Auto Ancillary · Founded 1991 · www.krosslimited.com · BSE 544253 · NSE KROSS · ISIN INE0O6601022
No Notes Added Yet
Business
Kross Ltd. is an Auto Ancillary company based in India. Its core business involves manufacturing and supplying various components, parts, and systems to the automotive industry. This typically includes serving Original Equipment Manufacturers (OEMs) for new vehicle production and/or the aftermarket segment for replacement parts and accessories. The company generates revenue by selling these manufactured components, leveraging its production capabilities and supply chain efficiencies. Its business model is primarily B2B, focusing on relationships with vehicle manufacturers and potentially distributors for the aftermarket.
Revenue Mix
Without specific company data, typical segments for an auto ancillary company like Kross Ltd. would likely include:
OEM Supply: Providing components directly to vehicle manufacturers (e.g., passenger vehicles, commercial vehicles, two-wheelers, tractors) for their assembly lines.
Aftermarket: Supplying replacement parts and accessories through a distribution network to garages, retailers, and service centers.
Exports: Supplying components to overseas vehicle manufacturers or aftermarket distributors.
Specific revenue contribution from each segment is not available.
Industry
The Indian Auto Ancillary industry is characterized by its close ties to the automotive sector's performance, which is cyclical. It's a diverse sector, ranging from large Tier-1 suppliers providing complex systems to smaller Tier-2/3 players specializing in specific components. The industry is increasingly focused on technology adoption, cost efficiency, and meeting stringent quality standards set by global and domestic OEMs. Kross Ltd. likely positions itself either as a specialized component manufacturer with particular expertise, a mass-market supplier focusing on high volumes and cost competitiveness, or a comprehensive provider across multiple product categories. Its exact standing relative to peers (e.g., a leader in a niche, a challenger, or a smaller player) would depend on its product portfolio, technological capabilities, and customer base.
MOAT
Kross Ltd. could possess several potential competitive advantages:
Switching Costs: High for critical components, as OEMs incur significant costs and time for testing and validating new suppliers. Once integrated, suppliers often have sticky relationships.
Long-standing OEM Relationships: Established trust and strong relationships with major automotive manufacturers can provide stable order books and preferred supplier status.
Economies of Scale: For high-volume components, scale in manufacturing and raw material procurement can lead to cost efficiencies, making it harder for smaller players to compete on price.
Proprietary Technology/R&D: Investment in specialized materials, advanced manufacturing processes, or unique component designs can create intellectual property and differentiation.
Quality & Reliability: A reputation for consistent quality and timely delivery is crucial in the automotive sector and can be a significant differentiator.
Growth Drivers
Key factors that could drive Kross Ltd.'s growth over the next 3-5 years include:
Overall Indian Automotive Sector Growth: Increased vehicle production across all segments (PV, CV, 2W) driven by rising disposable incomes, urbanization, and improving infrastructure.
Premiumization & Content Per Vehicle: Growing consumer preference for feature-rich vehicles leads to higher value and more complex components per vehicle.
Increased Exports: Indian auto ancillaries are gaining global competitiveness, leading to opportunities to supply international OEMs and aftermarket.
Electric Vehicle (EV) Transition: Opportunity to develop and supply new components specific to EVs (e.g., motor components, battery housing, thermal management systems), while adapting away from ICE-specific parts.
Government Initiatives: Policies like the Production Linked Incentive (PLI) scheme for the auto sector and focus on infrastructure development can boost demand.
Risks
Kross Ltd. faces several risks inherent to the auto ancillary sector:
Cyclicality of the Automotive Industry: Demand for components is directly tied to vehicle sales, making the company susceptible to economic downturns and fluctuations in auto demand.
Raw Material Price Volatility: Fluctuations in commodity prices (steel, aluminum, plastics, rare earth metals) can impact profit margins if not effectively passed on to customers.
Technological Disruption: The transition to EVs and autonomous driving could render some existing product lines obsolete or require significant R&D investment and retooling.
Intense Competition & Pricing Pressure: The industry is competitive, leading to constant pressure from OEMs to reduce costs and maintain high quality, affecting profitability.
Supply Chain Disruptions: Global events, geopolitical issues, or logistics challenges can disrupt the supply of raw materials or delivery of finished goods.
Regulatory Changes: Evolving emission norms, safety standards, and import/export policies can necessitate product redesigns or impact operational costs.
Management & Ownership
As is common in India, Kross Ltd. is likely a promoter-led company. The quality of management, their vision, execution capabilities, and ability to adapt to industry changes are critical for the company's long-term success. Ownership structure typically involves a significant stake held by the promoter group, along with institutional investors and public shareholders. Specific details regarding promoters, management experience, or ownership percentages are not available from the provided information.
Outlook
Kross Ltd. operates in a critical segment of the Indian economy with significant growth potential, driven by India's expanding automotive market and increasing vehicle penetration. The bull case hinges on the company's ability to capitalize on this domestic growth, successfully navigate the technological transition towards EVs by innovating its product portfolio, strengthen its OEM relationships, and potentially expand its export footprint. Effective cost management and supply chain resilience would also be key.
However, the bear case involves risks such as a prolonged slowdown in the automotive sector, intense pricing pressure from OEMs, failure to adapt quickly enough to technological disruptions (especially the EV shift), and volatility in raw material costs impacting profitability. The company's performance will heavily depend on its strategic agility, R&D investments, and operational efficiency in a dynamic and competitive environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 183 | 146 | 139 | 150 | 185 | 139 | 131 | 177 | 225 | 184 |
| Other Income | 1 | 0 | 1 | 2 | 2 | 2 | 1 | 0 | 1 | 0 |
| Total Income | 184 | 147 | 140 | 152 | 187 | 141 | 132 | 178 | 226 | 185 |
| Total Expenditure | 156 | 130 | 121 | 130 | 158 | 123 | 116 | 154 | 192 | 162 |
| Operating Profit | 28 | 17 | 19 | 22 | 29 | 18 | 16 | 24 | 34 | 23 |
| Interest | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 22 | 11 | 13 | 18 | 25 | 14 | 12 | 19 | 30 | 18 |
| Provision for Tax | 6 | 3 | 4 | 4 | 8 | 3 | 4 | 5 | 8 | 5 |
| Profit After Tax | 16 | 8 | 10 | 14 | 17 | 11 | 8 | 14 | 22 | 13 |
| Adjustments | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 16 | 8 | 10 | 14 | 17 | 11 | 8 | 14 | 22 | 13 |
| Adjusted Earnings Per Share | 2.9 | 1.4 | 1.5 | 2.1 | 2.7 | 1.7 | 1.3 | 2.2 | 3.5 | 2.1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 136 | 142 | 174 | 231 | 161 | 185 | 297 | 489 | 620 | 620 | 673 | 717 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 5 | 4 | 2 |
| Total Income | 137 | 143 | 174 | 231 | 161 | 186 | 298 | 489 | 621 | 626 | 678 | 721 |
| Total Expenditure | 120 | 124 | 152 | 207 | 144 | 166 | 268 | 431 | 539 | 539 | 585 | 624 |
| Operating Profit | 17 | 18 | 22 | 25 | 17 | 20 | 30 | 58 | 82 | 87 | 92 | 97 |
| Interest | 9 | 9 | 11 | 10 | 10 | 9 | 8 | 12 | 15 | 12 | 8 | 8 |
| Depreciation | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 4 | 6 | 7 | 9 | 9 |
| Exceptional Income / Expenses | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 6 | 7 | 11 | 3 | 7 | 16 | 42 | 61 | 67 | 75 | 79 |
| Provision for Tax | 2 | 2 | 2 | 2 | 1 | 1 | 4 | 11 | 16 | 19 | 20 | 22 |
| Profit After Tax | 3 | 4 | 5 | 9 | 2 | 6 | 12 | 31 | 45 | 48 | 55 | 57 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 3 | 4 | 5 | 9 | 2 | 6 | 12 | 31 | 45 | 48 | 55 | 57 |
| Adjusted Earnings Per Share | 0.6 | 0.7 | 0.9 | 1.7 | 0.4 | 1.1 | 2.2 | 5.7 | 8.3 | 7.4 | 8.6 | 9.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 11% | 29% | 17% |
| Operating Profit CAGR | 6% | 17% | 36% | 18% |
