| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
8 |
| Equity
Latest Equity |
85 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
13819.85 |
| Dividend
Full Year Dividend % |
200 |
| Sales Turnover
Full Year Net Sales |
17995.35 |
| Net Profit
Full Year Net Profit |
830.4 |
| Full Year CPS
Full Year Cash Per Share |
16.7 |
| Earning Per Share
Full Year Earning Per Share |
9.8 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
4735.13 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
163.6 |
| Networth
Full Year Return on Networth |
6.18 |
| Price/Book Value
Price to Book value |
2.57335 |
| Yearly PE ratio
Full Year Price to Earning per share |
43.1 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
25.2 |
| Bse value
BSE Value in lakhs |
516.76 |
| Nse value
NSE Value in lakhs |
7536.23 |
| High
52 week high |
431 |
| Low
52 week low |
287 |
| Price
NSE Current market price |
421 |
| CPM
Current market price |
421 |
| Market cap
BSE / NSE Market Cap |
35793.5 |
| Net profit
Latest Quarter Net Profit |
215.25 |
| 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 |
17038.44 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-122.64 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-0.72 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
1837.56 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
10.21 |
| TTM NP
Trailing Twelve 12 month Net Profit |
836.31 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
7.97 |
| TTM EPS
Trailing Twelve 12 month EPS |
9.77 |
| TTM PE
Trailing Twelve 12 month PE |
43.1 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
576.2 |
| Equity
Latest Equity |
85 |
| LTP
Latest Price (BSE/NSE) |
421 |
| Gross block
Latest Gross Block |
8110.09 |
| Loans
Total loans |
487.49 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
10.2 |
| Year GPM
Full Year Gross Profit Margin |
10 |
| Quarter OPM
Latest quater Operation Profit Margin |
10.3 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 4,436 | 4,450 | 4,017 | 4,335 | 4,695 | 4,365 | 4,201 | 4,735 |
| YOY Sales Growth % | 4% | 2% | 1% | 4% | 6% | -2% | 5% | 9% |
| Gross Sales | 4,436 | 4,450 | 4,017 | 4,335 | 4,695 | 4,365 | 4,201 | 4,735 |
| + Expenses | 3,963 | 3,978 | 3,592 | 3,907 | 4,157 | 3,973 | 3,759 | 4,247 |
| Material Cost % | 63% | 75% | 66% | 73% | 65% | 68% | 74% | 66% |
| Raw Material Cost | 2,888 | 3,124 | 2,650 | 3,035 | 3,092 | 2,961 | 2,952 | 3,169 |
| Change in Inventory | -110 | 230 | -19 | 119 | -41 | -5 | 162 | -29 |
| Manufacturing Cost % | 14% | 15% | 15% | 15% | 14% | 15% | 15% | 14% |
| Employee Cost % | 7% | 7% | 8% | 7% | 7% | 8% | 8% | 7% |
| Other Cost % | 5% | -9% | 1% | -5% | 3% | 0% | -7% | 2% |
| Raw Materials % | 65% | 70% | 66% | 70% | 66% | 68% | 70% | 67% |
| Purchase of Finished Goods % | 0% | 2% | 0% | 0% | 1% | 0% | 0% | 1% |
| Stock Adjustments % | 2% | -5% | 0% | -3% | 1% | 0% | -4% | 1% |
| Other Manufacturing Expenses % | 14% | 15% | 15% | 15% | 14% | 15% | 15% | 14% |
