| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
18 |
| Equity
Latest Equity |
23.79 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
333.93 |
| Dividend
Full Year Dividend % |
40 |
| Sales Turnover
Full Year Net Sales |
822.54 |
| Net Profit
Full Year Net Profit |
62.52 |
| Full Year CPS
Full Year Cash Per Share |
35.2 |
| Earning Per Share
Full Year Earning Per Share |
26.3 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
229.07 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
150.4 |
| Networth
Full Year Return on Networth |
18.77 |
| Price/Book Value
Price to Book value |
5.412234 |
| Yearly PE ratio
Full Year Price to Earning per share |
31 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
23.2 |
| Bse value
BSE Value in lakhs |
36.31 |
| Nse value
NSE Value in lakhs |
580.05 |
| High
52 week high |
1185 |
| Low
52 week low |
608 |
| Price
NSE Current market price |
813 |
| CPM
Current market price |
814 |
| Market cap
BSE / NSE Market Cap |
1936.36 |
| Net profit
Latest Quarter Net Profit |
18.45 |
| Net profit variance
Latest Quarter Net Profit variance |
13 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
661.85 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
-10.9 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
-1.65 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
100.73 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
12.25 |
| TTM NP
Trailing Twelve 12 month Net Profit |
43.63 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
18.01 |
| TTM EPS
Trailing Twelve 12 month EPS |
26.29 |
| TTM PE
Trailing Twelve 12 month PE |
30.97 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
15.61 |
| Equity
Latest Equity |
23.79 |
| LTP
Latest Price (BSE/NSE) |
814 |
| Gross block
Latest Gross Block |
367.71 |
| Loans
Total loans |
61.7 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
11 |
| Year GPM
Full Year Gross Profit Margin |
12.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
11.6 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 171 | 174 | 175 | 192 | 185 | 200 | 208 | 229 |
| YOY Sales Growth % | 34% | 11% | 25% | 9% | 8% | 15% | 19% | 19% |
| Gross Sales | 171 | 174 | 175 | 192 | 185 | 200 | 208 | 229 |
| + Expenses | 155 | 157 | 157 | 171 | 165 | 178 | 186 | 203 |
| Material Cost % | 76% | 77% | 77% | 76% | 74% | 76% | 78% | 73% |
| Raw Material Cost | 131 | 134 | 134 | 145 | 136 | 150 | 160 | 169 |
| Change in Inventory | -1 | 0 | 2 | 0 | 0 | 1 | 2 | -2 |
| Manufacturing Cost % | 10% | 10% | 11% | 11% | 12% | 11% | 10% | 11% |
| Employee Cost % | 3% | 3% | 3% | 3% | 4% | 4% | 3% | 3% |
| Other Cost % | 1% | -0% | -2% | -0% | -0% | -1% | -2% | 2% |
| Raw Materials % | 77% | 77% | 76% | 75% | 73% | 75% | 77% | 74% |
| Stock Adjustments % | 0% | -0% | -1% | -0% | -0% | -1% | -1% | 1% |
| Other Manufacturing Expenses % | 10% | 10% | 11% | 11% | 12% | 11% | 10% | 11% |
| Operating Profit | 17 | 17 | 19 | 21 | 20 | 22 | 22 | 26 |
| OPM % | 10% | 10% | 11% | 11% | 11% | 11% | 11% | 12% |
| + Other Income | 3 | 3 | 3 | 5 | 3 | 4 | 3 | 4 |
| Miscellaneous Income | 3 | 3 | 3 | 5 | 3 | 4 | 3 | 4 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 6 |
| Profit before tax | 15 | 16 | 17 | 20 | 17 | 20 | 19 | 24 |
| + Tax % | 22% | 25% | 21% | 19% | 22% | 24% | 20% | 22% |
| Current Tax | 3 | 4 | 4 | 4 | 4 | 5 | 4 | 5 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 12 | 12 | 13 | 16 | 14 | 15 | 15 | 18 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Net Profit After Minority Interest | 12 | 12 | 13 | 16 | 14 | 15 | 15 | 18 |
| EPS in Rs | 9.70 | 5.02 | 5.63 | 6.89 | 5.72 | 6.24 | 6.39 | 7.76 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Sales | 97 | 114 | 233 | 393 | 602 | 713 | 823 |
| Sales Growth % | 18% | 104% | 69% | 53% | 18% | 15% | |
| Gross Sales | 114 | 233 | 393 | 602 | 713 | 823 | |
| + Expenses | 95 | 108 | 219 | 361 | 545 | 639 | 732 |
| Material Cost % | 75% | 74% | 76% | 76% | 77% | 76% | 75% |
| Raw Material Cost | 71 | 85 | 177 | 298 | 466 | 544 | 615 |
| Change in Inventory | 1 | 0 | 0 | -1 | -1 | -2 | -2 |
| Manufacturing Cost % | 16% | 13% | 12% | 11% | 8% | 8% | 9% |
