| Industry
Industry name |
Auto Ancillaries |
| Variance
Full Year Net Profit Variance |
6 |
| Equity
Latest Equity |
60.19 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
1272.94 |
| Dividend
Full Year Dividend % |
40 |
| Sales Turnover
Full Year Net Sales |
4852.09 |
| Net Profit
Full Year Net Profit |
142.38 |
| Full Year CPS
Full Year Cash Per Share |
55.8 |
| Earning Per Share
Full Year Earning Per Share |
23.7 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
1381.89 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
221.5 |
| Networth
Full Year Return on Networth |
11.52 |
| Price/Book Value
Price to Book value |
2.428894 |
| Yearly PE ratio
Full Year Price to Earning per share |
22.7 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
9.6 |
| Bse value
BSE Value in lakhs |
18.58 |
| Nse value
NSE Value in lakhs |
432.04 |
| High
52 week high |
764 |
| Low
52 week low |
424 |
| Price
NSE Current market price |
539 |
| CPM
Current market price |
538 |
| Market cap
BSE / NSE Market Cap |
3236.76 |
| Net profit
Latest Quarter Net Profit |
37.28 |
| Net profit variance
Latest Quarter Net Profit variance |
33 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
3704.09 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
373.91 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
10.09 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
463.59 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
9.01 |
| TTM NP
Trailing Twelve 12 month Net Profit |
130.17 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
50.84 |
| TTM EPS
Trailing Twelve 12 month EPS |
34.79 |
| TTM PE
Trailing Twelve 12 month PE |
15.46 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
164.79 |
| Equity
Latest Equity |
60.19 |
| LTP
Latest Price (BSE/NSE) |
538 |
| Gross block
Latest Gross Block |
2688.94 |
| Loans
Total loans |
298.33 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
8 |
| Year GPM
Full Year Gross Profit Margin |
8.3 |
| Quarter OPM
Latest quater Operation Profit Margin |
7.6 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 984 | 974 | 1,014 | 1,090 | 1,270 | 1,185 | 1,307 | 1,382 |
| YOY Sales Growth % | 11% | 9% | 10% | 19% | 29% | 22% | 29% | 27% |
| Gross Sales | 984 | 974 | 1,014 | 1,090 | 1,270 | 1,185 | 1,307 | 1,382 |
| + Expenses | 885 | 879 | 910 | 1,008 | 1,152 | 1,079 | 1,178 | 1,277 |
| Material Cost % | 62% | 66% | 59% | 63% | 67% | 66% | 64% | 65% |
| Raw Material Cost | 609 | 619 | 615 | 684 | 826 | 757 | 834 | 894 |
| Change in Inventory | 2 | 24 | -16 | -2 | 21 | 24 | -1 | 4 |
| Manufacturing Cost % | 15% | 15% | 15% | 16% | 15% | 16% | 14% | 14% |
| Employee Cost % | 14% | 14% | 13% | 13% | 12% | 13% | 12% | 14% |
| Other Cost % | -0% | -5% | 3% | 0% | -3% | -4% | 0% | -1% |
| Raw Materials % | 62% | 64% | 61% | 63% | 65% | 64% | 64% | 65% |
