Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:10 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 531994 | NSE: AUTOPINS

Auto Pins (India) Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹120.27Overvalued by 27.55%vs CMP ₹166.00

P/E (249.0) × ROE (3.9%) × BV (₹15.10) × DY (2.00%)

₹44.25Overvalued by 73.34%vs CMP ₹166.00
MoS: -275.1% (Negative)Confidence: 65/100 (Moderate)Models: All 8: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹108.5226%Over (-34.6%)
Graham NumberEarnings₹15.0919%Over (-90.9%)
Earnings PowerEarnings₹2.5312%Over (-98.5%)
Net Asset ValueAssets₹15.138%Over (-90.9%)
EV/EBITDAEnterprise₹28.1010%Over (-83.1%)
Earnings YieldEarnings₹6.708%Over (-96%)
ROCE CapitalReturns₹33.3410%Over (-79.9%)
Revenue MultipleRevenue₹81.396%Over (-51%)
Consensus (8 models)₹44.25100%Overvalued
Key Drivers: P/E of 249 makes PE-ROE unreliable — asset/earnings models are better benchmarks. | ROE 3.9% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -9.8%

*Investments are subject to market risks

Investment Snapshot

47
Auto Pins (India) Ltd scores 47/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 8.8% AverageROE 3.9% WeakD/E 0.37 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 70.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around 4% Steady
Quarterly Momentum55/100 · Moderate
Revenue (4Q): -22% YoY DecliningProfit (4Q): +192% YoY Strong
Industry Rank20/100 · Weak
P/E 249.0 vs industry 82.6 Premium to peersROCE 8.8% vs industry 20.9% Below peersROE 3.9% vs industry 16.2% Below peers3Y sales CAGR: 9% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:10 am

Market Cap 94.7 Cr.
Current Price 166
Intrinsic Value₹44.25
High / Low 270/96.0
Stock P/E249
Book Value 15.1
Dividend Yield0.00 %
ROCE8.78 %
ROE3.92 %
Face Value 10.0
PEG Ratio-25.50

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

View Share Price Target for Auto Pins (India) Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Auto Pins (India) Ltd 94.7 Cr. 166 270/96.0249 15.10.00 %8.78 %3.92 % 10.0
Remsons Industries Ltd 310 Cr. 89.0 157/77.230.2 33.40.34 %11.2 %9.54 % 2.00
Frontier Springs Ltd 1,546 Cr. 1,309 1,823/55127.4 1320.05 %41.6 %32.0 % 10.0
Jamna Auto Industries Ltd 4,795 Cr. 120 153/69.723.7 26.01.75 %21.8 %19.2 % 1.00
Industry Average2,217.00 Cr421.0082.5851.630.54%20.85%16.17%5.75

All Competitor Stocks of Auto Pins (India) Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 10.1316.5616.0812.9217.5418.0512.9110.559.4813.499.807.329.33
Expenses 9.7715.8015.4912.2916.7817.4512.5210.169.1413.099.567.058.82
Operating Profit 0.360.760.590.630.760.600.390.390.340.400.240.270.51
OPM % 3.55%4.59%3.67%4.88%4.33%3.32%3.02%3.70%3.59%2.97%2.45%3.69%5.47%
Other Income 0.060.040.030.010.020.330.040.030.040.080.090.050.01
Interest 0.090.190.170.170.200.220.170.180.160.160.150.150.13
Depreciation 0.130.130.120.140.140.160.150.150.150.150.130.130.14
Profit before tax 0.200.480.330.330.440.550.110.090.070.170.050.040.25
Tax % 0.00%6.25%0.00%0.00%0.00%110.91%45.45%22.22%14.29%23.53%40.00%25.00%24.00%
Net Profit 0.200.450.330.330.44-0.070.070.070.060.140.020.030.19
EPS in Rs 0.350.790.580.580.77-0.120.120.120.110.250.040.050.33

Last Updated: March 3, 2026, 12:04 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 11:30 pm

