| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 545 | 422 | 406 | 510 | 522 | 522 | 512 | 491 | 584 | 606 | 614 | 699 | |
Growth YoY Revenue Growth YoY% | 0.2 | -11.4 | -15.8 | 0.3 | -4.1 | 23.7 | 26.0 | -3.7 | 11.8 | 16.0 | 20.0 | 42.4 |
| 509 | 396 | 373 | 480 | 492 | 500 | 477 | 463 | 558 | 564 | 596 | 655 | |
| 36 | 26 | 34 | 30 | 31 | 22 | 35 | 28 | 26 | 42 | 19 | 44 | |
OPM OPM% | 6.6 | 6.2 | 8.3 | 5.8 | 5.9 | 4.3 | 6.8 | 5.8 | 4.5 | 6.9 | 3.0 | 6.3 |
| 7 | -28 | 35 | 1 | 12 | 5 | 1 | 24 | 11 | 5 | 12 | 20 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 7 | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 10 |
Depreciation DepreciationCr | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 17 | 18 | 19 |
PBT PBTCr | 22 | -23 | 48 | 10 | 21 | 3 | 13 | 28 | 13 | 20 | 2 | 35 |
| 7 | 0 | 12 | 0 | 0 | 5 | 2 | 9 | -1 | 5 | 4 | 7 | |
| 15 | -23 | 36 | 10 | 20 | -2 | 10 | 19 | 13 | 15 | -1 | 29 | |
Growth YoY PAT Growth YoY% | 97.5 | -555.9 | 1,478.3 | 1.9 | 36.6 | 91.5 | -71.7 | 84.4 | -33.6 | 835.7 | -112.3 | 47.6 |
NPM NPM% | 2.7 | -5.5 | 8.9 | 2.0 | 3.9 | -0.4 | 2.0 | 3.9 | 2.3 | 2.4 | -0.2 | 4.1 |
| 1.4 | -1.2 | 2.7 | 1.2 | 1.9 | -0.2 | 0.8 | 1.6 | 1.1 | 1.4 | 0.0 | 2.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 545 | 422 | 406 | 510 | 522 | 522 | 512 | 491 | 584 | 606 | 614 | 699 | |
Growth YoY Revenue Growth YoY% | 0.2 | -11.4 | -15.8 | 0.3 | -4.1 | 23.7 | 26.0 | -3.7 | 11.8 | 16.0 | 20.0 | 42.4 |
| 509 | 396 | 373 | 480 | 492 | 500 | 477 | 463 | 558 | 564 | 596 | 655 | |
| 36 | 26 | 34 | 30 | 31 | 22 | 35 | 28 | 26 | 42 | 19 | 44 | |
OPM OPM% | 6.6 | 6.2 | 8.3 | 5.8 | 5.9 | 4.3 | 6.8 | 5.8 | 4.5 | 6.9 | 3.0 | 6.3 |
| 7 | -28 | 35 | 1 | 12 | 5 | 1 | 24 | 11 | 5 | 12 | 20 | |
Interest Expense Interest ExpenseCr | 7 | 7 | 6 | 7 | 8 | 8 | 8 | 9 | 10 | 10 | 10 | 10 |
Depreciation DepreciationCr | 14 | 14 | 14 | 14 | 15 | 15 | 15 | 15 | 15 | 17 | 18 | 19 |
PBT PBTCr | 22 | -23 | 48 | 10 | 21 | 3 | 13 | 28 | 13 | 20 | 2 | 35 |
| 7 | 0 | 12 | 0 | 0 | 5 | 2 | 9 | -1 | 5 | 4 | 7 | |
| 15 | -23 | 36 | 10 | 20 | -2 | 10 | 19 | 13 | 15 | -1 | 29 | |
Growth YoY PAT Growth YoY% | 97.5 | -555.9 | 1,478.3 | 1.9 | 36.6 | 91.5 | -71.7 | 84.4 | -33.6 | 835.7 | -112.3 | 47.6 |
NPM NPM% | 2.7 | -5.5 | 8.9 | 2.0 | 3.9 | -0.4 | 2.0 | 3.9 | 2.3 | 2.4 | -0.2 | 4.1 |