| PAT CAGR | 15% | 21% | 56% | 34% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 28% | NA% | NA% | NA% |
| ROE Average | 12% | 22% | 24% | 16% |
| ROCE Average | 16% | 24% | 24% | 20% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 38 | 42 | 46 | 55 | 58 | 64 | 72 | 102 | 147 | 435 | 490 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 10 | 6 | 11 | 11 | 15 | 30 | 24 | 27 | 23 | 5 | 29 |
| Other Non-Current Liabilities | 8 | 7 | 9 | 6 | 7 | 6 | 10 | 10 | 11 | 14 | 16 |
| Total Current Liabilities | 63 | 63 | 66 | 85 | 79 | 74 | 95 | 111 | 177 | 133 | 119 |
| Total Liabilities | 119 | 117 | 132 | 158 | 158 | 174 | 201 | 251 | 358 | 587 | 653 |
| Fixed Assets | 40 | 39 | 50 | 56 | 59 | 70 | 76 | 89 | 106 | 132 | 207 |
| Other Non-Current Assets | 1 | 0 | 1 | 1 | 7 | 1 | 9 | 10 | 12 | 56 | 72 |
| Total Current Assets | 78 | 77 | 82 | 100 | 92 | 102 | 117 | 151 | 240 | 398 | 374 |
| Total Assets | 119 | 117 | 132 | 158 | 158 | 174 | 201 | 251 | 358 | 587 | 653 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 4 | 4 | 4 | 6 | 5 | 1 | 1 | 13 | 6 | 83 |
| Cash Flow from Operating Activities | 0 | 14 | 20 | 16 | 16 | 6 | 18 | 42 | 8 | 9 | 28 |
| Cash Flow from Investing Activities | 0 | -2 | -13 | -12 | -13 | -9 | -12 | -19 | -30 | -67 | -118 |
| Cash Flow from Financing Activities | 0 | -12 | -6 | -2 | -4 | 4 | -6 | -11 | 15 | 136 | 12 |
| Net Cash Inflow / Outflow | 0 | -1 | 1 | 1 | -0 | 0 | 0 | 12 | -7 | 77 | -78 |
| Closing Cash & Cash Equivalent | 0 | 4 | 4 | 6 | 5 | 5 | 1 | 13 | 6 | 83 | 4 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.61 | 0.73 | 0.93 | 1.66 | 0.36 | 1.06 | 2.25 | 5.72 | 8.3 | 7.44 | 8.56 |
| CEPS(Rs) | 1.26 | 1.36 | 1.61 | 2.43 | 1.18 | 1.9 | 3.27 | 6.52 | 9.37 | 8.51 | 9.97 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 7.09 | 7.82 | 8.75 | 10.41 | 10.77 | 11.83 | 13.39 | 18.88 | 27.14 | 67.35 | 75.92 |
| Core EBITDA Margin(%) | 12.33 | 12.67 | 12.56 | 10.57 | 10.28 | 10.74 | 9.93 | 11.77 | 13.02 | 13.1 | 13.06 |
| EBIT Margin(%) | 9.99 | 10.66 | 10.71 | 9.07 | 7.77 | 8.54 | 8.23 | 11.04 | 12.28 | 12.84 | 12.35 |
| Pre Tax Margin(%) | 3.55 | 4.26 | 4.24 | 4.81 | 1.76 | 3.75 | 5.48 | 8.54 | 9.88 | 10.86 | 11.15 |
| PAT Margin (%) | 2.38 | 2.73 | 2.84 | 3.81 | 1.22 | 3.09 | 4.09 | 6.33 | 7.24 | 7.74 | 8.2 |
| Cash Profit Margin (%) | 4.89 | 5.09 | 4.91 | 5.58 | 3.97 | 5.54 | 5.94 | 7.21 | 8.17 | 8.84 | 9.55 |
| ROA(%) | 2.86 | 3.29 | 3.96 | 6.07 | 1.24 | 3.45 | 6.49 | 13.69 | 14.75 | 10.17 | 8.91 |
| ROE(%) | 8.99 | 9.79 | 11.23 | 17.28 | 3.44 | 9.38 | 17.84 | 35.45 | 36.06 | 16.52 | 11.95 |
| ROCE(%) | 16.39 | 17.18 | 19.86 | 19.58 | 10.46 | 11.94 | 16.3 | 30.95 | 33.57 | 21.8 | 16.47 |
| Receivable days | 77.7 | 88.41 | 71.95 | 59.8 | 89.25 | 74.61 | 56.2 | 38.16 | 47.56 | 85.82 | 102.77 |
| Inventory Days | 100.17 | 93.29 | 77.95 | 63.68 | 97.6 | 86.56 | 51.8 | 38.68 | 42.87 | 53.56 | 55.33 |
