| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
17 |
| Equity
Latest Equity |
1055.44 |
| Face Value
Latest Face Value |
1 |
| Reserves
Total Reserve |
40202.3 |
| Dividend
Full Year Dividend % |
60 |
| Sales Turnover
Full Year Net Sales |
126103.7 |
| Net Profit
Full Year Net Profit |
4287.68 |
| Full Year CPS
Full Year Cash Per Share |
8.9 |
| Earning Per Share
Full Year Earning Per Share |
4.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
34018.75 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
39.1 |
| Networth
Full Year Return on Networth |
11.9 |
| Price/Book Value
Price to Book value |
3.682864 |
| Yearly PE ratio
Full Year Price to Earning per share |
35.4 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
16.1 |
| Bse value
BSE Value in lakhs |
4090.56 |
| Nse value
NSE Value in lakhs |
42048.36 |
| High
52 week high |
155 |
| Low
52 week low |
90 |
| Price
NSE Current market price |
144 |
| CPM
Current market price |
144 |
| Market cap
BSE / NSE Market Cap |
151772.88 |
| Net profit
Latest Quarter Net Profit |
1637.49 |
| Net profit variance
Latest Quarter Net Profit variance |
56 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
108394.76 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-335.6 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-0.31 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
10758.7 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
8.53 |
| TTM NP
Trailing Twelve 12 month Net Profit |
3787.96 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
17.22 |
| TTM EPS
Trailing Twelve 12 month EPS |
4.06 |
| TTM PE
Trailing Twelve 12 month PE |
35.42 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
4271.62 |
| Equity
Latest Equity |
1055.44 |
| LTP
Latest Price (BSE/NSE) |
144 |
| Gross block
Latest Gross Block |
86802.4 |
| Loans
Total loans |
13642.3 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
9.6 |
| Year GPM
Full Year Gross Profit Margin |
9 |
| Quarter OPM
Latest quater Operation Profit Margin |
11.1 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 28,522 | 27,668 | 27,232 | 29,119 | 29,943 | 29,876 | 31,185 | 34,019 |
| YOY Sales Growth % | 28% | 19% | 7% | 9% | 5% | 8% | 15% | 17% |
| Gross Sales | 28,522 | 27,668 | 27,232 | 29,119 | 29,943 | 29,876 | 31,185 | 34,019 |
| Other Operating Income | 346 | 144 | 434 | 198 | 269 | 297 | 224 | 291 |
| + Expenses | 25,746 | 25,220 | 24,546 | 26,476 | 27,621 | 27,301 | 28,189 | 30,422 |
| Material Cost % | 55% | 54% | 61% | 44% | 55% | 55% | 53% | 53% |
| Raw Material Cost | 15,514 | 14,866 | 15,450 | 14,203 | 16,238 | 16,339 | 16,644 | 18,007 |
| Change in Inventory | 178 | -58 | 1,030 | -1,397 | 186 | 207 | 34 | -59 |