| Operating Profit | 473 | 472 | 425 | 428 | 538 | 391 | 442 | 488 |
| OPM % | 11% | 11% | 11% | 10% | 11% | 9% | 11% | 10% |
| + Other Income | 16 | 40 | 13 | 44 | 28 | 54 | 16 | 4 |
| Miscellaneous Income | 16 | 40 | 13 | 44 | 28 | 54 | 16 | 4 |
| Interest | 30 | 34 | 54 | 35 | 32 | 40 | 25 | 27 |
| Depreciation | 144 | 146 | 145 | 148 | 149 | 152 | 149 | 138 |
| Profit before tax | 316 | 332 | 238 | 290 | 385 | 253 | 283 | 327 |
| + Tax % | 30% | 30% | 33% | 35% | 29% | 31% | 31% | 34% |
| Current Tax | 103 | 109 | 92 | 89 | 118 | 86 | 98 | 110 |
| Deferred Tax | -8 | -11 | -13 | 12 | -7 | -7 | -10 | 1 |
| + Net Profit | 221 | 233 | 158 | 188 | 275 | 174 | 195 | 217 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 |
| Minority Interest (After Tax) | -1 | -2 | -2 | -1 | -2 | -2 | -1 | -1 |
| Net Profit After Minority Interest | 220 | 231 | 157 | 187 | 273 | 172 | 194 | 215 |
| EPS in Rs | 2.59 | 2.72 | 1.84 | 2.20 | 3.21 | 2.02 | 2.29 | 2.53 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 12,150 | 13,083 | 14,721 | 14,471 | 10,359 | 12,789 | 15,078 | 16,770 | 17,238 | 17,995 |
| Sales Growth % | 8% | 13% | -2% | -28% | 23% | 18% | 11% | 3% | 4% | |
| Gross Sales | 6,635 | 8,913 | 14,721 | 14,471 | 12,453 | 12,789 | 15,078 | 16,770 | 17,238 | 17,995 |
| Excise Duty | 972 | 275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 11,064 | 11,893 | 13,169 | 13,047 | 8,921 | 11,390 | 13,489 | 14,953 | 15,440 | 16,135 |
| Material Cost % | 39% | 47% | 48% | 44% | 65% | 68% | 69% | 68% | 67% | 68% |
| Raw Material Cost | 5,082 | 6,269 | 7,129 | 6,622 | 6,687 | 8,946 | 10,663 | 11,698 | 11,817 | 12,280 |
| Change in Inventory | -324 | -172 | -57 | -219 | 0 | -270 | -310 | -300 | -220 | -88 |
| Manufacturing Cost % | 24% | 23% | 23% | 25% | 5% | 5% | 5% | 5% | 5% | 5% |
| Employee Cost % | 7% | 7% | 7% | 8% | 8% | 7% | 7% | 7% | 8% | 8% |
| Other Cost % | 21% | 14% | 11% | 14% | 8% | 9% | 9% | 9% | 9% | 9% |
| Raw Materials % | 42% | 48% | 48% | 46% | 65% | 70% | 71% | 70% | 69% | 68% |
| Purchase of Finished Goods % | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | 1% |
| Stock Adjustments % | 3% | 1% | 0% | 2% | -0% | 2% | 2% | 2% | 1% | 0% |
| Power & Fuel % | 2% | 3% | 3% | 3% | 3% | 3% | 4% | 3% | 3% | 3% |
| Other Manufacturing Expenses % | 21% | 20% | 21% | 22% | 2% | 2% | 2% | 2% | 2% | 2% |
| Selling & Administration % | 10% | 10% | 10% | 11% | 8% | 8% | 8% | 8% | 9% | 8% |
| Miscellaneous Expenses % | 0% | 1% | 0% | 3% | 1% | 0% | 0% | 1% | 0% | 1% |
| Operating Profit | 1,086 | 1,190 | 1,551 | 1,424 | 1,438 | 1,399 | 1,589 | 1,817 | 1,798 | 1,860 |
| OPM % | 9% | 9% | 11% | 10% | 14% | 11% | 11% | 11% | 10% | 10% |
| + Other Income | 103 | 68 | 148 | 62 | 132 | 3,725 | 125 | 91 | 113 | 101 |
| Miscellaneous Income | 106 | 58 | 148 | 62 | 157 | 3,875 | 125 | 91 | 114 | 102 |
| Exceptional Income | 0 | 0 | 108 | 0 | 84 | 3,812 | 0 | 0 | 0 | 0 |