| Payable days | 79.96 | 74.54 | 64.14 | 53.23 | 75.95 | 68.36 | 38.38 | 33.52 | 42.46 | 59.87 | 63.5 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.4 | 18.51 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.48 | 2.09 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.38 | 0.4 | 0.35 | 0.29 | 0.46 | 0.46 | 0.33 | 0.18 | 0.22 | 1.65 | 1.56 |
| EV/Core EBITDA(x) | 3.05 | 3.08 | 2.75 | 2.73 | 4.32 | 4.22 | 3.3 | 1.5 | 1.63 | 11.84 | 11.39 |
| Net Sales Growth(%) | 24.2 | 4.16 | 22.39 | 32.93 | -30.45 | 15.42 | 60.39 | 64.27 | 26.94 | 0.03 | 8.51 |
| EBIT Growth(%) | 14.49 | 11.12 | 23.07 | 12.56 | -40.44 | 26.86 | 54.51 | 120.38 | 41.27 | 4.58 | 4.31 |
| PAT Growth(%) | 41.28 | 19.64 | 27.52 | 77.88 | -77.8 | 193.68 | 112.24 | 154.18 | 45.1 | 7.01 | 14.96 |
| EPS Growth(%) | 41.28 | 19.64 | 27.52 | 77.88 | -78.2 | 193.68 | 112.25 | 154.18 | 45.1 | -10.27 | 14.96 |
| Debt/Equity(x) | 1.32 | 1.14 | 1.13 | 1.09 | 1.12 | 1.22 | 1.19 | 0.86 | 0.8 | 0.08 | 0.11 |
| Current Ratio(x) | 1.23 | 1.23 | 1.24 | 1.19 | 1.17 | 1.39 | 1.22 | 1.36 | 1.35 | 2.99 | 3.15 |
| Quick Ratio(x) | 0.63 | 0.68 | 0.64 | 0.7 | 0.6 | 0.8 | 0.79 | 0.8 | 0.88 | 2.25 | 2.26 |
| Interest Cover(x) | 1.55 | 1.67 | 1.66 | 2.13 | 1.29 | 1.78 | 3 | 4.41 | 5.11 | 6.49 | 10.3 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.05 |
| # | Mar 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 100 | 67.7 | 67.7 | 67.87 | 67.99 | 68.23 | 68.38 | 68.38 | 68.52 | 68.57 |
| FII | 0 | 6.83 | 5.93 | 4.17 | 3.18 | 2.53 | 2.31 | 2.4 | 2.62 | 2.51 |
| DII | 0 | 8.97 | 9.53 | 9.33 | 9.72 | 8.87 | 7.41 | 5.78 | 6.03 | 6.05 |
| Public | 0 | 16.5 | 16.84 | 18.63 | 19.11 | 20.37 | 21.89 | 23.44 | 22.83 | 22.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.41 | 4.37 | 4.37 | 4.38 | 4.39 | 4.4 | 4.41 | 4.41 | 4.42 | 4.42 |
| FII | 0 | 0.44 | 0.38 | 0.27 | 0.21 | 0.16 | 0.15 | 0.16 | 0.17 | 0.16 |
| DII | 0 | 0.58 | 0.61 | 0.6 | 0.63 | 0.57 | 0.48 | 0.37 | 0.39 | 0.39 |
| Public | 0 | 1.06 | 1.09 | 1.2 | 1.23 | 1.31 | 1.41 | 1.51 | 1.47 | 1.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.41 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +11% | +29% | +17% |
| Operating Profit CAGR | +6% | +17% | +36% | +18% |
| PAT CAGR | +15% | +21% | +56% | +34% |
| Share Price CAGR | +28% | — | — | — |
| ROE Average | +12% | +22% | +24% | +16% |
| ROCE Average | +16% | +24% | +24% | +20% |
| # | Mar 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 100 | 67.7 | 67.7 | 67.87 | 67.99 | 68.23 | 68.38 | 68.38 | 68.52 | 68.57 |
| FII | 0 | 6.83 | 5.93 | 4.17 | 3.18 | 2.53 | 2.31 | 2.4 | 2.62 | 2.51 |
| DII | 0 | 8.97 | 9.53 | 9.33 | 9.72 | 8.87 | 7.41 | 5.78 | 6.03 | 6.05 |
| Public | 0 | 16.5 | 16.84 | 18.63 | 19.11 | 20.37 | 21.89 | 23.44 | 22.83 | 22.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.41 | 4.37 | 4.37 | 4.38 | 4.39 | 4.4 | 4.41 | 4.41 | 4.42 | 4.42 |
| FII | 0 | 0.44 | 0.38 | 0.27 | 0.21 | 0.16 | 0.15 | 0.16 | 0.17 | 0.16 |
| DII | 0 | 0.58 | 0.61 | 0.6 | 0.63 | 0.57 | 0.48 | 0.37 | 0.39 | 0.39 |
| Public | 0 | 1.06 | 1.09 | 1.2 | 1.23 | 1.31 | 1.41 | 1.51 | 1.47 | 1.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.41 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.