Autoriders International Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 22, 2025, 10:20 pm

Market Cap	66.1 Cr.
Current Price	1,139
High / Low	1,139/0.00
Stock P/E	7.88
Book Value	854
Dividend Yield	0.04 %
ROCE	21.9 %
ROE	20.5 %
Face Value	10.0
PEG Ratio	0.04

Quick Insight

Autoriders International Ltd, operating in the travel and tourism sector, presents an intriguing investment opportunity with its current share price of ₹1,139 and a market capitalization of ₹66.1 crore. The company exhibits a robust P/E ratio of 7.88, suggesting it is undervalued compared to industry peers. Moreover, with a return on equity (ROE) of 20.5% and return on capital employed (ROCE) of 21.9%, Autoriders demonstrates efficient capital utilization. The operating profit margin (OPM) of 32.12% further underscores its profitability. Despite a modest borrowing level of ₹18.59 crore against reserves of ₹48.95 crore, the interest coverage ratio (ICR) of 8.86x indicates strong financial health. Given these metrics, investors may find Autoriders an attractive proposition, especially considering its low price-to-book value (P/BV) of 0.40x, hinting at significant upside potential

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Autoriders International Ltd

Competitors of Autoriders International Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Growington Ventures India Ltd	80.3 Cr.	1.25	3.40/1.12	19.2	0.33	0.00 %	17.1 %	12.5 %	1.00
Easy Trip Planners Ltd	3,661 Cr.	10.3	22.2/10.3	34.1	2.03	0.48 %	20.9 %	16.2 %	1.00
Autoriders International Ltd	66.1 Cr.	1,139	1,139/0.00	7.88	854	0.04 %	21.9 %	20.5 %	10.0
Thomas Cook (India) Ltd	8,027 Cr.	170	264/118	31.0	48.0	0.26 %	18.6 %	12.0 %	1.00
Indian Railway Catering & Tourism Corporation Ltd (IRCTC)	59,700 Cr.	746	1,001/656	46.6	45.8	0.94 %	49.0 %	37.2 %	2.00
Industry Average	21,581.50 Cr	404.93		28.03	165.36	0.33%	26.73%	22.17%	2.67

All Competitor Stocks of Autoriders International Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	10.61	15.91	17.84	17.13	19.68	19.81	20.74	21.29	21.56	19.82	22.07	20.27	24.91
Expenses	7.77	11.15	12.77	12.51	14.61	13.81	14.44	14.90	16.39	14.77	15.31	15.29	16.91
Operating Profit	2.84	4.76	5.07	4.62	5.07	6.00	6.30	6.39	5.17	5.05	6.76	4.98	8.00
OPM %	26.77%	29.92%	28.42%	26.97%	25.76%	30.29%	30.38%	30.01%	23.98%	25.48%	30.63%	24.57%	32.12%
Other Income	-0.04	0.06	0.18	0.01	0.10	0.10	0.02	0.17	0.13	0.05	0.11	-0.02	0.45
Interest	0.45	0.47	0.54	0.53	0.62	0.74	0.81	0.77	0.67	0.62	0.84	0.58	0.82
Depreciation	1.40	1.56	1.78	1.90	1.96	2.36	2.53	2.59	2.72	2.59	2.65	3.00	3.00
Profit before tax	0.95	2.79	2.93	2.20	2.59	3.00	2.98	3.20	1.91	1.89	3.38	1.38	4.63
Tax %	12.63%	2.51%	0.00%	0.00%	142.08%	0.00%	0.00%	0.00%	86.39%	26.46%	20.71%	20.29%	30.89%
Net Profit	0.83	2.71	2.94	2.19	-1.09	3.00	2.98	3.20	0.27	1.39	2.68	1.10	3.21
EPS in Rs	16.94	55.29	59.99	44.68	-22.24	61.21	60.80	65.29	5.51	28.36	54.68	18.96	55.34

