| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
-1 |
| Equity
Latest Equity |
13.95 |
| Face Value
Latest Face Value |
2 |
| Reserves
Total Reserve |
7028.03 |
| Dividend
Full Year Dividend % |
850 |
| Sales Turnover
Full Year Net Sales |
19538.62 |
| Net Profit
Full Year Net Profit |
1121.79 |
| Full Year CPS
Full Year Cash Per Share |
211.2 |
| Earning Per Share
Full Year Earning Per Share |
160.8 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
4785.34 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
1009.3 |
| Networth
Full Year Return on Networth |
39.44 |
| Price/Book Value
Price to Book value |
1.444566 |
| Yearly PE ratio
Full Year Price to Earning per share |
9.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
6.9 |
| Bse value
BSE Value in lakhs |
45.97 |
| Nse value
NSE Value in lakhs |
308.98 |
| High
52 week high |
2135 |
| Low
52 week low |
1301 |
| Price
NSE Current market price |
1458 |
| CPM
Current market price |
1458 |
| Market cap
BSE / NSE Market Cap |
10174.49 |
| Net profit
Latest Quarter Net Profit |
366.89 |
| Net profit variance
Latest Quarter Net Profit variance |
38 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
17247.5 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-739.61 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-4.29 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
3702.85 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
18.95 |
| TTM NP
Trailing Twelve 12 month Net Profit |
1253.54 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
-0.56 |
| TTM EPS
Trailing Twelve 12 month EPS |
160.78 |
| TTM PE
Trailing Twelve 12 month PE |
9.07 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
321.56 |
| Equity
Latest Equity |
13.95 |
| LTP
Latest Price (BSE/NSE) |
1458 |
| Gross block
Latest Gross Block |
6279.5 |
| Loans
Total loans |
1580.04 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
17.1 |
| Year GPM
Full Year Gross Profit Margin |
18.5 |
| Quarter OPM
Latest quater Operation Profit Margin |
15.5 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 4,212 | 4,658 | 4,555 | 4,461 | 4,624 | 4,853 | 4,979 | 4,785 |
| YOY Sales Growth % | 4% | 4% | 7% | 9% | 10% | 4% | 9% | 7% |
| Gross Sales | 4,212 | 4,658 | 4,555 | 4,461 | 4,624 | 4,853 | 4,979 | 4,785 |
| Other Operating Income | 121 | 102 | 130 | 58 | 88 | 90 | 87 | 33 |
| + Expenses | 3,525 | 3,936 | 3,703 | 3,659 | 3,900 | 3,917 | 4,036 | 3,958 |
| Material Cost % | 53% | 57% | 59% | 55% | 56% | 55% | 55% | 52% |
| Raw Material Cost | 2,243 | 2,615 | 2,669 | 2,476 | 2,584 | 2,688 | 2,707 | 2,524 |
| Change in Inventory | -3 | 59 | 18 | -7 | -2 | 1 | 55 | -41 |
| Manufacturing Cost % | 23% | 22% | 19% | 19% | 20% | 19% | 20% | 21% |
| Employee Cost % | 5% | 6% | 3% | 4% | 6% | 4% | 5% | 4% |
| Other Cost % | 2% | -0% | 1% | 4% | 3% | 2% | 0% | 5% |
| Raw Materials % | 53% | 56% | 59% | 55% | 56% | 55% | 54% | 53% |
| Purchase of Finished Goods % | 5% | 5% | 4% | 5% | 5% | 4% | 4% | 4% |
| Stock Adjustments % | 0% | -1% | -0% | 0% | 0% | -0% | -1% | 1% |
| Other Manufacturing Expenses % | 23% | 22% | 19% | 19% | 20% | 19% | 20% | 21% |
| Operating Profit | 688 | 723 | 852 | 802 | 724 | 936 | 943 | 827 |