| Interest | 153 | 114 | 117 | 108 | 37 | 64 | 79 | 120 | 160 | 129 |
| Depreciation | 226 | 267 | 344 | 418 | 394 | 440 | 502 | 560 | 582 | 589 |
| Profit before tax | 976 | 1,006 | 1,249 | 972 | 1,068 | 4,623 | 1,138 | 1,231 | 1,176 | 1,249 |
| + Tax % | 30% | 35% | 32% | 22% | 25% | 6% | 28% | 28% | 32% | 31% |
| Current Tax | 269 | 369 | 368 | 288 | 291 | 266 | 328 | 394 | 394 | 412 |
| Deferred Tax | 24 | -15 | 33 | -79 | -27 | 0 | -13 | -46 | -19 | -24 |
| + Net Profit | 694 | 668 | 847 | 762 | 803 | 4,357 | 823 | 883 | 801 | 860 |
| Profit Growth % | -4% | 27% | -10% | 5% | 443% | -81% | 7% | -9% | 7% | |
| Extraordinary Income / Expense | 0 | -42 | 108 | -22 | 84 | 3,754 | 0 | 0 | 0 | -10 |
| Exceptional Item | 0 | -42 | 108 | -22 | 0 | 0 | 0 | 0 | 0 | -10 |
| Minority Interest (After Tax) | -3 | -3 | -2 | 14 | 7 | 10 | 0 | -6 | -5 | -6 |
| Net Profit After Minority Interest | 801 | 691 | 846 | 777 | 810 | 4,367 | 823 | 877 | 795 | 854 |
| EPS in Rs | 9.46 | 8.17 | 9.97 | 8.97 | 9.45 | 51.26 | 9.68 | 10.39 | 9.42 | 10.12 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 | 85 |
| Reserves | 4,947 | 5,344 | 6,022 | 6,382 | 7,187 | 10,499 | 11,047 | 12,801 | 13,828 | 13,820 |
| + Borrowings | 187 | 60 | 89 | 197 | 509 | 520 | 588 | 1,123 | 2,017 | 1,575 |
| Secured Borrowings | 100 | 52 | 83 | 64 | 132 | 203 | 274 | 691 | 1,556 | 1,088 |
| Unsecured Borrowings | 87 | 7 | 6 | 132 | 377 | 316 | 315 | 431 | 461 | 487 |
| + Other Liabilities | 12,546 | 14,326 | 16,235 | 17,688 | 20,896 | 2,799 | 3,037 | 4,140 | 5,459 | 5,737 |
| Current Liabilities | 2,631 | 3,207 | 3,532 | 3,273 | 4,806 | 2,690 | 2,884 | 3,960 | 5,261 | 5,579 |
| Provisions | 229 | 244 | 280 | 307 | 282 | 269 | 290 | 326 | 403 | 427 |
| Minority Interest | 16 | 18 | 33 | 47 | 46 | 40 | 9 | 15 | 21 | 26 |
| Policy Holders Fund | 8,599 | 9,799 | 11,323 | 12,908 | 14,578 | 0 | 0 | 0 | 0 | 0 |
| Other liability items | 1,354 | 1,365 | 1,411 | 1,476 | 1,476 | 77 | 152 | 166 | 185 | 134 |
| Total Liabilities | 17,765 | 19,815 | 22,431 | 24,351 | 28,677 | 13,902 | 14,758 | 18,149 | 21,390 | 21,218 |
| + Fixed Assets | 2,259 | 2,681 | 3,080 | 3,249 | 3,599 | 3,361 | 3,682 | 3,853 | 3,935 | 4,006 |
| Gross Block | 2,655 | 3,339 | 4,076 | 4,653 | 5,422 | 5,501 | 6,316 | 6,891 | 7,489 | 8,110 |
| Accumulated Depreciation | 396 | 658 | 996 | 1,405 | 1,823 | 2,140 | 2,634 | 3,038 | 3,553 | 4,104 |
| CWIP | 149 | 241 | 300 | 405 | 431 | 341 | 525 | 1,352 | 3,643 | 4,198 |
| Investments | 11,884 | 12,491 | 14,328 | 15,816 | 18,807 | 5,558 | 5,106 | 5,940 | 6,468 | 6,131 |
| + Other Assets | 3,474 | 4,402 | 4,723 | 4,883 | 5,841 | 4,642 | 5,444 | 7,004 | 7,343 | 6,882 |
| Inventories | 1,702 | 2,005 | 2,065 | 2,415 | 2,637 | 2,855 | 3,436 | 3,869 | 4,565 | 4,004 |
| Trade receivables | 739 | 1,094 | 1,245 | 1,061 | 1,076 | 1,098 | 1,230 | 1,382 | 1,686 | 1,575 |
| Cash Equivalents | 324 | 317 | 350 | 342 | 354 | 199 | 140 | 331 | 188 | 258 |
| Loans n Advances | 538 | 781 | 757 | 614 | 694 | 323 | 397 | 434 | 453 | 552 |
| Other asset items | 172 | 205 | 306 | 452 | 1,080 | 167 | 240 | 989 | 451 | 494 |
| Total Assets | 17,765 | 19,815 | 22,431 | 24,351 | 28,677 | 13,902 | 14,758 | 18,149 | 21,390 | 21,218 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 937 | 914 | 1,687 | 1,619 | 2,263 | 61 | 768 | 1,533 | 1,273 | 2,413 |
| Profit from Operations | 1,736 | 1,729 | 2,184 | 2,128 | 1,399 | 1,409 | 1,641 | 1,834 | 1,831 | 1,945 |
| Working Capital Changes | -507 | -448 | -110 | -248 | 210 | -399 | -543 | 87 | -181 | 866 |
| Profit Before Tax & Extraordinary Items | 1,097 | 1,048 | 1,249 | 972 | 998 | 961 | 1,138 | 1,231 | 1,176 | 1,249 |
| Depreciation | 226 | 267 | 344 | 418 | 394 | 440 | 502 | 560 | 582 | 589 |
| Interest (Net) | 3 | 9 | 12 | 16 | 33 | 61 | 74 | 116 | 153 | 124 |
| Profit / Loss on Sale of Assets | 0 | 5 | 0 | -7 | 0 | 0 | -6 | 2 | -11 | -12 |
| Profit / Loss on Sale of Investments | -284 | -288 | -86 | -215 | 0 | -24 | -38 | -47 | -28 | -34 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 45 | 3 | -13 | -1 | -3 | 2 | 6 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 55 |
| Receivables | -26 | -355 | -150 | 167 | -64 | -159 | -131 | -150 | -304 | 106 |
| Inventories | -456 | -303 | -60 | -349 | -222 | -218 | -581 | -432 | -696 | 561 |
| Loans & Advances | 0 | 0 | 0 | 27 | -199 | -33 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -292 | -367 | -388 | -261 | -277 | -246 | -330 | -388 | -378 | -398 |
| Extraordinary Items | 0 | 0 | 0 | 0 | 931 | -703 | 0 | 0 | 0 | 0 |
| + Cash from Investing Activity | -727 | -535 | -1,438 | -1,097 | -2,082 | 66 | -799 | -1,458 | -1,934 | -1,551 |
| Purchase of Fixed Assets | -441 | -808 | -811 | -608 | -494 | -666 | -993 | -1,876 | -1,949 | -1,153 |
| Sale of Fixed Assets | 0 | 1 | 125 | 13 | 2 | 2 | 8 | 5 | 23 | 33 |
| Purchase of Investments | -990 | -435 | -1,590 | -8,684 | -2,385 | -2,038 | -2,601 | -2,382 | -1,968 | -2,998 |
| Sale of Investments | 0 | 0 | 0 | 7,207 | 1,596 | 2,269 | 2,771 | 2,776 | 1,941 | 2,546 |
| Investment Income | 703 | 705 | 838 | 999 | 46 | 2 | 16 | 19 | 20 | 21 |
| Acquisition of Companies | 0 | 0 | 0 | -23 | 0 | -7 | 0 | 0 | -2 | 0 |
| Others | 1 | 2 | 0 | 0 | -848 | 501 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | -182 | -386 | -217 | -532 | -170 | -172 | -30 | 108 | 515 | -805 |
| Proceeds from Other Long-Term Borrowings | 68 | 0 | 128 | 111 | 205 | 134 | 176 | 527 | 1,014 | 760 |
| Repayment of Long-Term Borrowings | 0 | 0 | -99 | -128 | -134 | -45 | -102 | -118 | -164 | -1,254 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -36 | -27 | -34 | -35 | -59 | -53 | -57 |
| Dividend Paid | -248 | -249 | -247 | -502 | -170 | -170 | 0 | -170 | -170 | -170 |
| Interest Paid | -2 | -10 | -12 | -4 | -13 | -35 | -48 | -71 | -112 | -83 |
| Others | 0 | -127 | 14 | 28 | -31 | -23 | -22 | 0 | 0 | 0 |
| Net Cash Flow | 28 | -6 | 32 | -9 | 11 | -45 | -61 | 183 | -146 | 57 |