| Manufacturing Cost % | 12% | 12% | 12% | 12% | 13% | 12% | 12% | 12% |
| Employee Cost % | 25% | 25% | 26% | 25% | 27% | 25% | 25% | 24% |
| Other Cost % | -2% | 0% | -8% | 10% | -2% | -1% | -0% | 1% |
| Raw Materials % | 54% | 54% | 57% | 49% | 54% | 55% | 53% | 53% |
| Purchase of Finished Goods % | 0% | 1% | 1% | 1% | 0% | 1% | 1% | 1% |
| Stock Adjustments % | -1% | 0% | -4% | 5% | -1% | -1% | -0% | 0% |
| Other Manufacturing Expenses % | 12% | 12% | 12% | 12% | 13% | 12% | 12% | 12% |
| Operating Profit | 2,775 | 2,448 | 2,686 | 2,643 | 2,322 | 2,575 | 2,997 | 3,596 |
| OPM % | 10% | 9% | 10% | 9% | 8% | 9% | 10% | 11% |
| + Other Income | 179 | 443 | 214 | 248 | 205 | 267 | 192 | 230 |
| Miscellaneous Income | 179 | 443 | 214 | 248 | 205 | 267 | 192 | 230 |
| Interest | 444 | 546 | 466 | 426 | 425 | 387 | 341 | 472 |
| Depreciation | 1,065 | 1,103 | 1,112 | 1,214 | 1,230 | 1,218 | 1,321 | 1,365 |
| Profit before tax | 1,445 | 1,242 | 1,322 | 1,252 | 872 | 1,237 | 1,527 | 1,989 |
| + Tax % | 24% | 24% | 26% | 11% | 30% | 32% | 30% | 22% |
| Current Tax | 439 | 343 | 429 | 166 | 443 | 319 | 371 | 553 |
| Deferred Tax | -91 | -50 | -91 | -29 | -177 | 72 | 83 | -125 |
| + Net Profit | 1,097 | 949 | 984 | 1,115 | 606 | 846 | 1,072 | 1,562 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -136 | -36 | -46 | -194 |
| Exceptional Item | 0 | 0 | 0 | 0 | -136 | -36 | -46 | -194 |
| Minority Interest (After Tax) | -103 | -69 | -106 | -65 | -94 | -19 | -49 | -64 |
| Net Profit After Minority Interest | 994 | 880 | 879 | 1,051 | 512 | 827 | 1,024 | 1,497 |
| EPS in Rs | 1.47 | 1.29 | 0.83 | 1.49 | 0.73 | 0.78 | 0.97 | 1.42 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 43,157 | 56,521 | 63,523 | 60,729 | 57,370 | 63,536 | 78,701 | 98,692 | 113,663 | 126,104 |
| Sales Growth % | 31% | 12% | -4% | -6% | 11% | 24% | 25% | 15% | 11% | |
| Gross Sales | 41,203 | 55,630 | 62,572 | 61,033 | 56,951 | 62,832 | 77,838 | 97,779 | 112,541 | 125,023 |
| Excise Duty | 782 | 219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Income | 435 | 435 | 951 | 454 | 419 | 761 | 863 | 859 | 1,122 | 1,081 |
| + Expenses | 39,088 | 51,576 | 58,175 | 56,005 | 53,073 | 59,123 | 72,636 | 89,655 | 103,111 | 114,614 |
| Material Cost % | 60% | 61% | 58% | 60% | 60% | 58% | 58% | 55% | 54% | 54% |
| Raw Material Cost | 25,758 | 34,540 | 36,903 | 36,257 | 34,613 | 36,988 | 45,641 | 54,368 | 60,807 | 68,216 |
| Change in Inventory | -7 | -228 | -165 | -26 | -220 | -251 | -324 | 47 | 246 | -369 |
| Manufacturing Cost % | 4% | 4% | 4% | 2% | 1% | 5% | 6% | 5% | 6% | 6% |
| Employee Cost % | 19% | 20% | 22% | 24% | 25% | 24% | 23% | 24% | 25% | 25% |
| Other Cost % | 8% | 7% | 7% | 7% | 7% | 6% | 6% | 7% | 6% | 6% |