| 1.4 | -1.2 | 2.7 | 1.2 | 1.9 | -0.2 | 0.8 | 1.6 | 1.1 | 1.4 | 0.0 | 2.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,214 | 1,236 | 2,123 | 1,916 | 1,984 | 1,882 | 2,066 | 2,295 | 2,503 |
Growth Revenue Growth% | 1.8 | 71.8 | -9.8 | 3.6 | -5.2 | 9.8 | 11.1 | 22.3 | |
| 1,145 | 1,190 | 2,040 | 1,833 | 1,894 | 1,761 | 1,949 | 2,167 | 2,372 | |
| 69 | 45 | 82 | 83 | 90 | 120 | 117 | 128 | 131 | |
OPM OPM% | 5.7 | 3.7 | 3.9 | 4.3 | 4.5 | 6.4 | 5.7 | 5.6 | 5.2 |
| 4 | 5 | 5 | 5 | 60 | 24 | 19 | 39 | 48 | |
Interest Expense Interest ExpenseCr | 4 | 12 | 16 | 12 | 27 | 28 | 31 | 39 | 40 |
Depreciation DepreciationCr | 20 | 32 | 39 | 36 | 53 | 56 | 59 | 65 | 69 |
PBT PBTCr | 49 | 7 | 33 | 41 | 70 | 61 | 46 | 63 | 70 |
| 11 | 3 | 13 | 11 | 19 | 23 | 7 | 17 | 14 | |
PAT PATCr | 37 | 4 | 20 | 30 | 52 | 38 | 39 | 46 | 55 |
Growth PAT Growth% | -90.0 | 446.7 | 44.9 | 74.3 | -26.3 | 2.7 | 18.1 | 15.6 | |
NPM NPM% | 3.1 | 0.3 | 1.0 | 1.6 | 2.6 | 2.0 | 1.9 | 2.0 | 2.2 |
| 3.7 | 0.4 | 2.0 | 3.0 | 5.6 | 3.9 | 3.6 | 4.0 | 5.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,214 | 1,236 | 2,123 | 1,916 | 1,984 | 1,882 | 2,066 | 2,295 | 2,503 |
Growth Revenue Growth% | 1.8 | 71.8 | -9.8 | 3.6 | -5.2 | 9.8 | 11.1 | 22.3 | |
| 1,145 | 1,190 | 2,040 | 1,833 | 1,894 | 1,761 | 1,949 | 2,167 | 2,372 | |
| 69 | 45 | 82 | 83 | 90 | 120 | 117 | 128 | 131 | |
OPM OPM% | 5.7 | 3.7 | 3.9 | 4.3 | 4.5 | 6.4 | 5.7 | 5.6 | 5.2 |
| 4 | 5 | 5 | 5 | 60 | 24 | 19 | 39 | 48 | |
Interest Expense Interest ExpenseCr | 4 | 12 | 16 | 12 | 27 | 28 | 31 | 39 | 40 |
Depreciation DepreciationCr | 20 | 32 | 39 | 36 | 53 | 56 | 59 | 65 | 69 |
PBT PBTCr | 49 | 7 | 33 | 41 | 70 | 61 | 46 | 63 | 70 |
| 11 | 3 | 13 | 11 | 19 | 23 | 7 | 17 | 14 | |
PAT PATCr | 37 | 4 | 20 | 30 | 52 | 38 | 39 | 46 | 55 |
Growth PAT Growth% | -90.0 | 446.7 | 44.9 | 74.3 | -26.3 | 2.7 | 18.1 | 15.6 | |
NPM NPM% | 3.1 | 0.3 | 1.0 | 1.6 | 2.6 | 2.0 | 1.9 | 2.0 | 2.2 |
| 3.7 | 0.4 | 2.0 | 3.0 | 5.6 | 3.9 | 3.6 | 4.0 | 5.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 277 | 269 | 291 | 317 | 364 | 381 | 396 | 428 |
| 220 | 362 | 420 | 513 | 642 | 578 | 549 | 731 | |
| 35 | 133 | 121 | 96 | 240 | 229 | 264 | 257 | |
| 564 | 796 | 863 | 961 | 1,276 | 1,218 | 1,241 | 1,455 | |
| 275 | 415 | 531 | 663 | 810 | 763 | 730 | 925 | |
| 289 | 381 | 332 | 298 | 465 | 455 | 512 | 530 | |
