Auto Ancillary · Founded 1956 · www.talbros.com · BSE 505160 · NSE TALBROS AUTO · ISIN INE187D01029
No Notes Added Yet
Business
Talbros Automotive Components Ltd. is an Indian manufacturer of a diverse range of auto components. The company operates as a Tier-1 supplier to major Original Equipment Manufacturers (OEMs) globally and in the aftermarket. Its core business involves designing, developing, and manufacturing critical automotive parts such as gaskets, suspension components, forgings, anti-vibration products (AVPs), and other rubber molded products. Talbros primarily makes money by supplying these components to passenger vehicles, commercial vehicles, two-wheelers, farm equipment, and industrial segment manufacturers, along with a presence in the automotive aftermarket for replacement parts.
Revenue Mix
Talbros operates across several key product categories:
Gaskets: A wide range of gaskets for various engine applications.
Suspension Components: Includes control arms, linkages, and other components for vehicle suspension systems.
Forgings: Precision hot and cold forged parts for automotive and non-automotive applications.
Anti-Vibration Products (AVP) & Rubber Products: Engine mounts, bushes, and other components designed to reduce vibration and noise.
Brake Shoes & Linings: For two-wheelers and other light vehicles.
While specific revenue contribution percentages for each segment are not consistently detailed publicly, Gaskets and Suspensions/AVP segments are generally significant contributors, alongside forgings.
Industry
The Indian Auto Ancillary industry is highly competitive, characterized by the need for strong R&D, cost efficiency, and robust quality control. It is closely tied to the performance of the automotive OEM sector. Talbros Automotive Components is an established player with over six decades of experience, positioning itself as a preferred Tier-1 supplier to a diversified OEM base, including leading domestic and international auto manufacturers. The company benefits from its wide product portfolio, long-standing customer relationships, and presence across multiple vehicle segments (PV, CV, 2W, Off-road), which helps mitigate dependency on any single segment.
MOAT
Talbros possesses several competitive advantages:
High Switching Costs for OEMs: OEMs typically have long-term relationships with component suppliers due to the rigorous validation processes, stringent quality requirements, and cost of re-tooling. This creates a sticky customer base.
Product Diversification & Integration: A broad product range across gaskets, suspensions, forgings, and AVPs reduces reliance on a single product line and allows for cross-selling opportunities.
Technical Expertise & R&D: Decades of experience, in-house R&D capabilities, and collaborations (e.g., with Nippon Leakless Corporation for gaskets) enable them to develop technologically advanced and customized components.
Strong OEM Relationships: Long-standing partnerships with major auto manufacturers in India and globally, built on trust and consistent quality.
Growth Drivers
Indian Automotive Sector Growth: Expected recovery and long-term growth in domestic vehicle production across all segments (PV, CV, 2W).
Increased Content per Vehicle: Manufacturers are incorporating more advanced components, potentially increasing the value of parts supplied per vehicle.
Aftermarket Expansion: Growth in the vehicle parc naturally drives demand for replacement parts.
New Product Development & Diversification: Introduction of new components, including those catering to emerging technologies like electric vehicles (EVs), can open new revenue streams.
Export Opportunities: Leveraging global OEM relationships and cost efficiencies to expand international sales.
Capacity Expansion & Operational Efficiencies: Investments in manufacturing capabilities to meet growing demand and improve profitability.
Risks
Automotive Industry Cyclicality: The auto ancillary sector is highly susceptible to downturns in the broader automotive industry.
Raw Material Price Volatility: Fluctuations in commodity prices (steel, aluminum, rubber, etc.) can impact manufacturing costs and margins.
OEM Concentration Risk: While diversified, a significant portion of revenue might still depend on a few key OEM customers.
Technological Disruption: The transition to electric vehicles (EVs) could impact demand for components specific to internal combustion engines (ICE), requiring significant adaptation and investment.
Intense Competition: The auto ancillary market is fragmented, with competition from both organized and unorganized players.
Regulatory Changes: Stricter emission norms or safety standards might necessitate significant R&D and capital expenditure.
Management & Ownership
Talbros Automotive Components is promoted by the Talwar family, who have a long history and deep expertise in the Indian automotive industry, spanning several decades. The management team includes experienced professionals with a good understanding of the auto components sector. The promoter group holds a substantial equity stake in the company, which often indicates strong alignment between management interests and shareholder value creation. The company also has institutional and public shareholders.