| OPM % | 16% | 16% | 19% | 18% | 16% | 19% | 19% | 17% |
| + Other Income | 77 | 188 | 103 | 109 | 74 | 85 | 78 | 174 |
| Miscellaneous Income | 77 | 188 | 103 | 109 | 74 | 85 | 78 | 174 |
| Exceptional Income | 0 | 0 | 0 | 57 | 0 | 3 | 3 | 88 |
| Interest | 31 | 37 | 51 | 39 | 34 | 41 | 39 | 24 |
| Depreciation | 77 | 80 | 86 | 84 | 86 | 89 | 88 | 89 |
| Profit before tax | 656 | 794 | 818 | 788 | 678 | 891 | 893 | 889 |
| + Tax % | 28% | 35% | 23% | 26% | 27% | 36% | 27% | 12% |
| Current Tax | 188 | 281 | 187 | 192 | 185 | 330 | 246 | 97 |
| Deferred Tax | -3 | -2 | 3 | 11 | -5 | -5 | -8 | 11 |
| + Net Profit | 472 | 516 | 627 | 585 | 498 | 566 | 655 | 781 |
| Extraordinary Income / Expense | -48 | -1 | -22 | 57 | 0 | 3 | 3 | 88 |
| Exceptional Item | -48 | -1 | -22 | 57 | 0 | 3 | 3 | 88 |
| Minority Interest (After Tax) | -249 | -263 | -288 | -276 | -257 | -324 | -338 | -337 |
| Net Profit After Minority Interest | 222 | 253 | 339 | 309 | 241 | 242 | 316 | 444 |
| EPS in Rs | 31.86 | 36.22 | 48.58 | 44.24 | 34.50 | 34.64 | 45.34 | 63.63 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 9,713 | 10,316 | 11,423 | 11,889 | 13,396 | 14,544 | 16,623 | 17,109 | 18,298 | 19,539 |
| Sales Growth % | 6% | 11% | 4% | 13% | 9% | 14% | 3% | 7% | 7% | |
| Gross Sales | 245 | 202 | 11,338 | 11,729 | 13,140 | 14,344 | 16,303 | 16,883 | 17,887 | 19,241 |
| Excise Duty | 279 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 10 | 6 | 85 | 160 | 257 | 196 | 320 | 226 | 411 | 298 |
| + Expenses | 9,870 | 10,508 | 9,473 | 10,155 | 11,244 | 12,852 | 16,763 | 14,280 | 15,238 | 16,107 |
| Material Cost % | 59% | 60% | 59% | 59% | 58% | 61% | 59% | 56% | 59% | 58% |
| Raw Material Cost | 5,756 | 6,230 | 6,785 | 6,999 | 7,764 | 8,978 | 9,828 | 9,635 | 10,826 | 11,324 |
| Change in Inventory | 0 | 4 | -79 | 61 | -36 | -47 | -76 | 0 | -66 | -13 |
| Manufacturing Cost % | 7% | 6% | 7% | 7% | 7% | 7% | 7% | 7% | 7% | 7% |
| Employee Cost % | 5% | 5% | 5% | 5% | 5% | 4% | 5% | 5% | 4% | 5% |
| Other Cost % | 31% | 30% | 12% | 14% | 15% | 16% | 30% | 15% | 13% | 13% |
| Raw Materials % | 59% | 60% | 59% | 59% | 58% | 62% | 59% | 56% | 59% | 58% |
| Purchase of Finished Goods % | 0% | 0% | 10% | 10% | 9% | 9% | 8% | 6% | 5% | 4% |
| Stock Adjustments % | 0% | -0% | 1% | -1% | 0% | 0% | 0% | 0% | 0% | 0% |
| Power & Fuel % | 1% | 1% | 2% | 2% | 1% | 2% | 2% | 2% | 2% | 2% |
| Other Manufacturing Expenses % | 6% | 5% | 6% | 5% | 5% | 5% | 6% | 5% | 5% | 5% |
| Selling & Administration % | 10% | 10% | 10% | 10% | 9% | 9% | 9% | 9% | 8% | 8% |
| Miscellaneous Expenses % | 3% | 5% | 4% | 4% | 6% | 8% | 21% | 6% | 5% | 5% |
| Operating Profit | -157 | -192 | 1,950 | 1,734 | 2,152 | 1,692 | -140 | 2,829 | 3,060 | 3,432 |
| OPM % | -2% | -2% | 17% | 15% | 16% | 12% | -1% | 17% | 17% | 18% |
| + Other Income | 195 | 201 | 391 | 457 | 339 | 376 | 1,084 | 398 | 482 | 409 |
| Miscellaneous Income | 46 | 34 | 780 | 504 | 339 | 367 | 1,084 | 646 | 477 | 410 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 614 | 0 | 57 | 94 |
| Interest | 43 | 55 | 60 | 124 | 151 | 252 | 425 | 364 | 159 | 138 |
| Depreciation | 131 | 153 | 173 | 200 | 213 | 215 | 239 | 313 | 327 | 352 |