| 564 | 796 | 863 | 961 | 1,276 | 1,218 | 1,241 | 1,455 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Reserves ReservesCr | 277 | 269 | 291 | 317 | 364 | 381 | 396 | 428 |
| 220 | 362 | 420 | 513 | 642 | 578 | 549 | 731 | |
| 35 | 133 | 121 | 96 | 240 | 229 | 264 | 257 | |
| 564 | 796 | 863 | 961 | 1,276 | 1,218 | 1,241 | 1,455 | |
| 275 | 415 | 531 | 663 | 810 | 763 | 730 | 925 | |
| 289 | 381 | 332 | 298 | 465 | 455 | 512 | 530 | |
| 564 | 796 | 863 | 961 | 1,276 | 1,218 | 1,241 | 1,455 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 26 | 87 | 59 | 137 | 33 | 127 | 25 | 45 | |
| -15 | -139 | -14 | -99 | 37 | -77 | -9 | -57 | |
| -5 | 47 | -45 | -50 | -65 | -53 | -15 | 18 | |
Net Cash Flow Net Cash FlowCr | 6 | -5 | 0 | -13 | 6 | -3 | 1 | 5 |
Free Cash Flow Free Cash FlowCr | -40 | -41 | 50 | 128 | 52 | 88 | -39 | -28 |
CFO To PAT CFO To PAT% | 69.0 | 2,319.0 | 286.6 | 462.4 | 64.7 | 334.4 | 64.9 | 96.8 |
CFO To EBITDA CFO To EBITDA% | 37.2 | 191.8 | 71.0 | 165.5 | 37.1 | 105.7 | 21.6 | 35.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 26 | 87 | 59 | 137 | 33 | 127 | 25 | 45 | |
| -15 | -139 | -14 | -99 | 37 | -77 | -9 | -57 | |
| -5 | 47 | -45 | -50 | -65 | -53 | -15 | 18 | |
Net Cash Flow Net Cash FlowCr | 6 | -5 | 0 | -13 | 6 | -3 | 1 | 5 |
Free Cash Flow Free Cash FlowCr | -40 | -41 | 50 | 128 | 52 | 88 | -39 | -28 |
CFO To PAT CFO To PAT% | 69.0 | 2,319.0 | 286.6 | 462.4 | 64.7 | 334.4 | 64.9 | 96.8 |
CFO To EBITDA CFO To EBITDA% | 37.2 | 191.8 | 71.0 | 165.5 | 37.1 | 105.7 | 21.6 | 35.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 541 | 261 | 538 | 409 | 364 | 793 | 672 | 675 | 1,011 |
Price To Earnings Price To Earnings | 15.0 | 63.5 | 26.1 | 15.2 | 6.5 | 20.6 | 18.5 | 16.8 | 20.1 |
Price To Sales Price To Sales | 0.5 | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 |
Price To Book Price To Book | 1.8 | 0.9 | 1.7 | 1.2 | 0.9 | 2.0 | 1.6 | 1.5 | 2.3 |
EV To EBITDA EV To EBITDA | 8.0 | 7.8 | 8.1 | 6.3 | 7.0 | 8.8 | 8.6 | 8.4 | 10.9 |
GPM GPM% | 18.5 | 18.0 | 11.2 | 14.1 | 19.0 | 24.2 | 23.9 | 22.4 | 22.4 |
OPM OPM% | 5.7 | 3.7 | 3.9 | 4.3 | 4.5 | 6.4 | 5.7 | 5.6 | 5.2 |
NPM NPM% | 3.1 | 0.3 | 1.0 | 1.6 | 2.6 | 2.0 | 1.9 | 2.0 | 2.2 |
ROCE ROCE% | 15.9 | 4.7 | 10.7 | 11.6 | 14.6 | 13.1 | 10.1 | 11.7 | 11.7 |
