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

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

Auto Pins (India) Ltd is trading at 180.00 as of 06 May 2026, with a FY2026-2027 high of 270 and low of 98.6. The stock is currently in the middle of its 52-week range. Market cap stands at 103 Cr..

Q: Is Auto Pins (India) Ltd financially healthy?

Key indicators: ROCE of 8.78 % is on the lower side. Dividend yield is 0.00 %.

Q: 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.

Fair Value

₹130.41Overvalued by 27.55%vs CMP ₹180.00

P/E (270.0) × ROE (3.9%) × BV (₹15.10) × DY (2.00%)

₹46.57Overvalued by 74.13%vs CMP ₹180.00

MoS: -286.5% (Negative)Confidence: 65/100 (Moderate)Models: All 8: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹117.68	26%	Over (-34.6%)
Graham Number	Earnings	₹15.09	19%	Over (-91.6%)
Earnings Power	Earnings	₹2.52	12%	Over (-98.6%)
Net Asset Value	Assets	₹15.08	8%	Over (-91.6%)
EV/EBITDA	Enterprise	₹28.01	10%	Over (-84.4%)
Earnings Yield	Earnings	₹6.70	8%	Over (-96.3%)
ROCE Capital	Returns	₹33.24	10%	Over (-81.5%)
Revenue Multiple	Revenue	₹81.14	6%	Over (-54.9%)
Consensus (8 models)		₹46.57	100%	Overvalued

Key Drivers: P/E of 270 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

Analyst Summary

Auto Pins (India) Ltd operates in the Auto Ancl - Susp. & Braking - Springs segment, NSE: AUTOPINS | BSE: 531994, current market price is ₹180.00, market cap is 103 Cr.. At a glance, stock P/E is 270, ROE is 3.92 %, ROCE is 8.78 %, book value is 15.1, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹46.57, around 74.1% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹46 Cr versus the prior period change of -27.8%, while latest net profit is about ₹0 Cr with a prior-period change of -68.0%. The 52-week range shown on this page is 270/98.6, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisAuto 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 L3430…

This summary is generated from the stock page data available for Auto Pins (India) Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

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 270.0 vs industry 90.6 Premium to peersROCE 8.8% vs industry 20.6% 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: May 5, 2026, 2:17 am

Market Cap	103 Cr.
Current Price	180
Intrinsic Value	₹46.57
High / Low	270/98.6
Stock P/E	270
Book Value	15.1
Dividend Yield	0.00 %
ROCE	8.78 %
ROE	3.92 %
Face Value	10.0
PEG Ratio	-27.65

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

Stock P/E Current Price Intrinsic Value

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	103 Cr.	180	270/98.6	270	15.1	0.00 %	8.78 %	3.92 %	10.0
Remsons Industries Ltd	390 Cr.	111	157/77.2	38.0	33.4	0.27 %	11.2 %	9.54 %	2.00
Frontier Springs Ltd	1,670 Cr.	1,413	1,823/650	29.6	132	0.04 %	41.6 %	32.0 %	10.0
Jamna Auto Industries Ltd	5,006 Cr.	125	153/74.1	24.8	26.0	1.68 %	20.7 %	19.2 %	1.00
Industry Average	1,792.25 Cr	457.25		90.60	51.63	0.50%	20.57%	16.17%	5.75

All Competitor Stocks of Auto Pins (India) Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	10.13	16.56	16.08	12.92	17.54	18.05	12.91	10.55	9.48	13.49	9.80	7.32	9.33
Expenses	9.77	15.80	15.49	12.29	16.78	17.45	12.52	10.16	9.14	13.09	9.56	7.05	8.82
Operating Profit	0.36	0.76	0.59	0.63	0.76	0.60	0.39	0.39	0.34	0.40	0.24	0.27	0.51
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	0.06	0.04	0.03	0.01	0.02	0.33	0.04	0.03	0.04	0.08	0.09	0.05	0.01
Interest	0.09	0.19	0.17	0.17	0.20	0.22	0.17	0.18	0.16	0.16	0.15	0.15	0.13
Depreciation	0.13	0.13	0.12	0.14	0.14	0.16	0.15	0.15	0.15	0.15	0.13	0.13	0.14
Profit before tax	0.20	0.48	0.33	0.33	0.44	0.55	0.11	0.09	0.07	0.17	0.05	0.04	0.25
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	0.20	0.45	0.33	0.33	0.44	-0.07	0.07	0.07	0.06	0.14	0.02	0.03	0.19
EPS in Rs	0.35	0.79	0.58	0.58	0.77	-0.12	0.12	0.12	0.11	0.25	0.04	0.05	0.33