Last Updated: July 16, 2025, 12:57 pm

Below is a detailed analysis of the quarterly data for Autoriders International Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 24.91 Cr.. The value appears strong and on an upward trend. It has increased from 20.27 Cr. (Dec 2024) to 24.91 Cr., marking an increase of 4.64 Cr..
For Expenses, as of Mar 2025, the value is 16.91 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 15.29 Cr. (Dec 2024) to 16.91 Cr., marking an increase of 1.62 Cr..
For Operating Profit, as of Mar 2025, the value is 8.00 Cr.. The value appears strong and on an upward trend. It has increased from 4.98 Cr. (Dec 2024) to 8.00 Cr., marking an increase of 3.02 Cr..
For OPM %, as of Mar 2025, the value is 32.12%. The value appears strong and on an upward trend. It has increased from 24.57% (Dec 2024) to 32.12%, marking an increase of 7.55%.
For Other Income, as of Mar 2025, the value is 0.45 Cr.. The value appears strong and on an upward trend. It has increased from -0.02 Cr. (Dec 2024) to 0.45 Cr., marking an increase of 0.47 Cr..
For Interest, as of Mar 2025, the value is 0.82 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.58 Cr. (Dec 2024) to 0.82 Cr., marking an increase of 0.24 Cr..
For Depreciation, as of Mar 2025, the value is 3.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 3.00 Cr..
For Profit before tax, as of Mar 2025, the value is 4.63 Cr.. The value appears strong and on an upward trend. It has increased from 1.38 Cr. (Dec 2024) to 4.63 Cr., marking an increase of 3.25 Cr..
For Tax %, as of Mar 2025, the value is 30.89%. The value appears to be increasing, which may not be favorable. It has increased from 20.29% (Dec 2024) to 30.89%, marking an increase of 10.60%.
For Net Profit, as of Mar 2025, the value is 3.21 Cr.. The value appears strong and on an upward trend. It has increased from 1.10 Cr. (Dec 2024) to 3.21 Cr., marking an increase of 2.11 Cr..
For EPS in Rs, as of Mar 2025, the value is 55.34. The value appears strong and on an upward trend. It has increased from 18.96 (Dec 2024) to 55.34, marking an increase of 36.38.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 16, 2025, 2:45 pm

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	46.62	53.25	62.59	60.24	65.02	66.30	58.11	19.82	33.06	70.02	82.60	87.07
Expenses	40.05	45.30	53.99	50.86	56.39	57.26	48.41	16.51	23.44	50.48	58.79	62.28
Operating Profit	6.57	7.95	8.60	9.38	8.63	9.04	9.70	3.31	9.62	19.54	23.81	24.79
OPM %	14.09%	14.93%	13.74%	15.57%	13.27%	13.63%	16.69%	16.70%	29.10%	27.91%	28.83%	28.47%
Other Income	0.70	-0.29	0.53	0.83	-0.55	0.43	1.03	1.08	0.28	0.35	0.31	0.59
Interest	1.32	1.71	2.11	2.55	2.05	1.73	1.71	1.28	1.45	2.18	2.84	2.86
Depreciation	5.61	4.73	5.04	6.28	5.61	5.57	5.74	5.45	5.40	7.20	10.19	11.24
Profit before tax	0.34	1.22	1.98	1.38	0.42	2.17	3.28	-2.34	3.05	10.51	11.09	11.28
Tax %	-61.76%	60.66%	56.06%	16.67%	52.38%	51.61%	35.06%	-14.10%	3.61%	35.68%	14.88%	25.71%
Net Profit	0.56	0.48	0.86	1.14	0.20	1.04	2.12	-2.01	2.94	6.76	9.44	8.39
EPS in Rs	11.20	9.60	17.20	22.80	4.08	21.22	43.26	-41.01	59.99	137.93	192.61	144.63
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.26%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-14.29%	79.17%	32.56%	-82.46%	420.00%	103.85%	-194.81%	246.27%	129.93%	39.64%	-11.12%
Change in YoY Net Profit Growth (%)	0.00%	93.45%	-46.61%	-115.01%	502.46%	-316.15%	-298.66%	441.08%	-116.34%	-90.29%	-50.77%

Autoriders International Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	5%
5 Years:	8%
3 Years:	38%
TTM:	5%

Compounded Profit Growth
10 Years:	29%
5 Years:	39%
3 Years:	41%
TTM:	-10%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	1264%