| Raw Materials % | 60% | 61% | 58% | 60% | 60% | 58% | 58% | 55% | 53% | 54% |
| Purchase of Finished Goods % | 1% | 1% | 1% | 1% | 0% | 0% | 1% | 0% | 1% | 1% |
| Stock Adjustments % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -0% | -0% | 0% |
| Power & Fuel % | 2% | 1% | 2% | 2% | 2% | 2% | 3% | 2% | 2% | 2% |
| Other Manufacturing Expenses % | 2% | 3% | 3% | 0% | -1% | 3% | 3% | 4% | 4% | 4% |
| Selling & Administration % | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 5% | 5% | 5% |
| Miscellaneous Expenses % | 2% | 3% | 3% | 3% | 3% | 2% | 2% | 1% | 1% | 1% |
| Operating Profit | 4,069 | 4,945 | 5,348 | 4,724 | 4,297 | 4,413 | 6,065 | 9,037 | 10,552 | 11,489 |
| OPM % | 9% | 9% | 8% | 8% | 7% | 7% | 8% | 9% | 9% | 9% |
| + Other Income | 447 | 308 | 333 | 642 | 641 | 876 | 257 | 425 | 1,085 | 894 |
| Miscellaneous Income | 386 | 318 | 333 | 552 | 711 | 850 | -572 | 594 | 1,085 | 894 |
| Gain on Forex Transaction | 0 | 0 | 0 | 0 | 0 | 0 | 840 | 0 | 0 | 0 |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 285 | 699 | 0 | 0 | 0 |
| Interest | 375 | 411 | 423 | 593 | 512 | 543 | 781 | 1,811 | 1,882 | 1,624 |
| Depreciation | 1,059 | 1,575 | 2,058 | 2,721 | 2,926 | 2,958 | 3,136 | 3,811 | 4,493 | 5,134 |
| Profit before tax | 3,083 | 3,267 | 3,200 | 2,038 | 1,500 | 1,788 | 2,405 | 3,840 | 5,261 | 5,625 |
| + Tax % | 30% | 31% | 34% | 34% | -5% | 34% | 31% | 21% | 21% | 27% |
| Current Tax | 863 | 1,002 | 1,186 | 776 | 607 | 732 | 940 | 1,263 | 1,376 | 1,686 |
| Deferred Tax | 48 | 6 | -84 | -87 | -676 | -125 | -205 | -442 | -261 | -147 |
| + Net Profit | 2,172 | 2,260 | 2,098 | 1,294 | 1,569 | 1,181 | 1,670 | 3,020 | 4,146 | 4,086 |
| Profit Growth % | 4% | -7% | -38% | 21% | -25% | 41% | 81% | 37% | -1% | |
| Extraordinary Income / Expense | -97 | -178 | 0 | 0 | -62 | 237 | 600 | -250 | 0 | -414 |
| Exceptional Item | -97 | -178 | 0 | 0 | -62 | -48 | -99 | -250 | 0 | -414 |
| Minority Interest (After Tax) | -618 | -663 | -485 | -124 | -530 | -308 | -174 | -303 | -343 | -226 |
| Net Profit After Minority Interest | 1,554 | 1,597 | 1,613 | 1,170 | 1,039 | 874 | 1,496 | 2,716 | 3,803 | 3,860 |
| EPS in Rs | 15.47 | 10.74 | 6.64 | 4.10 | 4.97 | 2.62 | 2.46 | 4.46 | 5.89 | 3.87 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 140 | 211 | 316 | 316 | 316 | 452 | 678 | 678 | 704 | 1,055 |
| Reserves | 8,132 | 9,674 | 10,647 | 10,945 | 12,245 | 20,137 | 21,774 | 25,477 | 34,177 | 40,202 |
| + Borrowings | 10,349 | 10,374 | 11,534 | 13,136 | 11,930 | 14,130 | 13,792 | 19,922 | 17,222 | 19,170 |
| Secured Borrowings | 8,918 | 8,572 | 9,327 | 9,314 | 4,925 | 6,232 | 6,615 | 12,901 | 9,263 | 5,527 |
| Unsecured Borrowings | 1,432 | 1,802 | 2,207 | 3,823 | 7,004 | 7,898 | 7,177 | 7,021 | 7,959 | 13,642 |