| Profit before tax | -4 | -31 | 2,109 | 1,868 | 2,124 | 1,603 | 281 | 2,549 | 3,057 | 3,351 |
| + Tax % | -11830% | -1743% | 31% | 31% | 40% | 44% | 290% | 31% | 28% | 25% |
| Current Tax | 403 | 542 | 606 | 572 | 805 | 756 | 799 | 869 | 848 | 858 |
| Deferred Tax | 20 | -2 | 46 | 15 | 41 | -50 | 15 | -79 | 9 | -7 |
| + Net Profit | -3 | -26 | 1,457 | 1,280 | 1,278 | 897 | -534 | 1,759 | 2,199 | 2,499 |
| Profit Growth % | 702% | -5742% | -12% | -0% | -30% | -159% | -430% | 25% | 14% | |
| Extraordinary Income / Expense | 0 | 0 | 0 | -17 | 0 | -1 | -1,252 | -108 | -14 | 94 |
| Exceptional Item | 0 | 0 | 0 | -17 | 0 | 0 | -1,490 | -106 | -14 | 94 |
| Minority Interest (After Tax) | -437 | -495 | -569 | -682 | -908 | -745 | -1,142 | -1,053 | -1,077 | -1,257 |
| Net Profit After Minority Interest | 422 | 277 | 621 | 598 | 370 | 63 | -1,676 | 637 | 1,123 | 1,243 |
| EPS in Rs | 122.97 | 110.67 | 170.38 | 183.39 | 183.02 | 115.83 | -76.45 | 241.98 | 315.32 | 358.32 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 3,665 | 3,950 | 4,403 | 5,080 | 5,462 | 5,483 | 4,018 | 4,614 | 5,618 | 7,028 |
| + Borrowings | 1,014 | 1,024 | 956 | 2,045 | 2,670 | 5,880 | 6,542 | 2,161 | 1,574 | 1,590 |
| Secured Borrowings | 600 | 649 | 550 | 893 | 1,189 | 2,876 | 3,475 | 94 | 145 | 10 |
| Unsecured Borrowings | 414 | 375 | 406 | 1,152 | 1,481 | 3,004 | 3,067 | 2,068 | 1,430 | 1,580 |
| Deferred Credit | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 2,699 | 3,344 | 4,054 | 4,190 | 4,271 | 3,874 | 5,103 | 5,121 | 5,515 | 5,904 |
| Current Liabilities | 1,395 | 1,628 | 1,846 | 1,955 | 2,447 | 2,573 | 3,282 | 3,039 | 3,220 | 3,215 |
| Provisions | 238 | 242 | 284 | 329 | 493 | 579 | 951 | 696 | 765 | 708 |
| Minority Interest | 1,342 | 1,703 | 2,143 | 2,212 | 1,795 | 1,296 | 1,781 | 1,975 | 2,181 | 2,556 |
| Other liability items | 39 | 40 | 74 | 52 | 48 | 59 | 100 | 111 | 116 | 135 |
| Total Liabilities | 7,391 | 8,332 | 9,427 | 11,329 | 12,418 | 15,251 | 15,677 | 11,911 | 12,721 | 14,536 |
| + Fixed Assets | 2,217 | 2,373 | 2,717 | 2,889 | 2,802 | 2,763 | 3,638 | 3,751 | 3,880 | 3,814 |
| Gross Block | 2,410 | 2,717 | 3,273 | 3,713 | 3,866 | 4,071 | 5,224 | 5,622 | 6,042 | 6,280 |
| Accumulated Depreciation | 192 | 344 | 556 | 821 | 1,060 | 1,305 | 1,582 | 1,867 | 2,162 | 2,466 |
| CWIP | 33 | 207 | 108 | 51 | 131 | 561 | 108 | 189 | 90 | 42 |
| Investments | 2,365 | 2,832 | 3,221 | 4,998 | 4,638 | 3,818 | 4,795 | 4,281 | 5,333 | 6,751 |
| + Other Assets | 2,776 | 2,920 | 3,381 | 3,391 | 4,847 | 8,109 | 7,136 | 3,690 | 3,419 | 3,928 |
| Inventories | 734 | 727 | 881 | 835 | 1,183 | 1,435 | 1,267 | 1,243 | 1,304 | 1,408 |
| Trade receivables | 231 | 361 | 459 | 368 | 313 | 392 | 390 | 463 | 515 | 538 |
| Cash Equivalents | 222 | 255 | 192 | 222 | 1,528 | 4,567 | 3,658 | 870 | 543 | 843 |
| Loans n Advances | 1,407 | 1,345 | 1,656 | 1,634 | 1,544 | 1,485 | 1,313 | 946 | 905 | 967 |
| Other asset items | 182 | 232 | 193 | 331 | 279 | 230 | 508 | 169 | 151 | 173 |
| Total Assets | 7,391 | 8,332 | 9,427 | 11,329 | 12,418 | 15,251 | 15,677 | 11,911 | 12,721 | 14,536 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 411 | 1,213 | 1,104 | 1,409 | 1,692 | 1,447 | 2,475 | 1,935 | 2,239 | 2,419 |