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

Quarterly Chart

Profit & Loss - Annual Report

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

Metric	Jun 2014	Jun 2015	Mar 2016n n 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	13.52	10.10	7.84	12.84	22.24	34.34	26.94	28.27	35.79	45.10	64.34	46.43	39.94
Expenses	13.42	10.23	8.57	12.32	21.59	33.74	26.29	26.95	34.96	43.53	61.76	44.90	38.52
Operating Profit	0.10	-0.13	-0.73	0.52	0.65	0.60	0.65	1.32	0.83	1.57	2.58	1.53	1.42
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	7.31	0.52	0.54	0.02	0.14	0.41	0.41	0.26	0.31	0.25	0.40	0.18	0.23
Interest	0.02	0.01	0.03	0.10	0.13	0.15	0.13	0.14	0.27	0.44	0.77	0.67	0.59
Depreciation	1.07	0.21	0.13	0.23	0.27	0.37	0.44	0.53	0.43	0.51	0.57	0.59	0.55
Profit before tax	6.32	0.17	-0.35	0.21	0.39	0.49	0.49	0.91	0.44	0.87	1.64	0.45	0.51
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	6.32	0.17	-0.38	0.17	0.31	0.63	0.49	0.91	0.64	0.85	1.03	0.33	0.38
EPS in Rs	11.07	0.30	-0.67	0.30	0.54	1.10	0.86	1.59	1.12	1.49	1.80	0.58	0.67
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

Year	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
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

Month	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	5.71	5.71	5.71	5.71	5.71	5.71	5.71	5.71	5.71	5.71	5.71	5.71	5.71
Reserves	0.03	-2.00	-2.15	-1.97	-1.67	-1.04	-0.55	0.36	0.66	1.50	2.54	2.87	2.92
Borrowings	1.86	2.28	2.14	2.06	2.31	2.32	1.92	2.58	2.46	2.57	3.90	4.78	5.17
Other Liabilities	3.05	2.73	2.67	3.15	3.84	5.01	4.66	5.62	6.14	8.71	9.03	10.41	8.68
Total Liabilities	10.65	8.72	8.37	8.95	10.19	12.00	11.74	14.27	14.97	18.49	21.18	23.77	22.48
Fixed Assets	4.27	1.89	2.41	2.79	3.77	4.65	4.88	4.95	5.01	5.12	5.74	5.59	5.28
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.03	0.03	0.03	0.04	0.04	0.04	0.03	0.03	0.03	0.02	0.04	0.03	0.03
Other Assets	6.35	6.80	5.93	6.12	6.38	7.31	6.83	9.29	9.93	13.35	15.40	18.15	17.17
Total Assets	10.65	8.72	8.37	8.95	10.19	12.00	11.74	14.27	14.97	18.49	21.18	23.77	22.48

Reserves and Borrowings Chart

Cash Flow

Month	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	4.84	-0.53	0.53	0.84	1.38	1.65	1.34	-0.19	0.96	0.55	1.29	-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 +	-4.79	0.43	-0.15	-0.22	-0.18	-0.23	-0.44	0.57	-0.39	-0.33	0.56	0.21
Net Cash Flow	-0.15	-0.13	-0.05	0.02	-0.04	0.19	0.25	-0.19	0.22	-0.36	0.69	-0.82
Free Cash Flow	4.64	-0.55	0.10	0.23	0.13	0.40	0.67	-0.79	0.59	-0.06	0.10	-1.12
CFO/OP	4,840%	408%	-73%	175%	222%	255%	205%	-19%	123%	35%	52%	-42%

Free Cash Flow

Month	Jun 2014	Jun 2015	Mar 2016n n 9m	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 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

