| Interest (Net) | 36 | 36 | 36 | 30 | 31 | 21 | 18 | 16 | 32 | 31 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | -9 | -1 | -1 | -6 | 0 | -13 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -22 |
| Provisions & Write-offs (Net) | 11 | 0 | 0 | 0 | 1 | 0 | 4 | 2 | 1 | 1 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3 | 8 | 1 | 17 | -18 | -66 | 35 | -40 | -13 | -60 |
| Inventories | -3 | -10 | 1 | 19 | 0 | -9 | -1 | -2 | -15 | -40 |
| Trade Payables | 21 | -42 | 0 | -1 | 8 | -7 | 12 | 5 | 10 | 32 |
| Loans & Advances | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -2 |
| Direct Taxes Paid | -2 | -2 | -1 | 0 | 7 | -1 | 1 | 0 | -1 | -2 |
| + Cash from Investing Activity | -5 | 7 | 4 | -3 | 0 | 5 | 2 | -51 | -128 | -26 |
| Purchase of Fixed Assets | -6 | -1 | -8 | -2 | -2 | -16 | -19 | -97 | -155 | -83 |
| Sale of Fixed Assets | 0 | 10 | 1 | 1 | 3 | 12 | 20 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 44 | 41 | 22 |
| Capital WIP | 1 | -3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 4 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 0 | 0 | 7 | -4 | -2 | 2 | 0 | -1 | -15 | 30 |
| + Cash from Financing Activity | -40 | 13 | -25 | -19 | -7 | 47 | -79 | 52 | 62 | 17 |
| Proceeds from Issue of Shares | 17 | 46 | 44 | 0 | 10 | 30 | 3 | 0 | 0 | 17 |
| Proceeds from Issue of Debentures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 20 | 0 | 0 | 1 | 8 | 0 | 0 | 10 | 38 | 17 |
| Proceeds from Short-Term Borrowings | 0 | 12 | 29 | 7 | 11 | 96 | 0 | 7 | 62 | 13 |
| Share Application Money | 0 | 2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Redemption of Debentures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 |
| Repayment of Long-Term Borrowings | 0 | -10 | -59 | -38 | 0 | -57 | -8 | 0 | 0 | 0 |
| Repayment of Short-Term Borrowings | -40 | 0 | -2 | 0 | 0 | 0 | -57 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 |
| Interest Paid | -37 | -37 | -38 | -31 | -37 | -22 | -19 | -16 | -32 | -35 |
| Others | 0 | 0 | 2 | 43 | 1 | 1 | 3 | 9 | 0 | 6 |
| Net Cash Flow | 0 | 2 | -2 | 1 | -1 | 0 | 0 | 11 | 0 | 0 |