| Stock Adjustments % | -0% | -2% | 2% | 0% | -2% | -2% | 0% | -0% |
| Other Manufacturing Expenses % | 15% | 15% | 15% | 16% | 15% | 16% | 14% | 14% |
| Operating Profit | 99 | 95 | 104 | 82 | 118 | 105 | 129 | 105 |
| OPM % | 10% | 10% | 10% | 8% | 9% | 9% | 10% | 8% |
| + Other Income | 7 | 5 | 10 | 21 | 39 | 5 | 18 | 13 |
| Miscellaneous Income | 7 | 5 | 10 | 21 | 39 | 5 | 18 | 13 |
| Exceptional Income | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Interest | 14 | 14 | 15 | 17 | 17 | 17 | 18 | 18 |
| Depreciation | 42 | 44 | 44 | 50 | 44 | 49 | 50 | 50 |
| Profit before tax | 50 | 42 | 56 | 36 | 96 | 45 | 79 | 51 |
| + Tax % | 20% | 28% | 23% | 23% | 23% | 25% | 19% | 27% |
| Current Tax | 13 | 15 | 13 | 9 | 19 | 21 | 13 | 14 |
| Deferred Tax | -3 | -3 | 0 | -1 | 3 | -10 | 2 | 0 |
| + Net Profit | 40 | 30 | 43 | 28 | 73 | 33 | 64 | 37 |
| Extraordinary Income / Expense | 0 | 0 | 2 | 0 | 0 | -3 | 0 | 0 |
| Exceptional Item | 0 | 0 | 2 | 0 | 0 | -3 | 0 | 0 |
| Net Profit After Minority Interest | 40 | 30 | 43 | 28 | 73 | 33 | 64 | 37 |
| EPS in Rs | 6.65 | 4.97 | 7.08 | 4.65 | 12.19 | 5.56 | 10.60 | 6.19 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 1,748 | 1,984 | 2,336 | 1,943 | 1,864 | 2,324 | 2,909 | 3,521 | 3,885 | 4,852 |
| Sales Growth % | 14% | 18% | -17% | -4% | 25% | 25% | 21% | 10% | 25% | |
| Gross Sales | 1,647 | 2,336 | 1,943 | 1,864 | 2,324 | 2,909 | 3,521 | 3,885 | 4,852 | |
| Excise Duty | 136 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 1,481 | 1,798 | 2,092 | 1,757 | 1,686 | 2,131 | 2,664 | 3,181 | 3,501 | 4,417 |
| Material Cost % | 54% | 57% | 59% | 57% | 59% | 61% | 63% | 61% | 61% | 63% |
| Raw Material Cost | 952 | 1,149 | 1,387 | 1,099 | 1,092 | 1,439 | 1,833 | 2,153 | 2,407 | 3,101 |
| Change in Inventory | -7 | -13 | -4 | 15 | 1 | -23 | -6 | -4 | -23 | -41 |
| Manufacturing Cost % | 12% | 13% | 13% | 14% | 13% | 13% | 12% | 12% | 11% | 11% |
| Employee Cost % | 13% | 13% | 13% | 15% | 15% | 14% | 13% | 14% | 14% | 13% |
| Other Cost % | 6% | 7% | 4% | 5% | 4% | 4% | 3% | 3% | 4% | 5% |
| Raw Materials % | 54% | 58% | 59% | 57% | 59% | 62% | 63% | 61% | 62% | 64% |
| Stock Adjustments % | 0% | 1% | 0% | -1% | -0% | 1% | 0% | 0% | 1% | 1% |
| Power & Fuel % | 3% | 3% | 4% | 4% | 4% | 4% | 4% | 4% | 4% | 4% |
| Other Manufacturing Expenses % | 8% | 9% | 9% | 10% | 9% | 9% | 8% | 8% | 7% | 6% |
| Selling & Administration % | 4% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 3% | 4% |
| Miscellaneous Expenses % | 1% | 1% | 1% | 2% | 1% | 1% | 1% | 1% | 1% | 1% |
| Operating Profit | 267 | 186 | 244 | 187 | 177 | 192 | 245 | 341 | 383 | 435 |
| OPM % | 15% | 9% | 10% | 10% | 10% | 8% | 8% | 10% | 10% | 9% |
| + Other Income | 8 | 5 | 6 | 10 | 11 | 7 | 12 | 15 | 29 | 83 |
| Miscellaneous Income | 4 | 6 | 10 | 11 | 7 | 18 | 15 | 29 | 83 | |