Month	Jun 2014	Jun 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	8.37	10.84	18.16	21.04	26.75	18.60	21.81	50.61	35.59	36.50	33.02	48.43
Inventory Days	236.65	365.62	359.86	263.73	109.31	56.98	63.96	64.36	63.51	75.06	64.92	117.22
Days Payable	38.33	44.15	54.35	39.53	54.93	44.19	53.80	64.20	58.37	69.28	58.81	96.82
Cash Conversion Cycle	206.69	332.32	323.67	245.23	81.14	31.39	31.98	50.77	40.73	42.29	39.13	68.83
Working Capital Days	55.34	75.89	65.18	36.67	6.89	-1.17	12.87	3.10	3.77	13.68	12.14	20.05
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

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 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	1,376	1,398	1,415	1,412	1,423	1,418	1,399	1,397	1,380	1,381	1,470	1,496

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

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.)	0.58	1.81	1.48	1.12	1.60
Diluted EPS (Rs.)	0.58	1.81	1.48	1.12	1.60
Cash EPS (Rs.)	1.61	2.81	2.37	1.89	2.52
Book Value[Excl.RevalReserv]/Share (Rs.)	15.03	14.44	12.63	11.15	10.63
Book Value[Incl.RevalReserv]/Share (Rs.)	15.03	14.44	12.63	11.15	10.63
Revenue From Operations / Share (Rs.)	81.35	113.18	79.61	62.72	49.53
PBDIT / Share (Rs.)	3.00	5.23	3.20	2.01	2.77
PBIT / Share (Rs.)	1.97	4.23	2.31	1.25	1.84
PBT / Share (Rs.)	0.79	2.89	1.54	0.77	1.60
Net Profit / Share (Rs.)	0.58	1.81	1.48	1.12	1.60
PBDIT Margin (%)	3.68	4.61	4.01	3.20	5.58
PBIT Margin (%)	2.41	3.74	2.90	1.98	3.71
PBT Margin (%)	0.97	2.55	1.93	1.23	3.22
Net Profit Margin (%)	0.71	1.60	1.86	1.79	3.22
Return on Networth / Equity (%)	3.88	12.55	11.73	10.08	15.01
Return on Capital Employeed (%)	11.24	26.40	17.51	10.93	16.54
Return On Assets (%)	1.40	4.88	4.57	4.28	6.38
Long Term Debt / Equity (X)	0.10	0.05	0.04	0.02	0.04
Total Debt / Equity (X)	0.55	0.47	0.35	0.38	0.37
Asset Turnover Ratio (%)	2.07	3.26	2.72	2.45	2.17
Current Ratio (X)	1.29	1.26	1.18	1.11	1.08
Quick Ratio (X)	0.57	0.58	0.46	0.51	0.57
Inventory Turnover Ratio (X)	5.16	6.68	6.21	6.48	6.04
Interest Coverage Ratio (X)	2.55	3.88	4.13	4.23	11.38
Interest Coverage Ratio (Post Tax) (X)	1.50	2.35	2.92	3.37	7.57
Enterprise Value (Cr.)	60.36	99.44	47.87	47.52	22.91
EV / Net Operating Revenue (X)	1.30	1.54	1.05	1.33	0.81
EV / EBITDA (X)	35.29	33.34	26.23	41.48	14.51
MarketCap / Net Operating Revenue (X)	1.23	1.49	1.00	1.28	0.74
Price / BV (X)	6.66	11.70	6.32	7.18	3.46
Price / Net Operating Revenue (X)	1.23	1.49	1.00	1.28	0.74
EarningsYield	0.01	0.01	0.01	0.01	0.04

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.

INDUSTRY	ADDRESS	CONTACT
Auto Ancl - Susp. & Braking - Springs	Premise No. 40, 1st Floor, India Mall, New Delhi Delhi 110025	Contact not found

Management
Name	Position Held
Mr. Rajbir Singh	Managing Director
Mr. Subhash Jain	Director
Mr. Joginder Singh	Ind. Non-Executive Director
Ms. Priyanka Pathak	Ind. Non-Executive Director
Ms. Sonia Mendiratta	Ind. Non-Executive Director

FAQ

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

As of 06 May 2026, Auto Pins (India) Ltd's intrinsic value is ₹46.57, which is 74.13% lower than the current market price of ₹180.00, 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 ₹180.00 as of 06 May 2026, with a FY2026-2027 high of ₹270 and low of ₹98.6. The stock is currently in the middle of its 52-week range. Market cap stands at ₹103 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 270, which is above the industry average of 90.60. 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 20.57%; 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 ₹180.00. The company is currently not paying meaningful dividends.