Outlook
Talbros Automotive Components is well-positioned as an established player in the Indian auto ancillary sector, benefiting from its diversified product portfolio and strong OEM relationships. The long-term outlook for the Indian automotive market, driven by rising disposable incomes and vehicle penetration, presents a tailwind. The company's focus on R&D and expansion into new product categories could help it adapt to evolving industry trends, including the transition to EVs. However, the business remains susceptible to the inherent cyclicality of the auto industry, volatility in raw material prices, and the need to continuously innovate and adapt to technological shifts. Its ability to effectively navigate the EV transition and maintain cost competitiveness will be key to its sustained growth.
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 | 203 | 204 | 215 | 201 | 206 | 207 | 213 | 214 | 237 | 238 |
| Other Income | 5 | 5 | 5 | 3 | 5 | 4 | 4 | 7 | 4 | 4 |
| Total Income | 207 | 209 | 220 | 204 | 211 | 211 | 217 | 220 | 241 | 242 |
| Total Expenditure | 172 | 175 | 183 | 169 | 171 | 176 | 181 | 181 | 196 | 199 |
| Operating Profit | 35 | 35 | 37 | 36 | 40 | 35 | 36 | 40 | 45 | 43 |
| Interest | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 | 3 | 3 |
| Depreciation | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Exceptional Income / Expenses | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 67 | 23 | 26 | 24 | 28 | 24 | 24 | 28 | 33 | 32 |
| Provision for Tax | 21 | 6 | 7 | 6 | 7 | 6 | 6 | 7 | 8 | 8 |
| Profit After Tax | 46 | 18 | 19 | 19 | 21 | 18 | 18 | 21 | 25 | 24 |
| Adjustments | 4 | 3 | 4 | 5 | 5 | 4 | 5 | 6 | 7 | 6 |
| Profit After Adjustments | 50 | 21 | 23 | 24 | 27 | 22 | 23 | 27 | 32 | 30 |
| Adjusted Earnings Per Share | 8.1 | 3.3 | 3.8 | 3.9 | 4.3 | 3.6 | 3.7 | 4.4 | 5.1 | 4.9 |
| #(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 | 392 | 325 | 393 | 483 | 385 | 444 | 577 | 647 | 778 | 827 | 870 | 902 |
| Other Income | 6 | 8 | 8 | 8 | 7 | 9 | 10 | 8 | 13 | 18 | 18 | 19 |
| Total Income | 398 | 332 | 401 | 491 | 392 | 453 | 588 | 655 | 791 | 845 | 889 | 920 |
| Total Expenditure | 349 | 295 | 354 | 433 | 349 | 389 | 504 | 562 | 664 | 697 | 733 | 757 |
| Operating Profit | 49 | 38 | 47 | 58 | 43 | 65 | 83 | 93 | 127 | 147 | 155 | 164 |
| Interest | 18 | 16 | 14 | 16 | 16 | 13 | 12 | 11 | 13 | 14 | 13 | 13 |
| Depreciation | 15 | 12 | 14 | 18 | 19 | 23 | 23 | 24 | 26 | 32 | 33 | 32 |
| Exceptional Income / Expenses | -2 | 0 | 2 | 0 | -2 | 18 | 0 | 0 | 42 | 0 | 0 | 0 |
| Profit Before Tax | 14 | 10 | 21 | 25 | 6 | 52 | 56 | 70 | 147 | 119 | 131 | 117 |
| Provision for Tax | 4 | 2 | 5 | 8 | 1 | 13 | 11 | 15 | 37 | 25 | 27 | 29 |
| Profit After Tax | 10 | 7 | 16 | 17 | 4 | 39 | 45 | 56 | 110 | 94 | 104 | 88 |
| Adjustments | 0 | 5 | 7 | 10 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 24 |
| Profit After Adjustments | 10 | 12 | 23 | 26 | 12 | 39 | 45 | 56 | 110 | 94 | 104 | 112 |
| Adjusted Earnings Per Share | 1.6 | 2 | 3.7 | 4.3 | 2 | 6.3 | 7.3 | 9 | 17.8 | 15.3 | 16.9 | 18.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 10% | 14% | 8% |
| Operating Profit CAGR | 5% | 19% | 19% | 12% |
| PAT CAGR | 11% | 23% | 22% | 26% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 40% | 26% | 49% | 31% |
| ROE Average | 15% | 19% | 18% | 13% |
| ROCE Average | 19% | 23% | 21% | 16% |
| #(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 | 132 | 155 | 179 | 199 | 198 | 248 | 302 | 368 | 537 | 633 | 743 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 23 | 17 | 16 | 25 | 20 | 14 | 8 | 6 | 3 | 4 | 2 |
| Other Non-Current Liabilities | 11 | 19 | 17 | 7 | 18 | 9 | 37 | 33 | 84 | 71 | 74 |
| Total Current Liabilities | 230 | 215 | 262 | 277 | 255 | 267 | 247 | 265 | 269 | 268 | 293 |
| Total Liabilities | 396 | 407 | 475 | 508 | 491 | 537 | 593 | 671 | 894 | 976 | 1113 |
| Fixed Assets | 117 | 116 | 125 | 141 | 153 | 147 | 154 | 169 | 210 | 218 | 225 |
| Other Non-Current Assets | 23 | 75 | 82 | 76 | 72 | 83 | 136 | 158 | 314 | 296 | 311 |
| Total Current Assets | 256 | 216 | 268 | 291 | 265 | 307 | 303 | 344 | 371 | 462 | 576 |
| Total Assets | 396 | 407 | 475 | 508 | 491 | 537 | 593 | 671 | 894 | 976 | 1113 |
| #(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 | 4 | 1 | 4 | 3 | 2 | 4 | 3 | 2 | 5 | 2 | 15 |
| Cash Flow from Operating Activities | 33 | 38 | 34 | 16 | 37 | 66 | 52 | 57 | 67 | 80 | 85 |
| Cash Flow from Investing Activities | -4 | -13 | -19 | -36 | -15 | -2 | -25 | -37 | -52 | -45 | -36 |
| Cash Flow from Financing Activities | -28 | -23 | -15 | 18 | -21 | -65 | -27 | -16 | -18 | -23 | -28 |
| Net Cash Inflow / Outflow | 1 | 2 | -0 | -1 | 1 | -1 | -1 | 3 | -3 | 12 | 21 |
| Closing Cash & Cash Equivalent | 4 | 4 | 3 | 2 | 4 | 3 | 2 | 5 | 2 | 15 | 36 |
| # | 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) | 1.57 | 1.98 | 3.71 | 4.27 | 1.98 | 6.34 | 7.27 | 9 | 17.82 | 15.3 | 16.87 |
| CEPS(Rs) | 4.05 | 3.21 | 4.89 | 5.63 | 3.81 | 10.06 | 10.98 | 12.85 | 22.01 | 20.46 | 22.16 |
| DPS(Rs) | 0.3 | 0.3 | 0.3 | 0.36 | 0.1 | 0.4 | 0.5 | 0.6 | 0.7 | 0.7 | 0.75 |
| Book NAV/Share(Rs) | 21.26 | 25.19 | 29.06 | 32.2 | 32.06 | 40.1 | 48.91 | 59.54 | 87.02 | 102.49 | 120.36 |
| Core EBITDA Margin(%) | 10.07 | 8.58 | 9.67 | 10.36 | 9.49 | 12.53 | 12.61 | 13.21 | 14.73 | 15.67 | 15.7 |
| EBIT Margin(%) | 7.45 | 7.23 | 8.77 | 8.32 | 5.64 | 14.7 | 11.8 | 12.62 | 20.55 | 16.1 | 16.56 |
| Pre Tax Margin(%) | 3.32 | 2.73 | 5.28 | 5.1 | 1.46 | 11.66 | 9.76 | 10.86 | 18.85 | 14.44 | 15.05 |
| PAT Margin (%) | 2.27 | 2.12 | 3.99 | 3.5 | 1.12 | 8.81 | 7.78 | 8.59 | 14.13 | 11.42 | 11.97 |
| Cash Profit Margin (%) | 5.85 | 5.6 | 7.54 | 7.2 | 6.1 | 13.98 | 11.74 | 12.25 | 17.46 | 15.27 | 15.72 |
| ROA(%) | 2.49 | 1.87 | 3.62 | 3.43 | 0.86 | 7.61 | 7.94 | 8.79 | 14.06 | 10.1 | 9.97 |
| ROE(%) | 7.53 | 5.22 | 9.54 | 8.92 | 2.18 | 17.57 | 16.34 | 16.61 | 24.31 | 16.14 | 15.14 |
| ROCE(%) | 12.35 | 9.58 | 12.08 | 12.21 | 6.17 | 18.61 | 18.38 | 19.32 | 29.69 | 19.88 | 18.79 |
| Receivable days | 65.47 | 87.53 | 97.59 | 98.07 | 123.37 | 115.1 | 96.88 | 90.24 | 88.84 | 100.63 | 110.73 |
| Inventory Days | 114.6 | 123.85 | 94.9 | 83.07 | 103.48 | 86.32 | 68.42 | 69.59 | 60.81 | 55.75 | 57 |