| Deferred Credit | 57 | 23 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Liabilities | 13,322 | 16,716 | 20,257 | 20,636 | 23,259 | 21,008 | 25,086 | 38,101 | 39,768 | 48,998 |
| Current Liabilities | 10,903 | 13,054 | 16,032 | 16,188 | 17,947 | 18,208 | 22,069 | 34,548 | 35,843 | 43,900 |
| Provisions | 303 | 359 | 573 | 570 | 831 | 872 | 817 | 1,594 | 1,440 | 1,644 |
| Minority Interest | 2,232 | 2,960 | 3,480 | 3,565 | 4,023 | 1,776 | 1,925 | 2,061 | 2,248 | 2,680 |
| Equity Application Money | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -278 |
| Other liability items | 612 | 1,226 | 1,322 | 1,345 | 1,624 | 1,568 | 1,614 | 2,337 | 2,654 | 3,766 |
| Total Liabilities | 31,944 | 36,974 | 42,754 | 45,033 | 47,749 | 55,726 | 61,330 | 84,178 | 91,870 | 109,426 |
| + Fixed Assets | 12,193 | 14,712 | 18,423 | 20,750 | 20,099 | 21,411 | 23,147 | 30,122 | 33,181 | 38,498 |
| Gross Block | 15,559 | 19,841 | 25,417 | 30,678 | 32,494 | 36,898 | 42,156 | 59,999 | 71,809 | 86,802 |
| Accumulated Depreciation | 3,366 | 5,129 | 6,995 | 9,928 | 12,395 | 15,487 | 19,009 | 29,878 | 38,628 | 48,305 |
| CWIP | 1,935 | 2,585 | 1,067 | 852 | 877 | 1,310 | 1,478 | 2,498 | 2,646 | 4,094 |
| Investments | 474 | 792 | 855 | 796 | 847 | 6,462 | 6,290 | 6,521 | 6,600 | 7,238 |
| + Other Assets | 17,343 | 18,885 | 22,409 | 22,635 | 25,926 | 26,543 | 30,415 | 45,037 | 49,444 | 59,596 |
| Inventories | 3,072 | 4,013 | 4,663 | 5,157 | 4,996 | 6,442 | 7,823 | 9,139 | 10,787 | 12,647 |
| Trade receivables | 4,655 | 5,624 | 6,166 | 5,178 | 5,693 | 6,573 | 8,514 | 15,637 | 17,431 | 19,881 |
| Cash Equivalents | 4,887 | 2,782 | 3,547 | 4,879 | 5,906 | 4,999 | 4,699 | 6,986 | 6,289 | 8,234 |
| Loans n Advances | 3,936 | 5,308 | 6,184 | 4,754 | 6,454 | 5,749 | 7,106 | 10,487 | 11,173 | 14,146 |
| Other asset items | 793 | 1,160 | 1,848 | 2,667 | 2,878 | 2,779 | 2,275 | 2,789 | 3,764 | 4,689 |
| Total Assets | 31,944 | 36,974 | 42,754 | 45,033 | 47,749 | 55,726 | 61,330 | 84,178 | 91,870 | 109,426 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 3,800 | 3,264 | 4,312 | 6,352 | 5,051 | 2,463 | 4,643 | 7,569 | 6,286 | 11,284 |
| Profit from Operations | 4,076 | 5,695 | 5,458 | 5,810 | 4,968 | 5,374 | 6,181 | 9,072 | 10,184 | 12,033 |
| Working Capital Changes | 664 | -1,249 | -96 | 1,620 | 643 | -2,079 | -685 | -67 | -2,078 | 942 |
| Profit Before Tax & Extraordinary Items | 3,180 | 3,445 | 3,200 | 2,113 | 1,613 | 1,909 | 2,405 | 3,840 | 5,261 | 5,625 |
| Depreciation | 1,059 | 1,575 | 2,058 | 2,778 | 2,976 | 2,996 | 3,136 | 3,811 | 4,493 | 5,134 |
| Interest (Net) | 332 | 378 | 388 | 563 | 454 | 435 | 711 | 1,663 | 1,474 | 1,458 |