Return on Equity
10 Years:	16%
5 Years:	21%
3 Years:	28%
Last Year:	20%

Last Updated: Unknown

Balance Sheet

Last Updated: July 25, 2025, 1:47 pm

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	0.25	0.25	0.25	0.25	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.58
Reserves	-28.35	10.06	10.92	12.06	12.02	13.07	14.97	12.85	15.87	22.56	31.92	48.95
Borrowings	20.08	13.58	18.40	18.06	16.43	16.80	21.00	15.01	20.78	31.26	28.50	18.59
Other Liabilities	36.69	8.92	12.90	10.97	13.54	12.46	11.12	7.21	6.53	12.31	10.15	24.61
Total Liabilities	28.67	32.81	42.47	41.34	42.48	42.82	47.58	35.56	43.67	66.62	71.06	92.73
Fixed Assets	13.03	17.83	23.57	22.42	20.70	22.17	24.46	19.38	24.22	38.46	44.59	57.10
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	4.74	1.25	3.33
Investments	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Other Assets	15.63	14.97	18.89	18.91	21.77	20.64	23.11	16.17	19.44	23.41	25.21	32.29
Total Assets	28.67	32.81	42.47	41.34	42.48	42.82	47.58	35.56	43.67	66.62	71.06	92.73

Below is a detailed analysis of the balance sheet data for Autoriders International Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 0.58 Cr.. The value appears strong and on an upward trend. It has increased from 0.49 Cr. (Mar 2024) to 0.58 Cr., marking an increase of 0.09 Cr..
For Reserves, as of Mar 2025, the value is 48.95 Cr.. The value appears strong and on an upward trend. It has increased from 31.92 Cr. (Mar 2024) to 48.95 Cr., marking an increase of 17.03 Cr..
For Borrowings, as of Mar 2025, the value is 18.59 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 28.50 Cr. (Mar 2024) to 18.59 Cr., marking a decrease of 9.91 Cr..
For Other Liabilities, as of Mar 2025, the value is 24.61 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 10.15 Cr. (Mar 2024) to 24.61 Cr., marking an increase of 14.46 Cr..
For Total Liabilities, as of Mar 2025, the value is 92.73 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 71.06 Cr. (Mar 2024) to 92.73 Cr., marking an increase of 21.67 Cr..
For Fixed Assets, as of Mar 2025, the value is 57.10 Cr.. The value appears strong and on an upward trend. It has increased from 44.59 Cr. (Mar 2024) to 57.10 Cr., marking an increase of 12.51 Cr..
For CWIP, as of Mar 2025, the value is 3.33 Cr.. The value appears strong and on an upward trend. It has increased from 1.25 Cr. (Mar 2024) to 3.33 Cr., marking an increase of 2.08 Cr..
For Investments, as of Mar 2025, the value is 0.01 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.01 Cr..
For Other Assets, as of Mar 2025, the value is 32.29 Cr.. The value appears strong and on an upward trend. It has increased from 25.21 Cr. (Mar 2024) to 32.29 Cr., marking an increase of 7.08 Cr..
For Total Assets, as of Mar 2025, the value is 92.73 Cr.. The value appears strong and on an upward trend. It has increased from 71.06 Cr. (Mar 2024) to 92.73 Cr., marking an increase of 21.67 Cr..

Notably, the Reserves (48.95 Cr.) exceed the Borrowings (18.59 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Month		Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	3.59	5.12	7.14	5.34	6.30	6.65	5.36	4.36	4.02	17.15	20.04	19.06
Cash from Investing Activity +	-9.67	-4.43	-11.78	-4.81	-4.82	-6.98	-7.20	-1.12	-10.47	-24.85	-13.90	-24.06
Cash from Financing Activity +	6.22	-0.54	4.83	-0.35	-1.62	0.37	4.19	-5.98	4.03	7.42	-2.96	7.52
Net Cash Flow	0.14	0.16	0.19	0.18	-0.14	0.04	2.35	-2.75	-2.42	-0.28	3.18	2.52

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-13.51	-5.63	-9.80	-8.68	-7.80	-7.76	-11.30	-11.70	-11.16	-11.72	-4.69	6.20

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	77.08	82.29	71.01	75.64	71.50	80.56	75.31	67.84	106.63	100.03	75.12	61.82
Inventory Days
Days Payable
Cash Conversion Cycle	77.08	82.29	71.01	75.64	71.50	80.56	75.31	67.84	106.63	100.03	75.12	61.82
Working Capital Days	-265.41	-192.91	-18.16	-23.33	-9.88	-4.94	4.73	9.67	70.35	65.91	41.49	41.32
ROCE %			43.23%	16.20%	11.81%	11.16%	12.61%	12.48%	-4.69%	13.99%	27.38%	23.97%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%
Public	28.59%	28.59%	28.59%	28.59%	28.59%	28.59%	28.59%	28.59%	28.60%	28.60%	28.60%	28.59%
No. of Shareholders	137	137	137	137	137	137	137	140	140	144	145	146