| Exceptional Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | |
| Interest | 43 | 43 | 24 | 20 | 16 | 18 | 36 | 52 | 57 | 69 |
| Depreciation | 58 | 68 | 81 | 98 | 94 | 100 | 122 | 154 | 171 | 193 |
| Profit before tax | 98 | 145 | 78 | 78 | 81 | 100 | 150 | 185 | 256 | |
| + Tax % | 32% | 34% | 27% | 26% | 31% | 27% | 27% | 23% | 22% | |
| Current Tax | 10 | 31 | 42 | 24 | 20 | 27 | 35 | 48 | 51 | 62 |
| Deferred Tax | 1 | 1 | 7 | -3 | 0 | -1 | -8 | -8 | -8 | -5 |
| + Net Profit | 68 | 96 | 57 | 58 | 54 | 74 | 110 | 142 | 199 | |
| Profit Growth % | 42% | -41% | 1% | -6% | 36% | 50% | 28% | 40% | ||
| Extraordinary Income / Expense | 0 | -2 | 0 | 0 | -1 | -1 | 0 | 2 | -3 | |
| Exceptional Item | 0 | -2 | 0 | 0 | -1 | -1 | 0 | 2 | -3 | |
| Minority Interest (After Tax) | 0 | -1 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 41 | 65 | 95 | 57 | 58 | 56 | 73 | 110 | 142 | 199 |
| EPS in Rs | 7.86 | 10.90 | 15.92 | 9.47 | 9.61 | 9.29 | 12.22 | 18.32 | 23.53 | 33.00 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 51 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
| Reserves | 251 | 574 | 659 | 702 | 744 | 799 | 860 | 956 | 1,079 | 1,273 |
| + Borrowings | 460 | 484 | 268 | 283 | 310 | 620 | 666 | 741 | 924 | 1,148 |
| Secured Borrowings | 407 | 731 | 272 | 199 | 156 | 433 | 416 | 507 | 711 | 849 |
| Unsecured Borrowings | 54 | -247 | -4 | 84 | 154 | 187 | 251 | 234 | 213 | 298 |
| + Other Liabilities | 305 | 467 | 475 | 321 | 482 | 497 | 563 | 662 | 727 | 996 |
| Current Liabilities | 304 | 463 | 473 | 318 | 480 | 505 | 551 | 638 | 660 | 927 |
| Provisions | 13 | 26 | 17 | 7 | 12 | 16 | 17 | 24 | 20 | 29 |
| Minority Interest | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 0 | 0 | 0 |
| Other liability items | 6 | 11 | 7 | 4 | 3 | 1 | 29 | 52 | 74 | 70 |
| Total Liabilities | 1,067 | 1,585 | 1,462 | 1,367 | 1,597 | 1,976 | 2,150 | 2,420 | 2,790 | 3,477 |
| + Fixed Assets | 595 | 678 | 743 | 831 | 842 | 942 | 1,172 | 1,336 | 1,343 | 1,652 |
| Gross Block | 651 | 801 | 942 | 1,108 | 1,190 | 1,355 | 1,693 | 2,034 | 2,196 | 2,689 |
| Accumulated Depreciation | 56 | 124 | 199 | 277 | 349 | 412 | 521 | 698 | 853 | 1,037 |
| CWIP | 29 | 72 | 37 | 33 | 15 | 128 | 115 | 76 | 69 | 115 |
| Investments | 11 | 24 | 39 | 48 | 58 | 53 | 49 | 57 | 61 | 67 |
| + Other Assets | 433 | 811 | 642 | 454 | 682 | 853 | 814 | 950 | 1,318 | 1,642 |
| Inventories | 162 | 206 | 220 | 196 | 212 | 260 | 301 | 338 | 410 | 561 |
| Trade receivables | 205 | 267 | 337 | 192 | 357 | 445 | 355 | 458 | 557 | 823 |
| Cash Equivalents | 7 | 256 | 5 | 8 | 11 | 7 | 7 | 36 | 81 | 51 |
| Loans n Advances | 50 | 67 | 69 | 48 | 87 | 94 | 134 | 109 | 123 | 126 |
| Other asset items | 8 | 14 | 11 | 10 | 14 | 46 | 17 | 11 | 145 | 82 |