| Employee Cost % | 5% | 5% | 4% | 3% | 3% | 3% | 3% |
| Other Cost % | 3% | 3% | 2% | 2% | 2% | 2% | 2% |
| Raw Materials % | 74% | 74% | 76% | 76% | 78% | 76% | 75% |
| Stock Adjustments % | -1% | -0% | 0% | 0% | 0% | 0% | 0% |
| Power & Fuel % | 2% | 1% | 1% | 1% | 1% | 1% | 1% |
| Other Manufacturing Expenses % | 14% | 11% | 11% | 10% | 8% | 8% | 8% |
| Selling & Administration % | 2% | 2% | 2% | 2% | 2% | 2% | 2% |
| Miscellaneous Expenses % | 4% | 0% | 1% | 1% | 0% | 0% | 0% |
| Operating Profit | 1 | 6 | 14 | 32 | 56 | 73 | 90 |
| OPM % | 1% | 6% | 6% | 8% | 9% | 10% | 11% |
| + Other Income | 14 | 10 | 12 | 14 | 11 | 14 | 14 |
| Miscellaneous Income | 13 | 12 | 14 | 11 | 14 | 14 | |
| Interest | 0 | 0 | 1 | 2 | 3 | 3 | 3 |
| Depreciation | 7 | 5 | 7 | 9 | 15 | 16 | 21 |
| Profit before tax | 11 | 18 | 35 | 49 | 68 | 80 | |
| + Tax % | 23% | 18% | 20% | 22% | 22% | 22% | |
| Current Tax | 1 | 3 | 4 | 6 | 10 | 15 | 18 |
| Deferred Tax | -1 | 0 | -1 | 1 | 1 | 0 | 0 |
| + Net Profit | 9 | 15 | 28 | 39 | 53 | 62 | |
| Profit Growth % | 74% | 89% | 38% | 38% | 17% | ||
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | 0 | -1 | |
| Exceptional Item | 0 | 0 | 0 | 0 | 0 | -1 | |
| Net Profit After Minority Interest | 7 | 9 | 15 | 28 | 39 | 53 | 62 |
| EPS in Rs | 11.08 | 14.35 | 25.04 | 47.27 | 32.55 | 22.39 | 26.04 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 6 | 6 | 6 | 6 | 12 | 24 | 24 |
| Reserves | 164 | 172 | 185 | 212 | 242 | 279 | 334 |
| + Borrowings | 0 | 4 | 13 | 34 | 31 | 32 | 62 |
| Secured Borrowings | 0 | 0 | 2 | 2 | 2 | 0 | 0 |
| Unsecured Borrowings | 0 | 4 | 11 | 32 | 29 | 32 | 62 |
| Deferred Credit | 0 | 0 | 2 | 2 | 0 | 0 | 0 |
| + Other Liabilities | 19 | 40 | 46 | 92 | 112 | 151 | 144 |
| Current Liabilities | 19 | 39 | 49 | 100 | 117 | 158 | 158 |
| Provisions | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
| Other liability items | 1 | 1 | 0 | 0 | 1 | 2 | 3 |
| Total Liabilities | 189 | 223 | 250 | 344 | 396 | 486 | 563 |
| + Fixed Assets | 33 | 41 | 47 | 133 | 147 | 153 | 269 |
| Gross Block | 65 | 77 | 86 | 178 | 206 | 228 | 368 |
| Accumulated Depreciation | 31 | 35 | 38 | 45 | 59 | 75 | 98 |
| CWIP | 0 | 3 | 32 | 13 | 12 | 28 | 19 |
| Investments | 39 | 40 | 43 | 51 | 56 | 63 | 83 |
| + Other Assets | 117 | 138 | 128 | 146 | 181 | 242 | 192 |
| Inventories | 7 | 12 | 21 | 39 | 30 | 44 | 48 |
| Trade receivables | 6 | 31 | 30 | 31 | 87 | 93 | 101 |
| Cash Equivalents | 96 | 85 | 51 | 52 | 33 | 63 | 23 |
| Loans n Advances | 8 | 5 | 26 | 17 | 25 | 22 | 27 |
| Other asset items | 1 | 5 | -1 | 8 | 6 | 20 | -7 |
| Total Assets | 189 | 223 | 250 | 344 | 396 | 486 | 563 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 3 | -2 | 1 | 48 | 27 | 84 | 37 |
| Profit from Operations | -1 | 8 | 16 | 34 | 57 | 74 | 92 |
| Working Capital Changes | 5 | -7 | -11 | 20 | -19 | 25 | -37 |
| Profit Before Tax & Extraordinary Items | 6 | 11 | 18 | 35 | 49 | 68 | 80 |
| Depreciation | 7 | 5 | 7 | 9 | 15 | 16 | 21 |
| Interest (Net) | -7 | -5 | -3 | -2 | 1 | 1 | 2 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | -1 | -1 | -3 | -2 | 0 | 0 | 0 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 11 | -25 | 1 | -1 | -56 | -6 | -7 |
| Inventories | 3 | -5 | -9 | -18 | 10 | -15 | -3 |
| Trade Payables | -4 | 21 | 8 | 35 | 28 | 30 | -6 |
| Direct Taxes Paid | -1 | -3 | -4 | -5 | -10 | -15 | -18 |
| + Cash from Investing Activity | -10 | 1 | -4 | -35 | -6 | -42 | -59 |
| Purchase of Fixed Assets | 0 | -15 | -29 | -46 | -34 | -48 | -73 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | -1 | 0 | -16 | -10 |
| Sale of Investments | 0 | 0 | 0 | 0 | 1 | 17 | 0 |
| Interest Received | 5 | 6 | 4 | 4 | 2 | 3 | 1 |
| Dividend Received | 1 | 1 | 1 | 1 | 2 | 1 | 2 |
| Others | -16 | 9 | 21 | 8 | 24 | 0 | 21 |
| + Cash from Financing Activity | -1 | -1 | 0 | -5 | -8 | -12 | -14 |
| Proceeds from Issue of Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | -2 | -1 |
| Repayment of Financial Liabilities | 0 | 0 | -1 | -2 | -2 | -3 | -4 |
| Dividend Paid | 0 | 0 | -1 | -1 | -3 | -4 | -6 |
| Interest Paid | 0 | 0 | -1 | -2 | -3 | -2 | -3 |
| Net Cash Flow | -7 | -1 | -3 | 8 | 13 | 29 | -36 |