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	140.83	191.00	137.00	61.61	-43.20
Diluted EPS (Rs.)	140.83	191.00	137.00	61.61	-43.20
Cash EPS (Rs.)	338.30	400.61	284.84	170.15	70.28
Book Value[Excl.RevalReserv]/Share (Rs.)	853.82	661.43	470.31	333.73	272.13
Book Value[Incl.RevalReserv]/Share (Rs.)	853.82	661.43	470.31	333.73	272.13
Dividend / Share (Rs.)	0.00	0.50	0.00	0.00	0.00
Revenue From Operations / Share (Rs.)	1500.99	1702.24	1439.50	681.82	408.78
PBDIT / Share (Rs.)	437.56	491.84	405.43	201.87	89.44
PBIT / Share (Rs.)	243.84	283.88	258.52	91.69	-21.76
PBT / Share (Rs.)	194.48	226.33	214.45	62.41	-47.70
Net Profit / Share (Rs.)	144.58	192.65	137.93	59.97	-40.92
PBDIT Margin (%)	29.15	28.89	28.16	29.60	21.88
PBIT Margin (%)	16.24	16.67	17.95	13.44	-5.32
PBT Margin (%)	12.95	13.29	14.89	9.15	-11.66
Net Profit Margin (%)	9.63	11.31	9.58	8.79	-10.01
Return on Networth / Equity (%)	16.93	29.12	29.32	17.96	-15.03
Return on Capital Employeed (%)	19.53	26.17	27.53	14.44	-3.88
Return On Assets (%)	9.04	13.28	10.14	6.73	-5.63
Long Term Debt / Equity (X)	0.37	0.51	0.79	0.74	0.71
Total Debt / Equity (X)	0.64	0.87	1.36	1.27	0.71
Asset Turnover Ratio (%)	1.06	1.21	1.28	0.84	0.48
Current Ratio (X)	1.33	1.11	0.88	0.93	1.25
Quick Ratio (X)	1.33	1.11	0.88	0.93	1.25
Dividend Payout Ratio (NP) (%)	0.00	0.31	0.00	0.00	0.00
Dividend Payout Ratio (CP) (%)	0.00	0.15	0.00	0.00	0.00
Earning Retention Ratio (%)	0.00	99.69	0.00	0.00	0.00
Cash Earning Retention Ratio (%)	0.00	99.85	0.00	0.00	0.00
Interest Coverage Ratio (X)	8.86	8.55	9.20	6.89	3.45
Interest Coverage Ratio (Post Tax) (X)	3.93	4.35	4.13	3.05	-0.57
Enterprise Value (Cr.)	44.24	26.72	30.65	20.88	7.79
EV / Net Operating Revenue (X)	0.50	0.32	0.43	0.62	0.38
EV / EBITDA (X)	1.74	1.11	1.54	2.11	1.78
MarketCap / Net Operating Revenue (X)	0.23	0.03	0.02	0.05	0.09
Retention Ratios (%)	0.00	99.68	0.00	0.00	0.00
Price / BV (X)	0.40	0.07	0.08	0.12	0.14
Price / Net Operating Revenue (X)	0.23	0.03	0.02	0.05	0.09
EarningsYield	0.41	3.75	3.44	1.49	-1.02