| Total Assets | 1,067 | 1,585 | 1,462 | 1,367 | 1,597 | 1,976 | 2,150 | 2,420 | 2,790 | 3,477 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 96 | 188 | 133 | 239 | 124 | 49 | 308 | 275 | 247 | 210 |
| Profit from Operations | 150 | 207 | 256 | 206 | 196 | 210 | 256 | 346 | 394 | 461 |
| Working Capital Changes | -45 | -2 | -71 | 59 | -52 | -142 | 79 | -35 | -96 | -199 |
| Profit Before Tax & Extraordinary Items | 52 | 97 | 145 | 78 | 78 | 81 | 100 | 150 | 185 | 256 |
| Depreciation | 58 | 68 | 81 | 98 | 94 | 100 | 122 | 154 | 171 | 193 |
| Interest (Net) | 42 | 42 | 23 | 18 | 14 | 17 | 35 | 49 | 53 | 66 |
| Dividend Received | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | -3 | 0 | 0 | -1 | 0 | -1 | -3 | 0 | -3 | 0 |
| Profit / Loss on Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 3 | 1 | 1 | 1 | 0 | -2 | 1 |
| Profit / Loss in Forex | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | -42 | -62 | -70 | 142 | -166 | -50 | 90 | -102 | -100 | -267 |
| Inventories | -5 | -44 | -14 | 24 | -16 | -48 | -41 | -36 | -73 | -150 |
| Trade Payables | 11 | 115 | 7 | -115 | 156 | 1 | 23 | 78 | 41 | 251 |
| Loans & Advances | -1 | -4 | -2 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | -9 | -18 | -52 | -25 | -20 | -20 | -27 | -37 | -51 | -52 |
| + Cash from Investing Activity | -107 | -186 | -141 | -112 | -98 | -310 | -269 | -241 | -300 | -268 |
| Purchase of Fixed Assets | -109 | -176 | -124 | -88 | -77 | -297 | -257 | -237 | -316 | -299 |
| Sale of Fixed Assets | 3 | 1 | 3 | 2 | 2 | 1 | 6 | 4 | 11 | 18 |
| Purchase of Investments | 0 | -5 | -2 | 0 | 0 | -4 | 0 | -1 | 0 | -3 |
| Sale of Investments | 0 | 0 | 0 | 6 | 2 | 0 | 0 | 0 | 9 | 3 |
| Interest Received | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 2 | 4 | 3 |
| Dividend Received | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Investment in Group Companies | -1 | -8 | -20 | -23 | -26 | -15 | 0 | 0 | 0 | 0 |
| Others | 0 | 1 | 1 | -10 | -5 | 4 | -20 | -9 | -7 | 10 |
| + Cash from Financing Activity | 14 | 247 | -243 | -124 | -26 | 260 | -37 | -7 | 101 | 28 |
| Proceeds from Issue of Shares | 0 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 82 | 0 | 7 | 98 | 167 | 124 | 91 | 110 | 109 |
| Proceeds from Short-Term Borrowings | 171 | 26 | 52 | 0 | 0 | 129 | 0 | 77 | 197 | 134 |
| Repayment of Long-Term Borrowings | -105 | -85 | -260 | -7 | -6 | 0 | -5 | -91 | -111 | -116 |
| Repayment of Short-Term Borrowings | 0 | 0 | 0 | -73 | -73 | 0 | -92 | 0 | 0 | 0 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | -12 | -17 | -12 | -15 | -18 | -20 | -10 |
| Dividend Paid | -9 | -19 | -9 | -18 | -12 | -6 | -14 | -15 | -20 | -21 |
| Interest Paid | -43 | -43 | -25 | -21 | -16 | -17 | -35 | -51 | -56 | -68 |
| Others | 0 | -15 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 2 | 249 | -251 | 3 | -1 | -2 | 2 | 27 | 48 | -30 |