ROE ROE% | 12.6 | 1.3 | 6.6 | 8.8 | 13.4 | 9.5 | 9.4 | 10.3 | 10.3 |
ROA ROA% | 6.6 | 0.5 | 2.4 | 3.1 | 4.0 | 3.1 | 3.1 | 3.2 | 3.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 541 | 261 | 538 | 409 | 364 | 793 | 672 | 675 | 1,011 |
Price To Earnings Price To Earnings | 15.0 | 63.5 | 26.1 | 15.2 | 6.5 | 20.6 | 18.5 | 16.8 | 20.1 |
Price To Sales Price To Sales | 0.5 | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 |
Price To Book Price To Book | 1.8 | 0.9 | 1.7 | 1.2 | 0.9 | 2.0 | 1.6 | 1.5 | 2.3 |
EV To EBITDA EV To EBITDA | 8.0 | 7.8 | 8.1 | 6.3 | 7.0 | 8.8 | 8.6 | 8.4 | 10.9 |
GPM GPM% | 18.5 | 18.0 | 11.2 | 14.1 | 19.0 | 24.2 | 23.9 | 22.4 | 22.4 |
OPM OPM% | 5.7 | 3.7 | 3.9 | 4.3 | 4.5 | 6.4 | 5.7 | 5.6 | 5.2 |
NPM NPM% | 3.1 | 0.3 | 1.0 | 1.6 | 2.6 | 2.0 | 1.9 | 2.0 | 2.2 |
ROCE ROCE% | 15.9 | 4.7 | 10.7 | 11.6 | 14.6 | 13.1 | 10.1 | 11.7 | 11.7 |
ROE ROE% | 12.6 | 1.3 | 6.6 | 8.8 | 13.4 | 9.5 | 9.4 | 10.3 | 10.3 |
ROA ROA% | 6.6 | 0.5 | 2.4 | 3.1 | 4.0 | 3.1 | 3.1 | 3.2 | 3.2 |
| Market CapitalizationMkt CapCr | 1,620 | 1,395 | 1,079 | 1,043 | 1,011 | 692 | 209 |
| Close PriceClose₹ | 681.10 | 128.90 | 1,772.70 | 109.80 | 101.05 | 36.40 | 15.01 |
| IndustryIndustry | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components |
| Price To EarningsPE | 24.96 | 10.09 | 18.60 | 25.48 | 20.13 | 145.60 | 7.94 |
| Price To SalesPS | 1.89 | 0.53 | 1.17 | 1.36 | 0.40 | 6.13 | 0.64 |
| RevenueRevenueCr | 859 | 2,621 | 926 | 766 | 2,503 | 113 | 329 |
| Revenue Growth TTMRev Gr TTM% | 18.2% | 13.3% | 29.8% | -4.9% | 22.3% | 4.2% | 13.4% |
| PAT Growth TTMPAT Gr TTM% | 17.3% | 172.0% | 12.1% | -33.3% | 15.6% | -51.1% | 91.0% |
| Market CapitalizationMkt CapCr | 1,620 | 1,395 | 1,079 | 1,043 | 1,011 | 692 | 209 |
| Close PriceClose₹ | 681.10 | 128.90 | 1,772.70 | 109.80 | 101.05 | 36.40 | 15.01 |
| IndustryIndustry | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components | Diversified Auto Components |
| Price To EarningsPE | 24.96 | 10.09 | 18.60 | 25.48 | 20.13 | 145.60 | 7.94 |
| Price To SalesPS | 1.89 | 0.53 | 1.17 | 1.36 | 0.40 | 6.13 | 0.64 |
| RevenueRevenueCr | 859 | 2,621 | 926 | 766 | 2,503 | 113 | 329 |
| Revenue Growth TTMRev Gr TTM% | 18.2% | 13.3% | 29.8% | -4.9% | 22.3% | 4.2% | 13.4% |
| PAT Growth TTMPAT Gr TTM% | 17.3% | 172.0% | 12.1% | -33.3% | 15.6% | -51.1% | 91.0% |