After reviewing the key financial ratios for Autoriders International Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 25, the value is 140.83. This value is within the healthy range. It has decreased from 191.00 (Mar 24) to 140.83, marking a decrease of 50.17.
For Diluted EPS (Rs.), as of Mar 25, the value is 140.83. This value is within the healthy range. It has decreased from 191.00 (Mar 24) to 140.83, marking a decrease of 50.17.
For Cash EPS (Rs.), as of Mar 25, the value is 338.30. This value is within the healthy range. It has decreased from 400.61 (Mar 24) to 338.30, marking a decrease of 62.31.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 853.82. It has increased from 661.43 (Mar 24) to 853.82, marking an increase of 192.39.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 853.82. It has increased from 661.43 (Mar 24) to 853.82, marking an increase of 192.39.
For Dividend / Share (Rs.), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 1. It has decreased from 0.50 (Mar 24) to 0.00, marking a decrease of 0.50.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 1,500.99. It has decreased from 1,702.24 (Mar 24) to 1,500.99, marking a decrease of 201.25.
For PBDIT / Share (Rs.), as of Mar 25, the value is 437.56. This value is within the healthy range. It has decreased from 491.84 (Mar 24) to 437.56, marking a decrease of 54.28.
For PBIT / Share (Rs.), as of Mar 25, the value is 243.84. This value is within the healthy range. It has decreased from 283.88 (Mar 24) to 243.84, marking a decrease of 40.04.
For PBT / Share (Rs.), as of Mar 25, the value is 194.48. This value is within the healthy range. It has decreased from 226.33 (Mar 24) to 194.48, marking a decrease of 31.85.
For Net Profit / Share (Rs.), as of Mar 25, the value is 144.58. This value is within the healthy range. It has decreased from 192.65 (Mar 24) to 144.58, marking a decrease of 48.07.
For PBDIT Margin (%), as of Mar 25, the value is 29.15. This value is within the healthy range. It has increased from 28.89 (Mar 24) to 29.15, marking an increase of 0.26.
For PBIT Margin (%), as of Mar 25, the value is 16.24. This value is within the healthy range. It has decreased from 16.67 (Mar 24) to 16.24, marking a decrease of 0.43.
For PBT Margin (%), as of Mar 25, the value is 12.95. This value is within the healthy range. It has decreased from 13.29 (Mar 24) to 12.95, marking a decrease of 0.34.
For Net Profit Margin (%), as of Mar 25, the value is 9.63. This value is within the healthy range. It has decreased from 11.31 (Mar 24) to 9.63, marking a decrease of 1.68.
For Return on Networth / Equity (%), as of Mar 25, the value is 16.93. This value is within the healthy range. It has decreased from 29.12 (Mar 24) to 16.93, marking a decrease of 12.19.
For Return on Capital Employeed (%), as of Mar 25, the value is 19.53. This value is within the healthy range. It has decreased from 26.17 (Mar 24) to 19.53, marking a decrease of 6.64.
For Return On Assets (%), as of Mar 25, the value is 9.04. This value is within the healthy range. It has decreased from 13.28 (Mar 24) to 9.04, marking a decrease of 4.24.
For Long Term Debt / Equity (X), as of Mar 25, the value is 0.37. This value is within the healthy range. It has decreased from 0.51 (Mar 24) to 0.37, marking a decrease of 0.14.
For Total Debt / Equity (X), as of Mar 25, the value is 0.64. This value is within the healthy range. It has decreased from 0.87 (Mar 24) to 0.64, marking a decrease of 0.23.
For Asset Turnover Ratio (%), as of Mar 25, the value is 1.06. It has decreased from 1.21 (Mar 24) to 1.06, marking a decrease of 0.15.
For Current Ratio (X), as of Mar 25, the value is 1.33. This value is below the healthy minimum of 1.5. It has increased from 1.11 (Mar 24) to 1.33, marking an increase of 0.22.
For Quick Ratio (X), as of Mar 25, the value is 1.33. This value is within the healthy range. It has increased from 1.11 (Mar 24) to 1.33, marking an increase of 0.22.
For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 0.31 (Mar 24) to 0.00, marking a decrease of 0.31.
For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 0.15 (Mar 24) to 0.00, marking a decrease of 0.15.
For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 99.69 (Mar 24) to 0.00, marking a decrease of 99.69.
For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 99.85 (Mar 24) to 0.00, marking a decrease of 99.85.
For Interest Coverage Ratio (X), as of Mar 25, the value is 8.86. This value is within the healthy range. It has increased from 8.55 (Mar 24) to 8.86, marking an increase of 0.31.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 3.93. This value is within the healthy range. It has decreased from 4.35 (Mar 24) to 3.93, marking a decrease of 0.42.
For Enterprise Value (Cr.), as of Mar 25, the value is 44.24. It has increased from 26.72 (Mar 24) to 44.24, marking an increase of 17.52.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 0.50. This value is below the healthy minimum of 1. It has increased from 0.32 (Mar 24) to 0.50, marking an increase of 0.18.
For EV / EBITDA (X), as of Mar 25, the value is 1.74. This value is below the healthy minimum of 5. It has increased from 1.11 (Mar 24) to 1.74, marking an increase of 0.63.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 1. It has increased from 0.03 (Mar 24) to 0.23, marking an increase of 0.20.
For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 99.68 (Mar 24) to 0.00, marking a decrease of 99.68.
For Price / BV (X), as of Mar 25, the value is 0.40. This value is below the healthy minimum of 1. It has increased from 0.07 (Mar 24) to 0.40, marking an increase of 0.33.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 1. It has increased from 0.03 (Mar 24) to 0.23, marking an increase of 0.20.
For EarningsYield, as of Mar 25, the value is 0.41. This value is below the healthy minimum of 5. It has decreased from 3.75 (Mar 24) to 0.41, marking a decrease of 3.34.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Autoriders International Ltd as of July 27, 2025 is: 1,104.08