| Dividend Received | 0 | -1 | -1 | -1 | 0 | -1 | 0 | -1 | -2 | -2 |
| Profit / Loss on Sale of Assets | 4 | 6 | -10 | -4 | 11 | 15 | -15 | 35 | -45 | -4 |
| Profit / Loss on Sale of Investments | -78 | 0 | 0 | 0 | 0 | -1 | 0 | -34 | -97 | -11 |
| Provisions & Write-offs (Net) | 24 | 9 | -1 | -39 | 25 | -15 | -29 | 157 | 94 | 70 |
| Profit / Loss in Forex | -216 | 423 | -64 | 457 | -27 | 52 | -71 | -161 | -467 | 346 |
| Receivables | 0 | -1,260 | 428 | 815 | -1,346 | -646 | -1,730 | -452 | -1,624 | -1,225 |
| Inventories | -17 | -914 | -483 | -436 | -638 | -1,354 | -1,273 | 173 | -164 | -1,695 |
| Trade Payables | 1,943 | 2,162 | -54 | -151 | 1,918 | 552 | 3,056 | 938 | 203 | 6,075 |
| Direct Taxes Paid | -843 | -1,005 | -1,050 | -1,078 | -560 | -832 | -854 | -1,435 | -1,820 | -1,691 |
| + Cash from Investing Activity | -6,145 | -3,194 | -3,319 | -2,220 | -1,886 | -2,304 | -2,248 | -6,645 | -4,836 | -6,136 |
| Purchase of Fixed Assets | -2,809 | -3,062 | -2,763 | -2,274 | -1,970 | -2,508 | -2,221 | -4,125 | -4,561 | -6,054 |
| Sale of Fixed Assets | 30 | 31 | 77 | 80 | 38 | 72 | 38 | 115 | 128 | 143 |
| Purchase of Investments | 0 | -165 | -1 | 0 | -7 | 0 | -28 | -196 | -187 | -243 |
| Sale of Investments | 78 | 0 | 0 | 3 | 0 | 14 | 0 | 0 | 0 | 0 |
| Interest Received | 40 | 34 | 35 | 39 | 64 | 116 | 69 | 169 | 232 | 165 |
| Dividend Received | 82 | 62 | 41 | 57 | 15 | 79 | 198 | 172 | 171 | 205 |
| Acquisition of Companies | -4,045 | -123 | -722 | -123 | 0 | 0 | 0 | -2,723 | -552 | -275 |
| Others | 480 | 28 | 14 | -2 | -25 | -77 | -305 | -56 | -68 | -77 |
| + Cash from Financing Activity | 5,518 | -2,221 | -225 | -2,803 | -2,098 | -1,217 | -2,734 | 1,281 | -2,551 | -3,275 |
| Proceeds from Issue of Shares | 2,528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,376 | 0 |
| Proceeds from Other Long-Term Borrowings | 4,641 | 2,537 | 759 | 36 | 4,112 | 1,165 | 1,154 | 10,477 | 1,980 | 4,952 |
| Proceeds from Short-Term Borrowings | 1,665 | 5,731 | 4,600 | 3,387 | 2,683 | 4,128 | 3,708 | 1,235 | 3,921 | 2,474 |
| Repayment of Long-Term Borrowings | -712 | -4,565 | -1,323 | -1,375 | -3,618 | -2,009 | -1,076 | -4,977 | -9,870 | -3,113 |
| Repayment of Short-Term Borrowings | -2,185 | -4,650 | -3,816 | -3,087 | -4,749 | -3,039 | -4,843 | -2,697 | -1,687 | -4,187 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -335 | -393 | -265 | -393 | -596 | -703 | -804 |
| Dividend Paid | -83 | -552 | -555 | -1,142 | -161 | -646 | -331 | -675 | -746 | -706 |
| Interest Paid | -347 | -394 | -416 | -567 | -414 | -553 | -808 | -1,510 | -1,831 | -1,721 |
| Others | 10 | -328 | 527 | 281 | 443 | 0 | -145 | 24 | 10 | -170 |
| Net Cash Flow | 3,172 | -2,152 | 769 | 1,329 | 1,068 | -1,059 | -339 | 2,205 | -1,101 | 1,873 |