| Profit from Operations | 1,274 | 1,482 | 1,736 | 1,799 | 2,527 | 2,310 | 2,964 | 2,924 | 3,084 | 3,471 |
| Working Capital Changes | -465 | 229 | -33 | 127 | -54 | -138 | 309 | -132 | -50 | -122 |
| Profit Before Tax & Extraordinary Items | 1,282 | 1,431 | 1,675 | 1,735 | 2,389 | 2,131 | 1,347 | 2,713 | 2,908 | 3,365 |
| Depreciation | 131 | 153 | 173 | 200 | 213 | 215 | 242 | 313 | 327 | 352 |
| Interest (Net) | -61 | -66 | -91 | -64 | -84 | 25 | 173 | 95 | 8 | -81 |
| Dividend Received | -2 | 0 | 0 | 0 | 0 | -1 | 0 | -3 | -16 | -26 |
| Profit / Loss on Sale of Assets | -13 | -13 | -2 | -5 | -3 | -11 | -15 | -2 | -60 | -96 |
| Profit / Loss on Sale of Investments | -1 | -1 | 0 | -14 | -1 | 1 | 0 | 0 | -1 | 0 |
| Provisions & Write-offs (Net) | 2 | 0 | 1 | 5 | 1 | -16 | 6 | 16 | 0 | 12 |
| Profit / Loss in Forex | -12 | 24 | 29 | 12 | 60 | -10 | 8 | -78 | 0 | 0 |
| Receivables | -56 | -130 | -96 | 93 | -112 | -182 | -185 | -112 | -56 | -26 |
| Inventories | -189 | 6 | -148 | 49 | -348 | -251 | 166 | 24 | -61 | -104 |
| Trade Payables | 20 | 271 | 199 | 11 | 406 | 295 | 329 | -44 | 171 | 53 |
| Loans & Advances | -239 | 82 | 12 | -25 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -398 | -498 | -599 | -517 | -782 | -725 | -798 | -857 | -795 | -930 |
| Extraordinary Items | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -357 | -967 | -772 | -1,643 | -393 | -2,993 | -1,819 | 3,912 | -866 | -924 |
| Purchase of Fixed Assets | -369 | -432 | -414 | -263 | -260 | -575 | -724 | -576 | -332 | -233 |
| Sale of Fixed Assets | 22 | 15 | 3 | 6 | 9 | 14 | 133 | 319 | 72 | 102 |
| Purchase of Investments | 0 | -532 | -341 | -1,458 | 0 | 0 | -1,376 | 0 | -846 | -1,336 |
| Sale of Investments | 90 | 0 | 0 | 0 | 127 | 222 | 0 | 211 | 0 | 0 |
| Interest Received | 94 | 127 | 131 | 137 | 240 | 268 | 268 | 262 | 158 | 201 |
| Dividend Received | 2 | 6 | 0 | 0 | 2 | 1 | 0 | 3 | 16 | 26 |
| Acquisition of Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 |
| Inter-Corporate Deposits | -224 | -151 | -155 | -63 | 368 | 120 | 111 | 0 | 0 | 0 |
| Others | 27 | 0 | 3 | -3 | -878 | -3,042 | -232 | 3,489 | 68 | 319 |
| + Cash from Financing Activity | -26 | -221 | -368 | 267 | -866 | 1,494 | -705 | -5,648 | -1,781 | -1,132 |
| Proceeds from Issue of Shares | 6 | 15 | 30 | 24 | 103 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Issue of Debentures | 0 | 150 | 0 | 721 | 0 | 699 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 235 | 0 | 0 |
| Proceeds from Short-Term Borrowings | 0 | 0 | 0 | 324 | 612 | 2,317 | 1,155 | 0 | 220 | 324 |
| Proceeds from Deposits | 0 | 0 | 0 | 0 | 724 | 6 | 0 | 0 | 100 | 0 |
| Redemption of Debentures | 0 | 0 | 0 | -485 | 0 | 0 | -721 | 0 | -699 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | -121 | 0 | 0 | 0 | 0 | -4,646 | -215 | -204 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -5 | -6 | -5 | -4 | -2 | -4 | -4 |
| Dividend Paid | -177 | -189 | -197 | -241 | -1,442 | -1,284 | -681 | -862 | -997 | -1,011 |
| Interest Paid | -45 | -60 | -58 | -83 | -146 | -233 | -464 | -373 | -189 | -135 |
| Others | 190 | -136 | -46 | 12 | -712 | -6 | 9 | 0 | 2 | -100 |
| Net Cash Flow | 27 | 26 | -35 | 33 | 433 | -52 | -50 | 199 | -409 | 363 |