MetricJun 2014Jun 2015Mar 2016n n 9mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 13.5210.107.8412.8422.2434.3426.9428.2735.7945.1064.3446.4339.94
Expenses 13.4210.238.5712.3221.5933.7426.2926.9534.9643.5361.7644.9038.52
Operating Profit 0.10-0.13-0.730.520.650.600.651.320.831.572.581.531.42
OPM % 0.74%-1.29%-9.31%4.05%2.92%1.75%2.41%4.67%2.32%3.48%4.01%3.30%3.56%
Other Income 7.310.520.540.020.140.410.410.260.310.250.400.180.23
Interest 0.020.010.030.100.130.150.130.140.270.440.770.670.59
Depreciation 1.070.210.130.230.270.370.440.530.430.510.570.590.55
Profit before tax 6.320.17-0.350.210.390.490.490.910.440.871.640.450.51
Tax % 0.00%0.00%5.71%19.05%17.95%-26.53%0.00%0.00%-45.45%3.45%37.20%26.67%
Net Profit 6.320.17-0.380.170.310.630.490.910.640.851.030.330.38
EPS in Rs 11.070.30-0.670.300.541.100.861.591.121.491.800.580.67
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)82.35%103.23%-22.22%85.71%-29.67%32.81%21.18%-67.96%
Change in YoY Net Profit Growth (%)0.00%20.87%-125.45%107.94%-115.38%62.48%-11.64%-89.14%

Auto Pins (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:13%
5 Years:12%
3 Years:9%
TTM:-29%
Compounded Profit Growth
10 Years:-26%
5 Years:-8%
3 Years:-20%
TTM:-62%
Stock Price CAGR
10 Years:%
5 Years:45%
3 Years:41%
1 Year:9%
Return on Equity
10 Years:9%
5 Years:11%
3 Years:10%
Last Year:4%

Last Updated: September 5, 2025, 2:31 pm

Balance Sheet

Last Updated: December 4, 2025, 2:27 am

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 5.715.715.715.715.715.715.715.715.715.715.715.715.71
Reserves 0.03-2.00-2.15-1.97-1.67-1.04-0.550.360.661.502.542.872.92
Borrowings 1.862.282.142.062.312.321.922.582.462.573.904.785.17
Other Liabilities 3.052.732.673.153.845.014.665.626.148.719.0310.418.68
Total Liabilities 10.658.728.378.9510.1912.0011.7414.2714.9718.4921.1823.7722.48
Fixed Assets 4.271.892.412.793.774.654.884.955.015.125.745.595.28
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.030.030.030.040.040.040.030.030.030.020.040.030.03
Other Assets 6.356.805.936.126.387.316.839.299.9313.3515.4018.1517.17
Total Assets 10.658.728.378.9510.1912.0011.7414.2714.9718.4921.1823.7722.48

Reserves and Borrowings Chart

Cash Flow

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 4.84-0.530.530.841.381.651.34-0.190.960.551.29-0.69
Cash from Investing Activity + -0.20-0.02-0.43-0.60-1.24-1.23-0.65-0.57-0.35-0.58-1.15-0.34
Cash from Financing Activity + -4.790.43-0.15-0.22-0.18-0.23-0.440.57-0.39-0.330.560.21
Net Cash Flow -0.15-0.13-0.050.02-0.040.190.25-0.190.22-0.360.69-0.82
Free Cash Flow 4.64-0.550.100.230.130.400.67-0.790.59-0.060.10-1.12
CFO/OP 4,840%408%-73%175%222%255%205%-19%123%35%52%-42%

Free Cash Flow

MonthJun 2014Jun 2015Mar 2016n n 9mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-1.76-2.41-0.73-1.54-1.66-1.72-1.27-1.26-1.63-1.00-1.32-3.25

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

MonthJun 2014Jun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 8.3710.8418.1621.0426.7518.6021.8150.6135.5936.5033.0248.43
Inventory Days 236.65365.62359.86263.73109.3156.9863.9664.3663.5175.0664.92117.22
Days Payable 38.3344.1554.3539.5354.9344.1953.8064.2058.3769.2858.8196.82
Cash Conversion Cycle 206.69332.32323.67245.2381.1431.3931.9850.7740.7342.2939.1368.83
Working Capital Days 55.3475.8965.1836.676.89-1.1712.873.103.7713.6812.1420.05
ROCE %92.76%2.65%-4.81%5.39%6.91%9.60%8.81%13.35%8.12%14.08%21.98%8.78%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%70.03%
DIIs 0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.10%0.10%0.10%0.07%0.07%
Public 29.94%29.94%29.94%29.94%29.94%29.94%29.94%29.86%29.88%29.88%29.91%29.91%
No. of Shareholders 1,3761,3981,4151,4121,4231,4181,3991,3971,3801,3811,4701,496