| Payable days | 105.99 | 160.48 | 190.72 | 170.3 | 198.59 | 195.33 | 180.16 | 167.4 | 145.4 | 143.36 | 149.31 |
| PER(x) | 11.39 | 14.6 | 15.04 | 9.83 | 7.2 | 6.43 | 12.51 | 9.11 | 14.73 | 15.47 | 13.74 |
| Price/Book(x) | 0.84 | 1.15 | 1.92 | 1.3 | 0.44 | 1.02 | 1.86 | 1.38 | 3.02 | 2.31 | 1.93 |
| Dividend Yield(%) | 1.68 | 1.04 | 0.54 | 0.86 | 0.7 | 0.98 | 0.55 | 0.73 | 0.27 | 0.3 | 0.32 |
| EV/Net Sales(x) | 0.58 | 0.9 | 1.17 | 0.84 | 0.61 | 0.77 | 1.12 | 0.9 | 2.19 | 1.79 | 1.6 |
| EV/Core EBITDA(x) | 4.64 | 7.75 | 9.78 | 6.98 | 5.43 | 5.3 | 7.76 | 6.26 | 13.37 | 10.06 | 8.97 |
| Net Sales Growth(%) | 0.57 | -17.09 | 20.96 | 22.87 | -20.2 | 15.29 | 29.95 | 12.12 | 20.25 | 6.27 | 5.2 |
| EBIT Growth(%) | -15.83 | -19.89 | 37.33 | 14.51 | -45.86 | 200.28 | 4.35 | 19.84 | 95.92 | -16.78 | 8.24 |
| PAT Growth(%) | -31.24 | -22.88 | 113.27 | 5.66 | -74.41 | 806.03 | 14.71 | 23.82 | 97.88 | -14.13 | 10.25 |
| EPS Growth(%) | -31.24 | 25.88 | 87.3 | 15.21 | -53.75 | 220.76 | 14.71 | 23.82 | 97.88 | -14.13 | 10.25 |
| Debt/Equity(x) | 0.96 | 0.78 | 0.69 | 0.78 | 0.78 | 0.42 | 0.29 | 0.24 | 0.16 | 0.13 | 0.1 |
| Current Ratio(x) | 1.11 | 1 | 1.02 | 1.05 | 1.04 | 1.15 | 1.23 | 1.3 | 1.38 | 1.72 | 1.96 |
| Quick Ratio(x) | 0.5 | 0.54 | 0.6 | 0.65 | 0.62 | 0.77 | 0.76 | 0.8 | 0.91 | 1.25 | 1.47 |
| Interest Cover(x) | 1.8 | 1.61 | 2.52 | 2.59 | 1.35 | 4.84 | 5.79 | 7.19 | 12.06 | 9.72 | 10.94 |
| Total Debt/Mcap(x) | 1.13 | 0.68 | 0.36 | 0.6 | 1.75 | 0.41 | 0.16 | 0.17 | 0.05 | 0.06 | 0.05 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 |
| FII | 0.13 | 0.54 | 0.5 | 0.69 | 0.7 | 0.71 | 0.72 | 0.62 | 0.49 | 1.26 |
| DII | 0.04 | 0.03 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.08 | 0.08 | 0.18 |
| Public | 41.4 | 41 | 41.06 | 40.88 | 40.86 | 40.85 | 40.83 | 40.87 | 41 | 40.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 |
| FII | 0.01 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.08 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 |
| Public | 2.56 | 2.53 | 2.53 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.53 | 2.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +10% | +14% | +8% |
| Operating Profit CAGR | +5% | +19% | +19% | +12% |
| PAT CAGR | +11% | +23% | +22% | +26% |
| Share Price CAGR | +40% | +26% | +49% | +31% |
| ROE Average | +15% | +19% | +18% | +13% |
| ROCE Average | +19% | +23% | +21% | +16% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 | 58.43 |
| FII | 0.13 | 0.54 | 0.5 | 0.69 | 0.7 | 0.71 | 0.72 | 0.62 | 0.49 | 1.26 |
| DII | 0.04 | 0.03 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.08 | 0.08 | 0.18 |
| Public | 41.4 | 41 | 41.06 | 40.88 | 40.86 | 40.85 | 40.83 | 40.87 | 41 | 40.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 | 3.61 |
| FII | 0.01 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.08 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 |
| Public | 2.56 | 2.53 | 2.53 | 2.52 | 2.52 | 2.52 | 2.52 | 2.52 | 2.53 | 2.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 |
* 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.