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of July 27, 2025, Autoriders International Ltd is Overvalued by 3.07% compared to the current share price 1,139.00

Intrinsic Value of Autoriders International Ltd as of July 27, 2025 is: 3,141.97

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of July 27, 2025, Autoriders International Ltd is Undervalued by 175.85% compared to the current share price 1,139.00

Last 5 Year EPS CAGR: 184.58%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of -23.43, which is a positive sign. The company has shown consistent growth in sales (58.73 cr) and profit (3.70 cr) over the years.	The stock has a low average ROCE of 14.01%, which may not be favorable. The stock has a high average Cash Conversion Cycle of 78.74, which may not be favorable. The company has higher borrowings (19.87) compared to reserves (14.74), which may suggest financial risk.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Autoriders International Ltd:
1. Net Profit Margin: 9.63%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 19.53% (Industry Average ROCE: 26.73%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 16.93% (Industry Average ROE: 22.17%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 3.93
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.33
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 7.88 (Industry average Stock P/E: 28.03)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.64
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Autoriders International Ltd. is a Public Limited Listed company incorporated on 03/02/1993 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L70120MH1985PLC037017 and registration number is 037017. Currently Company is involved in the business activities of Renting and leasing of motor vehicles. Company's Total Operating Revenue is Rs. 87.07 Cr. and Equity Capital is Rs. 0.58 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Travel/Tourism/Amusement Park	4A, Vikas Centre, Mumbai Maharashtra 400054	complianceofficer@autoriders.in http://www.autoriders.in

Management
Name	Position Held
Mr. Chintan Patel	Managing Director & CEO
Mrs. Maneka Mulchandani	Director
Mr. Janak Patel	Independent Director
Mr. Anil Shankar Kulkarni	Independent Director
Mr. Pranav Salil Kapur	Independent Director
Mr. Prankil Amin	Independent Director

FAQ

What is the intrinsic value of Autoriders International Ltd?

Autoriders International Ltd's intrinsic value (as of 27 July 2025) is 1104.08 3.07% lower the current market price of 1,139.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 66.1 Cr. market cap, FY2025-2026 high/low of 1,139/0.00, reserves of 48.95 Cr, and liabilities of 92.73 Cr.

What is the Market Cap of Autoriders International Ltd?

The Market Cap of Autoriders International Ltd is 66.1 Cr..

What is the current Stock Price of Autoriders International Ltd as on 27 July 2025?

The current stock price of Autoriders International Ltd as on 27 July 2025 is 1,139.

What is the High / Low of Autoriders International Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Autoriders International Ltd stocks is ₹1,139/0.00.

What is the Stock P/E of Autoriders International Ltd?

The Stock P/E of Autoriders International Ltd is 7.88.

What is the Book Value of Autoriders International Ltd?

The Book Value of Autoriders International Ltd is 854.

What is the Dividend Yield of Autoriders International Ltd?

The Dividend Yield of Autoriders International Ltd is 0.04 %.

What is the ROCE of Autoriders International Ltd?

The ROCE of Autoriders International Ltd is 21.9 %.

What is the ROE of Autoriders International Ltd?

The ROE of Autoriders International Ltd is 20.5 %.

What is the Face Value of Autoriders International Ltd?

The Face Value of Autoriders International Ltd is 10.0.