CIEINDIA
FAIRLY_VALUEDCIE Automotive India Limited
Auto · NSE
↓ 13.3% vs fair value
52W Low
₹381
+19.1% from low
52W High
₹526
-13.7% from high
Valuation Gauge
Current Price
₹454
Fair Value
₹401
Fair Value Analysis
₹401
Based on balance sheet strength analysis and earnings growth potential for Auto sector companies | CAUTION: ROCE declining (latest 17.3%) — returns on capital are falling; verify this isn't a value trap. | COVID-resilient: PAT dropped from ₹354Cr (FY2019) to ₹-136Cr (FY2022) during COVID but has fully recovered.
Balance Sheet Value
71% weight
Growth Valuation
29% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 11.1% is acceptable for Auto sector (benchmark: 15%)
Debt & Leverage
D/E ratio of 0.1x is well within the Auto sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 20.1x trades at a 86% discount to Auto sector median (144x) — attractively valued
Cash Flow
FCF margin of 9.7% — healthy cash generation (₹881 Cr)
Earnings Growth
5yr EPS CAGR of 15.2% is well below Auto sector average of 35.5%
Dividend
Dividend yield of 1.5% provides strong shareholder returns (benchmark: 1.5%)
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
2.6%
Free cash flow / market cap
Revenue Growth (YoY)
+14.9%
Year-on-year revenue change
Profit Growth (YoY)
+20.9%
Year-on-year PAT change
Operating Cash Flow
₹1.3K Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹23
P/E Ratio
20.1x
P/B Ratio
2.4x
ROE
11.1%
ROCE
13.4%
Debt / Equity
0.06x
Beta
—
Div Yield
1.5%
FCF (Cr)
₹881 Cr
Revenue (Cr)
₹9,122 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹17,479 Cr
52W High
₹526
52W Low
₹381.1
Book Value/Share
₹196.8
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹9.7K Cr | ₹1.4K Cr | 15.0% | ₹871 Cr | ₹22.97 |
| 2025-12-31 | ₹9.4K Cr | ₹1.4K Cr | 14.0% | ₹828 Cr | ₹21.83 |
| 2024-12-31 | ₹9.0K Cr | ₹1.4K Cr | 15.0% | ₹828 Cr | ₹21.81 |
| 2023-12-31 | ₹9.3K Cr | ₹1.4K Cr | 15.0% | ₹1.1K Cr | ₹29.66 |
| 2022-12-31 | ₹8.8K Cr | ₹1.2K Cr | 13.0% | ₹-136 Cr | ₹-3.59 |
| 2021-12-31 | ₹6.8K Cr | ₹942 Cr | 14.0% | ₹393 Cr | ₹10.37 |
| 2020-12-31 | ₹6.0K Cr | ₹502 Cr | 8.0% | ₹106 Cr | ₹2.81 |
| 2019-12-31 | ₹7.9K Cr | ₹968 Cr | 12.0% | ₹354 Cr | ₹9.33 |
| 2018-12-31 | ₹8.0K Cr | ₹1.0K Cr | 12.0% | ₹498 Cr | ₹13.15 |
| 2017-12-31 | ₹6.4K Cr | ₹806 Cr | 13.0% | ₹358 Cr | ₹9.47 |
| 2016-12-31 | ₹5.3K Cr | ₹531 Cr | 10.0% | ₹169 Cr | ₹4.47 |
| 2015-12-31 | ₹4.0K Cr | ₹363 Cr | 9.0% | ₹77 Cr | ₹2.37 |
| 2015-03-31 | ₹5.6K Cr | ₹442 Cr | 8.0% | ₹-78 Cr | ₹-2.42 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Auto| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Jullundur Motor Agency (Delhi) Limited | ₹84.5 | ₹178.7 | +52.7% | 6.5 | 11.9% | FAIRLY_VALUED |
Sharda Motor Industries Limited | ₹855.2 | ₹1,709.1 | +50.0% | 14.9 | 27.5% | FAIRLY_VALUED |
SRM Contractors Limited | ₹518 | ₹858.8 | +39.7% | 13.6 | 27.1% | FAIRLY_VALUED |
Talbros Automotive Components Limited | ₹362 | ₹501.7 | +27.8% | 20.1 | 20.1% | UNDERVALUED |
Force Motors | ₹19,880 | ₹26,393.6 | +24.7% | 19.6 | 33.5% | UNDERVALUED |
Pritika Auto Industries Limited | ₹14.9 | ₹18.4 | +19.2% | 15.3 | 9.2% | FAIRLY_VALUED |
India Motor Parts and Accessories Limited | ₹1,129.6 | ₹1,321.4 | +14.5% | 14.6 | 2.9% | FAIRLY_VALUED |
Autoline Industries Limited | ₹85.5 | ₹80.2 | -6.6% | 21.6 | 10.9% | FAIRLY_VALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant