Autoriders International Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Autoriders International Ltd?

Autoriders International Ltd is trading at 361.00 as of 09 July 2026, with a FY2026-2027 high of 1,031 and low of 156. The stock is currently near its 52-week low. Market cap stands at 126 Cr..

Q: Is Autoriders International Ltd financially healthy?

Key indicators: ROCE of 17.7 % indicates efficient capital utilization. Dividend yield is 0.05 %.

Q: Is Autoriders International Ltd profitable and how is the profit trend?

Autoriders International Ltd reported a net profit of 8 Cr in Mar 2025 on revenue of 86 Cr. Compared to 3 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹312.14Overvalued by 13.53%vs CMP ₹361.00

P/E (13.9) × ROE (16.7%) × BV (₹168.00) × DY (0.05%)

₹356.71Fairly Valued by 1.19%vs CMP ₹361.00

MoS: -1.2% (Negative)Confidence: 48/100 (Moderate)Models: 2 Under, 1 Fair, 5 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹382.01	25%	Fair (+5.8%)
Graham Number	Earnings	₹324.40	18%	Over (-10.1%)
Earnings Power	Earnings	₹103.30	12%	Over (-71.4%)
DCF	Cash Flow	₹589.40	12%	Under (+63.3%)
Net Asset Value	Assets	₹166.17	8%	Over (-54%)
EV/EBITDA	Enterprise	₹731.51	10%	Under (+102.6%)
Earnings Yield	Earnings	₹278.40	8%	Over (-22.9%)
Revenue Multiple	Revenue	₹123.40	6%	Over (-65.8%)
Consensus (8 models)		₹356.71	100%	Fairly Valued

Key Drivers: Wide model spread (₹103–₹732) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 22.4%

*Investments are subject to market risks

Analyst Summary

Autoriders International Ltd operates in the Travel/Tourism/Amusement Park segment, NSE: AUTOINT | BSE: 512277, current market price is ₹361.00, market cap is 126 Cr.. At a glance, stock P/E is 13.9, ROE is 16.7 %, ROCE is 17.7 %, book value is 168, dividend yield is 0.05 %. The latest intrinsic value estimate is ₹356.71, which is broadly in line with the current market price. On operating trend, latest reported sales are about ₹86 Cr versus the prior period change of 4.3%, while latest net profit is about ₹8 Cr with a prior-period change of -11.2%. The 52-week range shown on this page is 1,031/156, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisAutoriders 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(…

This summary is generated from the stock page data available for Autoriders International Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Autoriders International Ltd scores 64/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health65/100 · Strong

ROCE 17.7% GoodROE 16.7% GoodD/E 0.71 ModerateInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 62.4% StableShareholders up 802% Retail surge

Earnings Quality50/100 · Moderate

OPM stable around 29% Steady

Quarterly Momentum90/100 · Strong

Revenue (4Q): +16% YoY GrowingProfit (4Q): +79% YoY StrongOPM: 28.0% (up 3.4% YoY) Margin expansion

Industry Rank60/100 · Moderate

P/E 13.9 vs industry 18.2 In-lineROCE 17.7% vs industry 20.2% Average3Y sales CAGR: 38% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: July 2, 2026, 11:49 pm

Market Cap	126 Cr.
Current Price	361
Intrinsic Value	₹356.71
High / Low	1,031/156
Stock P/E	13.9
Book Value	168
Dividend Yield	0.05 %
ROCE	17.7 %
ROE	16.7 %
Face Value	10.0
PEG Ratio	0.62

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

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Autoriders International Ltd	126 Cr.	361	1,031/156	13.9	168	0.05 %	17.7 %	16.7 %	10.0
Easy Trip Planners Ltd	2,873 Cr.	7.21	11.1/5.77		2.20	0.00 %	0.63 %	0.71 %	1.00
Thomas Cook (India) Ltd	5,011 Cr.	106	188/86.2	22.5	54.1	0.47 %	14.8 %	9.27 %	1.00
BLS International Services Ltd	10,407 Cr.	253	415/218	15.2	59.8	0.79 %	29.3 %	32.7 %	1.00
Indian Railway Catering & Tourism Corporation Ltd (IRCTC)	40,492 Cr.	506	799/493	29.3	53.8	1.68 %	46.1 %	34.6 %	2.00
Industry Average	11,781.80 Cr	205.66		18.22	56.51	0.50%	20.16%	17.33%	2.67

All Competitor Stocks of Autoriders International 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	17.13	19.68	19.81	20.74	21.29	21.56	19.82	22.07	20.27	24.91	23.27	24.64	24.11
Expenses	12.51	14.61	13.81	14.44	14.90	16.39	14.77	15.31	15.29	16.91	17.11	18.05	17.36
Operating Profit	4.62	5.07	6.00	6.30	6.39	5.17	5.05	6.76	4.98	8.00	6.16	6.59	6.75
OPM %	26.97%	25.76%	30.29%	30.38%	30.01%	23.98%	25.48%	30.63%	24.57%	32.12%	26.47%	26.75%	28.00%
Other Income	0.01	0.10	0.10	0.02	0.17	0.13	0.05	0.11	-0.02	0.45	0.10	0.34	0.39
Interest	0.53	0.62	0.74	0.81	0.77	0.67	0.62	0.84	0.58	0.82	0.78	0.74	0.80
Depreciation	1.90	1.96	2.36	2.53	2.59	2.72	2.59	2.65	3.00	3.00	3.14	3.42	3.58
Profit before tax	2.20	2.59	3.00	2.98	3.20	1.91	1.89	3.38	1.38	4.63	2.34	2.77	2.76
Tax %	0.00%	142.08%	0.00%	0.00%	0.00%	86.39%	26.46%	20.71%	20.29%	30.89%	23.50%	13.72%	14.86%
Net Profit	2.19	-1.09	3.00	2.98	3.20	0.27	1.39	2.68	1.10	3.21	1.78	2.39	2.35
EPS in Rs	7.55	-3.76	10.34	10.28	11.03	0.93	4.79	9.24	3.14	9.17	5.09	6.83	6.75

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

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 11:35 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	TTM
Sales	46.62	53.25	62.59	60.24	65.02	66.30	58.11	19.82	33.06	70.02	82.60	86.14	96.93
Expenses	40.05	45.30	53.99	50.86	56.39	57.26	48.41	16.51	23.44	50.48	58.79	61.34	69.43
Operating Profit	6.57	7.95	8.60	9.38	8.63	9.04	9.70	3.31	9.62	19.54	23.81	24.80	27.50
OPM %	14.09%	14.93%	13.74%	15.57%	13.27%	13.63%	16.69%	16.70%	29.10%	27.91%	28.83%	28.79%	28.37%
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	1.28
Interest	1.32	1.71	2.11	2.55	2.05	1.73	1.71	1.28	1.45	2.18	2.84	2.88	3.14
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	13.14
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	11.27	12.50
Tax %	-61.76%	60.66%	56.06%	16.67%	52.38%	51.61%	35.06%	-14.10%	3.61%	35.68%	14.88%	25.64%
Net Profit	0.56	0.48	0.86	1.14	0.20	1.04	2.12	-2.01	2.94	6.76	9.44	8.38	9.73
EPS in Rs	1.87	1.60	2.87	3.80	0.69	3.59	7.31	-6.93	10.14	23.31	32.55	23.94	27.84
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%	-11.23%
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%	-50.87%

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:	9%

Compounded Profit Growth
10 Years:	29%
5 Years:	39%
3 Years:	41%
TTM:	12%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	698%

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

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

Balance Sheet

Last Updated: May 26, 2026, 5:00 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	0.25	0.25	0.25	0.49	0.49	0.49	0.49	0.49	0.49	0.49	0.58	3
Reserves	10	11	12	12	13	15	13	16	23	32	49	55
Borrowings	14	18	18	16	17	21	15	21	31	28	32	33
Other Liabilities	9	13	11	14	12	11	7	7	12	10	11	13
Total Liabilities	33	42	41	42	43	48	36	44	67	71	93	105
Fixed Assets	18	24	22	21	22	24	19	24	38	45	57	72
CWIP	0	0	0	0	0	0	0	0	5	1	3	1
Investments	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	15	19	19	22	21	23	16	19	23	25	32	32
Total Assets	33	42	41	42	43	48	36	44	67	71	93	105

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	5	7	5	6	7	5	4	4	17	20	19	25
Cash from Investing Activity +	-4	-12	-5	-5	-7	-7	-1	-10	-25	-14	-24	-28
Cash from Financing Activity +	-1	5	-0	-2	0	4	-6	4	7	-3	8	0
Net Cash Flow	0	0	0	-0	0	2	-3	-2	-0	3	3	-3
Free Cash Flow	0	-4	1	2	-0	-2	4	-8	-8	7	-6	-1
CFO/OP	53%	71%	53%	70%	60%	49%	140%	39%	92%	95%	88%	93%

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	6.57	-6.05	-9.40	-8.62	-7.37	-7.96	-11.30	-11.69	-11.38	-11.46	-4.19	-7.20

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	82.29	71.01	75.64	71.50	80.56	75.31	67.84	106.63	100.03	75.12	61.29	71.65
Inventory Days
Days Payable
Cash Conversion Cycle	82.29	71.01	75.64	71.50	80.56	75.31	67.84	106.63	100.03	75.12	61.29	71.65
Working Capital Days	-195.81	-18.64	-40.76	-27.14	-20.27	-16.96	-15.45	-30.57	-29.59	-25.65	-10.61	-6.06
ROCE %		43.23%	16.20%	11.81%	11.16%	12.61%	12.48%	-4.69%	13.99%	27.38%	23.97%	19.48%

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	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	71.41%	60.33%	62.43%	62.43%	62.43%	62.43%
Public	28.59%	28.59%	28.59%	28.60%	28.60%	28.60%	28.59%	39.68%	37.58%	37.57%	37.58%	37.58%
No. of Shareholders	137	137	140	140	144	145	146	155	156	158	158	1,425

Shareholding Pattern Chart

No. of Shareholders

Autoriders International 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.)	140.00	191.00	137.00	61.61	-43.20
Diluted EPS (Rs.)	140.00	191.00	137.00	61.61	-43.20
Cash EPS (Rs.)	338.45	400.61	284.84	170.15	70.28
Book Value[Excl.RevalReserv]/Share (Rs.)	853.97	661.43	470.31	333.73	272.13
Book Value[Incl.RevalReserv]/Share (Rs.)	853.97	661.43	470.31	333.73	272.13
Dividend / Share (Rs.)	1.00	0.50	0.00	0.00	0.00
Revenue From Operations / Share (Rs.)	1501.21	1702.24	1439.50	681.82	408.78
PBDIT / Share (Rs.)	437.59	491.84	405.43	201.87	89.44
PBIT / Share (Rs.)	243.79	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.)	144.66	192.65	137.93	59.97	-40.92
PBDIT Margin (%)	29.14	28.89	28.16	29.60	21.88
PBIT Margin (%)	16.23	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 (%)	19.52	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)	8.87	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

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 100.59 Cr. and Equity Capital is Rs. 3.48 Cr. for the Year ended 31/03/2026.

INDUSTRY	ADDRESS	CONTACT
Travel/Tourism/Amusement Park	4A, Vikas Centre, Mumbai Maharashtra 400054	Contact not found

Management
Name	Position Held
Mr. Chintan Patel	Managing Director & CEO
Mrs. Maneka Mulchandani	Executive Director
Mr. Pranav Salil Kapur	Non Exe.Non Ind.Director
Mr. Janak Patel	Ind. Non-Executive Director
Mr. Anil Shankar Kulkarni	Ind. Non-Executive Director
Mr. Pankil Amin	Independent Director

FAQ

What is the intrinsic value of Autoriders International Ltd and is it undervalued?

As of 09 July 2026, Autoriders International Ltd's intrinsic value is ₹356.71, which is 1.19% lower than the current market price of ₹361.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (16.7 %), book value (₹168), dividend yield (0.05 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Autoriders International Ltd?

Autoriders International Ltd is trading at ₹361.00 as of 09 July 2026, with a FY2026-2027 high of ₹1,031 and low of ₹156. The stock is currently near its 52-week low. Market cap stands at ₹126 Cr..

How does Autoriders International Ltd's P/E ratio compare to its industry?

Autoriders International Ltd has a P/E ratio of 13.9, which is below the industry average of 18.22. This is broadly in line with or below the industry average.

Is Autoriders International Ltd financially healthy?

Key indicators for Autoriders International Ltd: ROCE of 17.7 % indicates efficient capital utilization; ROE of 16.7 % shows strong shareholder returns. Dividend yield is 0.05 %.

Is Autoriders International Ltd profitable and how is the profit trend?

Autoriders International Ltd reported a net profit of ₹8 Cr in Mar 2025 on revenue of ₹86 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Autoriders International Ltd pay dividends?

Autoriders International Ltd has a dividend yield of 0.05 % at the current price of ₹361.00. The company pays dividends, though the yield is modest.