Shareholding Pattern Chart

No. of Shareholders

Auto Pins (India) Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.581.811.481.121.60
Diluted EPS (Rs.) 0.581.811.481.121.60
Cash EPS (Rs.) 1.612.812.371.892.52
Book Value[Excl.RevalReserv]/Share (Rs.) 15.0314.4412.6311.1510.63
Book Value[Incl.RevalReserv]/Share (Rs.) 15.0314.4412.6311.1510.63
Revenue From Operations / Share (Rs.) 81.35113.1879.6162.7249.53
PBDIT / Share (Rs.) 3.005.233.202.012.77
PBIT / Share (Rs.) 1.974.232.311.251.84
PBT / Share (Rs.) 0.792.891.540.771.60
Net Profit / Share (Rs.) 0.581.811.481.121.60
PBDIT Margin (%) 3.684.614.013.205.58
PBIT Margin (%) 2.413.742.901.983.71
PBT Margin (%) 0.972.551.931.233.22
Net Profit Margin (%) 0.711.601.861.793.22
Return on Networth / Equity (%) 3.8812.5511.7310.0815.01
Return on Capital Employeed (%) 11.2426.4017.5110.9316.54
Return On Assets (%) 1.404.884.574.286.38
Long Term Debt / Equity (X) 0.100.050.040.020.04
Total Debt / Equity (X) 0.550.470.350.380.37
Asset Turnover Ratio (%) 2.073.262.722.452.17
Current Ratio (X) 1.291.261.181.111.08
Quick Ratio (X) 0.570.580.460.510.57
Inventory Turnover Ratio (X) 5.166.686.216.486.04
Interest Coverage Ratio (X) 2.553.884.134.2311.38
Interest Coverage Ratio (Post Tax) (X) 1.502.352.923.377.57
Enterprise Value (Cr.) 60.3699.4447.8747.5222.91
EV / Net Operating Revenue (X) 1.301.541.051.330.81
EV / EBITDA (X) 35.2933.3426.2341.4814.51
MarketCap / Net Operating Revenue (X) 1.231.491.001.280.74
Price / BV (X) 6.6611.706.327.183.46
Price / Net Operating Revenue (X) 1.231.491.001.280.74
EarningsYield 0.010.010.010.010.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Auto Pins (India) Ltd. is a Public Limited Listed company incorporated on 28/11/1975 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L34300DL1975PLC007994 and registration number is 007994. Currently Company is involved in the business activities of Manufacture of other basic iron and steel n.e.c. Company's Total Operating Revenue is Rs. 46.43 Cr. and Equity Capital is Rs. 5.71 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - Susp. & Braking - SpringsPremise No. 40, 1st Floor, India Mall, New Delhi Delhi 110025Contact not found
Management
NamePosition Held
Mr. Rajbir SinghManaging Director
Mr. Subhash JainDirector
Mr. Joginder SinghInd. Non-Executive Director
Ms. Priyanka PathakInd. Non-Executive Director
Ms. Sonia MendirattaInd. Non-Executive Director

FAQ

What is the intrinsic value of Auto Pins (India) Ltd and is it undervalued?

As of 13 April 2026, Auto Pins (India) Ltd's intrinsic value is ₹44.25, which is 73.34% lower than the current market price of ₹166.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.92 %), book value (₹15.1), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Auto Pins (India) Ltd?

Auto Pins (India) Ltd is trading at ₹166.00 as of 13 April 2026, with a FY2026-2027 high of ₹270 and low of ₹96.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹94.7 Cr..

How does Auto Pins (India) Ltd's P/E ratio compare to its industry?

Auto Pins (India) Ltd has a P/E ratio of 249, which is above the industry average of 82.58. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Auto Pins (India) Ltd financially healthy?

Key indicators for Auto Pins (India) Ltd: ROCE of 8.78 % is on the lower side compared to the industry average of 20.85%; ROE of 3.92 % is below ideal levels (industry average: 16.17%). Dividend yield is 0.00 %.

Is Auto Pins (India) Ltd profitable and how is the profit trend?

Auto Pins (India) Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹46 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a declining trend.

Does Auto Pins (India) Ltd pay dividends?

Auto Pins (India) Ltd has a dividend yield of 0.00 % at the current price of ₹166.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Auto Pins (India) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports