Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 04 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 532756 | NSE: CIEINDIA

CIE Automotive India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 4, 2025, 10:18 am

Market Cap 14,833 Cr.
Current Price 391
High / Low 628/370
Stock P/E18.1
Book Value 173
Dividend Yield1.79 %
ROCE16.6 %
ROE13.1 %
Face Value 10.0
PEG Ratio0.36

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

View Share Price Target for CIE Automotive India Ltd

Competitors of CIE Automotive India Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Happy Forgings Ltd 7,479 Cr. 794 1,300/75128.2 1820.50 %22.7 %18.7 % 2.00
EL Forge Ltd 47.3 Cr. 23.2 44.4/12.619.3 11.60.00 %%% 10.0
CIE Automotive India Ltd 14,833 Cr. 391 628/37018.1 1731.79 %16.6 %13.1 % 10.0
Amforge Industries Ltd 12.2 Cr. 8.50 15.5/7.52 8.930.00 %3.55 %3.17 % 2.00
Tirupati Forge Ltd 323 Cr. 31.2 72.9/14.038.2 5.320.00 %18.3 %15.0 % 2.00
Industry Average9,732.67 Cr287.09184.29147.850.37%11.36%12.82%5.86

All Competitor Stocks of CIE Automotive India Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 1,6692,0612,2162,2292,2472,4402,3202,2792,2402,4272,2932,1352,110
Expenses 1,4891,7801,9101,9361,9542,0601,9501,9341,9132,0661,9331,8041,811
Operating Profit 180280306293292381370345327361360331299
OPM % 11%14%14%13%13%16%16%15%15%15%16%15%14%
Other Income 881517-790751082091852322740
Interest 9401182422313022211718
Depreciation 66727573778383787886848081
Profit before tax 113213246227-582349372445237304287260240
Tax % 29%24%23%24%13%20%19%16%29%24%24%25%23%
Net Profit 80161189171-658279302375169230217195185
EPS in Rs 2.124.264.984.52-17.347.367.959.904.456.085.725.154.88

Last Updated: February 28, 2025, 12:33 pm

Below is a detailed analysis of the quarterly data for CIE Automotive India Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹2,110.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2,135.00 Cr. (Sep 2024) to ₹2,110.00 Cr., marking a decrease of 25.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹1,811.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,804.00 Cr. (Sep 2024) to ₹1,811.00 Cr., marking an increase of 7.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹299.00 Cr.. The value appears to be declining and may need further review. It has decreased from 331.00 Cr. (Sep 2024) to ₹299.00 Cr., marking a decrease of 32.00 Cr..
  • For OPM %, as of Dec 2024, the value is 14.00%. The value appears to be declining and may need further review. It has decreased from 15.00% (Sep 2024) to 14.00%, marking a decrease of 1.00%.
  • For Other Income, as of Dec 2024, the value is ₹40.00 Cr.. The value appears strong and on an upward trend. It has increased from 27.00 Cr. (Sep 2024) to ₹40.00 Cr., marking an increase of 13.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹18.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 17.00 Cr. (Sep 2024) to ₹18.00 Cr., marking an increase of 1.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹81.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 80.00 Cr. (Sep 2024) to ₹81.00 Cr., marking an increase of 1.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹240.00 Cr.. The value appears to be declining and may need further review. It has decreased from 260.00 Cr. (Sep 2024) to ₹240.00 Cr., marking a decrease of 20.00 Cr..
  • For Tax %, as of Dec 2024, the value is 23.00%. The value appears to be improving (decreasing) as expected. It has decreased from 25.00% (Sep 2024) to 23.00%, marking a decrease of 2.00%.
  • For Net Profit, as of Dec 2024, the value is ₹185.00 Cr.. The value appears to be declining and may need further review. It has decreased from 195.00 Cr. (Sep 2024) to ₹185.00 Cr., marking a decrease of 10.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 4.88. The value appears to be declining and may need further review. It has decreased from 5.15 (Sep 2024) to 4.88, marking a decrease of 0.27.

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: March 6, 2025, 1:35 pm

MetricMar 2014Mar 2015Dec 2015n n 9mDec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Sales 2,5915,5704,0015,3206,4288,0327,9086,0506,7658,7539,2808,964
Expenses 2,4825,1283,6384,7895,6227,0316,9405,5485,8237,5817,8567,613
Operating Profit 1094423635318061,0019685029421,1721,4241,351
OPM % 4%8%9%10%13%12%12%8%14%13%15%15%
Other Income 4-183-49222039285532-749409150
Interest 63121505951505255352310778
Depreciation 120238163232268287316306273296322331
Profit before tax -70-1001012625077026281956661041,4031,092
Tax % 17%-22%24%35%29%29%44%45%41%231%20%24%
Net Profit -81-7877169358498354106393-1361,125828
EPS in Rs -8.82-2.422.374.479.4713.159.332.8110.37-3.5929.6621.81
Dividend Payout % 0%0%0%0%0%0%0%0%24%-70%17%32%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-2016
YoY Net Profit Growth (%)3.70%316.67%
Change in YoY Net Profit Growth (%)0.00%312.96%

CIE Automotive India Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 2 years from 2014-2015 to 2015-2016.

Growth

Compounded Sales Growth
10 Years:13%
5 Years:3%
3 Years:10%
TTM:-3%
Compounded Profit Growth
10 Years:29%
5 Years:18%
3 Years:27%
TTM:-27%
Stock Price CAGR
10 Years:6%
5 Years:40%
3 Years:27%
1 Year:-18%
Return on Equity
10 Years:9%
5 Years:9%
3 Years:11%
Last Year:13%

Last Updated: Unknown

Balance Sheet

Last Updated: March 14, 2025, 2:02 pm

MonthMar 2014Mar 2015Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Equity Capital 92323323378378379379379379379379379
Reserves 5641,5641,6832,8883,3373,9104,2554,5294,8184,7195,6096,197
Borrowings 7341,5491,0851,3921,1971,6131,4691,6481,487985855570
Other Liabilities 6211,5152,0522,1772,5872,5822,4602,8083,1373,8372,9092,622
Total Liabilities 2,0114,9515,1436,8357,4998,4848,5639,3649,8219,9209,7539,769
Fixed Assets 1,2113,1243,2934,5174,7504,9056,0446,7416,5875,5475,8105,857
CWIP 291265697609654121251195466
Investments 5857673955681962344385768211,038
Other Assets 7131,6431,7272,1822,6342,8022,3702,3762,6713,6783,0682,807
Total Assets 2,0114,9515,1436,8357,4998,4848,5639,3649,8219,9209,7539,769

Below is a detailed analysis of the balance sheet data for CIE Automotive India Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Dec 2024, the value is ₹379.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2023) which recorded 379.00 Cr..
  • For Reserves, as of Dec 2024, the value is ₹6,197.00 Cr.. The value appears strong and on an upward trend. It has increased from 5,609.00 Cr. (Dec 2023) to ₹6,197.00 Cr., marking an increase of 588.00 Cr..
  • For Borrowings, as of Dec 2024, the value is ₹570.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 855.00 Cr. (Dec 2023) to ₹570.00 Cr., marking a decrease of 285.00 Cr..
  • For Other Liabilities, as of Dec 2024, the value is ₹2,622.00 Cr.. The value appears to be improving (decreasing). It has decreased from 2,909.00 Cr. (Dec 2023) to ₹2,622.00 Cr., marking a decrease of 287.00 Cr..
  • For Total Liabilities, as of Dec 2024, the value is ₹9,769.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 9,753.00 Cr. (Dec 2023) to ₹9,769.00 Cr., marking an increase of 16.00 Cr..
  • For Fixed Assets, as of Dec 2024, the value is ₹5,857.00 Cr.. The value appears strong and on an upward trend. It has increased from 5,810.00 Cr. (Dec 2023) to ₹5,857.00 Cr., marking an increase of 47.00 Cr..
  • For CWIP, as of Dec 2024, the value is ₹66.00 Cr.. The value appears strong and on an upward trend. It has increased from 54.00 Cr. (Dec 2023) to ₹66.00 Cr., marking an increase of 12.00 Cr..
  • For Investments, as of Dec 2024, the value is ₹1,038.00 Cr.. The value appears strong and on an upward trend. It has increased from 821.00 Cr. (Dec 2023) to ₹1,038.00 Cr., marking an increase of 217.00 Cr..
  • For Other Assets, as of Dec 2024, the value is ₹2,807.00 Cr.. The value appears to be declining and may need further review. It has decreased from 3,068.00 Cr. (Dec 2023) to ₹2,807.00 Cr., marking a decrease of 261.00 Cr..
  • For Total Assets, as of Dec 2024, the value is ₹9,769.00 Cr.. The value appears strong and on an upward trend. It has increased from 9,753.00 Cr. (Dec 2023) to ₹9,769.00 Cr., marking an increase of 16.00 Cr..

Notably, the Reserves (6,197.00 Cr.) exceed the Borrowings (570.00 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

MonthMar 2014Mar 2015Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Cash from Operating Activity +2113226803045127081,0275391,0511,1181,383881
Cash from Investing Activity +-88-184-225-831-303-1,017-589-422-762-637-905-238
Cash from Financing Activity +-116-294-494575-236362-404-38-363-488-427-553
Net Cash Flow7-155-3948-26533480-74-65190

Free Cash Flow

MonthDec 2015n n 9mDec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Mar 2014Mar 2015
Free Cash Flow363.00530.00805.000.00967.00501.00941.00-984.00-854.00-569.00-625.00441.00

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

MonthMar 2014Mar 2015Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024
Debtor Days232835363434344336362526
Inventory Days12698152142128123103131148938685
Days Payable93149296260204169144190212163144124
Cash Conversion Cycle56-24-109-82-42-12-7-16-28-35-32-13
Working Capital Days16-3-45-18-102-1-1-9-0-1043
ROCE %0%10%10%8%12%14%11%4%11%15%18%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters72.17%74.87%74.96%74.96%68.90%65.70%65.70%65.70%65.70%65.70%65.70%65.70%
FIIs10.66%6.85%7.26%7.29%8.62%7.54%6.61%5.63%5.11%5.03%4.32%4.47%
DIIs7.39%8.10%7.66%7.47%11.19%14.75%15.40%15.98%18.12%19.45%20.33%20.72%
Government0.00%0.00%0.00%0.00%0.01%0.02%0.03%0.03%0.04%0.04%0.04%0.04%
Public9.78%10.17%10.09%10.29%11.26%11.96%12.26%12.66%11.03%9.78%9.60%9.07%
No. of Shareholders80,01684,47989,95596,5701,09,3321,13,7251,18,9201,36,3851,34,1851,24,0461,25,6481,26,309

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Axis Small Cap Fund7,144,8611.73329.956,966,7842025-04-032.56%
Nippon India Small Cap Fund6,966,7840.7321.736,966,7842025-04-030%
Nippon India Multi Cap Fund4,986,3320.83230.276,966,7842025-04-03-28.43%
HDFC Flexi Cap Fund - Regular Plan3,850,6210.35177.826,966,7842025-04-03-44.73%
HDFC Multi Cap Fund2,729,5301.02126.056,966,7842025-04-03-60.82%
Aditya Birla Sun Life Multi-Cap Fund2,042,9661.8194.346,966,7842025-04-03-70.68%
Canara Robeco Small Cap Fund1,834,4330.984.716,966,7842025-04-03-73.67%
HDFC Large and Mid Cap Fund - Regular Plan1,606,5250.4374.196,966,7842025-04-03-76.94%
Aditya Birla Sun Life MNC Fund - Div1,269,5341.6858.636,966,7842025-04-03-81.78%
Aditya Birla Sun Life MNC Fund - Gr1,269,5341.6858.636,966,7842025-04-03-81.78%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthDec 23Dec 22Dec 21Dec 20Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 29.66-3.5910.362.802.80
Diluted EPS (Rs.) 29.66-3.5910.362.802.80
Cash EPS (Rs.) 38.164.1619.3810.8910.89
Book Value[Excl.RevalReserv]/Share (Rs.) 157.84134.42137.08129.50129.50
Book Value[Incl.RevalReserv]/Share (Rs.) 157.84134.42137.08129.50129.50
Revenue From Operations / Share (Rs.) 244.63230.77221.23159.63159.63
PBDIT / Share (Rs.) 39.7032.4328.3014.6814.68
PBIT / Share (Rs.) 31.2024.6219.256.606.60
PBT / Share (Rs.) 28.3725.0217.515.155.15
Net Profit / Share (Rs.) 29.67-3.6510.332.812.81
NP After MI And SOA / Share (Rs.) 29.66-3.5910.362.812.81
PBDIT Margin (%) 16.2214.0512.799.199.19
PBIT Margin (%) 12.7510.678.704.134.13
PBT Margin (%) 11.5910.847.913.223.22
Net Profit Margin (%) 12.12-1.584.671.751.75
NP After MI And SOA Margin (%) 12.12-1.554.681.751.75
Return on Networth / Equity (%) 18.79-2.677.562.162.16
Return on Capital Employeed (%) 17.7716.0710.703.693.69
Return On Assets (%) 11.52-1.373.941.111.11
Long Term Debt / Equity (X) 0.010.020.120.190.19
Total Debt / Equity (X) 0.130.180.240.330.33
Asset Turnover Ratio (%) 0.940.550.440.3163.57
Current Ratio (X) 1.010.950.910.900.90
Quick Ratio (X) 0.630.650.480.530.53
Inventory Turnover Ratio (X) 4.092.672.381.476.01
Dividend Payout Ratio (NP) (%) 8.42-69.600.000.000.00
Dividend Payout Ratio (CP) (%) 6.5559.250.000.000.00
Earning Retention Ratio (%) 91.58169.600.000.000.00
Cash Earning Retention Ratio (%) 93.4540.750.000.000.00
Interest Coverage Ratio (X) 14.0354.1920.1710.164.56
Interest Coverage Ratio (Post Tax) (X) 8.4330.578.602.952.95
Enterprise Value (Cr.) 18419.3013879.6310030.957920.724037.87
EV / Net Operating Revenue (X) 1.981.591.201.310.66
EV / EBITDA (X) 12.2311.289.3514.237.26
MarketCap / Net Operating Revenue (X) 1.921.491.061.080.43
Retention Ratios (%) 91.57169.600.000.000.00
Price / BV (X) 2.982.561.711.330.53
Price / Net Operating Revenue (X) 1.921.491.061.080.43
EarningsYield 0.06-0.010.040.010.04

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

  • For FaceValue, as of Dec 23, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Dec 22) which recorded 10.00.
  • For Basic EPS (Rs.), as of Dec 23, the value is 29.66. This value is within the healthy range. It has increased from -3.59 (Dec 22) to 29.66, marking an increase of 33.25.
  • For Diluted EPS (Rs.), as of Dec 23, the value is 29.66. This value is within the healthy range. It has increased from -3.59 (Dec 22) to 29.66, marking an increase of 33.25.
  • For Cash EPS (Rs.), as of Dec 23, the value is 38.16. This value is within the healthy range. It has increased from 4.16 (Dec 22) to 38.16, marking an increase of 34.00.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Dec 23, the value is 157.84. It has increased from 134.42 (Dec 22) to 157.84, marking an increase of 23.42.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Dec 23, the value is 157.84. It has increased from 134.42 (Dec 22) to 157.84, marking an increase of 23.42.
  • For Revenue From Operations / Share (Rs.), as of Dec 23, the value is 244.63. It has increased from 230.77 (Dec 22) to 244.63, marking an increase of 13.86.
  • For PBDIT / Share (Rs.), as of Dec 23, the value is 39.70. This value is within the healthy range. It has increased from 32.43 (Dec 22) to 39.70, marking an increase of 7.27.
  • For PBIT / Share (Rs.), as of Dec 23, the value is 31.20. This value is within the healthy range. It has increased from 24.62 (Dec 22) to 31.20, marking an increase of 6.58.
  • For PBT / Share (Rs.), as of Dec 23, the value is 28.37. This value is within the healthy range. It has increased from 25.02 (Dec 22) to 28.37, marking an increase of 3.35.
  • For Net Profit / Share (Rs.), as of Dec 23, the value is 29.67. This value is within the healthy range. It has increased from -3.65 (Dec 22) to 29.67, marking an increase of 33.32.
  • For NP After MI And SOA / Share (Rs.), as of Dec 23, the value is 29.66. This value is within the healthy range. It has increased from -3.59 (Dec 22) to 29.66, marking an increase of 33.25.
  • For PBDIT Margin (%), as of Dec 23, the value is 16.22. This value is within the healthy range. It has increased from 14.05 (Dec 22) to 16.22, marking an increase of 2.17.
  • For PBIT Margin (%), as of Dec 23, the value is 12.75. This value is within the healthy range. It has increased from 10.67 (Dec 22) to 12.75, marking an increase of 2.08.
  • For PBT Margin (%), as of Dec 23, the value is 11.59. This value is within the healthy range. It has increased from 10.84 (Dec 22) to 11.59, marking an increase of 0.75.
  • For Net Profit Margin (%), as of Dec 23, the value is 12.12. This value exceeds the healthy maximum of 10. It has increased from -1.58 (Dec 22) to 12.12, marking an increase of 13.70.
  • For NP After MI And SOA Margin (%), as of Dec 23, the value is 12.12. This value is within the healthy range. It has increased from -1.55 (Dec 22) to 12.12, marking an increase of 13.67.
  • For Return on Networth / Equity (%), as of Dec 23, the value is 18.79. This value is within the healthy range. It has increased from -2.67 (Dec 22) to 18.79, marking an increase of 21.46.
  • For Return on Capital Employeed (%), as of Dec 23, the value is 17.77. This value is within the healthy range. It has increased from 16.07 (Dec 22) to 17.77, marking an increase of 1.70.
  • For Return On Assets (%), as of Dec 23, the value is 11.52. This value is within the healthy range. It has increased from -1.37 (Dec 22) to 11.52, marking an increase of 12.89.
  • For Long Term Debt / Equity (X), as of Dec 23, the value is 0.01. This value is below the healthy minimum of 0.2. It has decreased from 0.02 (Dec 22) to 0.01, marking a decrease of 0.01.
  • For Total Debt / Equity (X), as of Dec 23, the value is 0.13. This value is within the healthy range. It has decreased from 0.18 (Dec 22) to 0.13, marking a decrease of 0.05.
  • For Asset Turnover Ratio (%), as of Dec 23, the value is 0.94. It has increased from 0.55 (Dec 22) to 0.94, marking an increase of 0.39.
  • For Current Ratio (X), as of Dec 23, the value is 1.01. This value is below the healthy minimum of 1.5. It has increased from 0.95 (Dec 22) to 1.01, marking an increase of 0.06.
  • For Quick Ratio (X), as of Dec 23, the value is 0.63. This value is below the healthy minimum of 1. It has decreased from 0.65 (Dec 22) to 0.63, marking a decrease of 0.02.
  • For Inventory Turnover Ratio (X), as of Dec 23, the value is 4.09. This value is within the healthy range. It has increased from 2.67 (Dec 22) to 4.09, marking an increase of 1.42.
  • For Dividend Payout Ratio (NP) (%), as of Dec 23, the value is 8.42. This value is below the healthy minimum of 20. It has increased from -69.60 (Dec 22) to 8.42, marking an increase of 78.02.
  • For Dividend Payout Ratio (CP) (%), as of Dec 23, the value is 6.55. This value is below the healthy minimum of 20. It has decreased from 59.25 (Dec 22) to 6.55, marking a decrease of 52.70.
  • For Earning Retention Ratio (%), as of Dec 23, the value is 91.58. This value exceeds the healthy maximum of 70. It has decreased from 169.60 (Dec 22) to 91.58, marking a decrease of 78.02.
  • For Cash Earning Retention Ratio (%), as of Dec 23, the value is 93.45. This value exceeds the healthy maximum of 70. It has increased from 40.75 (Dec 22) to 93.45, marking an increase of 52.70.
  • For Interest Coverage Ratio (X), as of Dec 23, the value is 14.03. This value is within the healthy range. It has decreased from 54.19 (Dec 22) to 14.03, marking a decrease of 40.16.
  • For Interest Coverage Ratio (Post Tax) (X), as of Dec 23, the value is 8.43. This value is within the healthy range. It has decreased from 30.57 (Dec 22) to 8.43, marking a decrease of 22.14.
  • For Enterprise Value (Cr.), as of Dec 23, the value is 18,419.30. It has increased from 13,879.63 (Dec 22) to 18,419.30, marking an increase of 4,539.67.
  • For EV / Net Operating Revenue (X), as of Dec 23, the value is 1.98. This value is within the healthy range. It has increased from 1.59 (Dec 22) to 1.98, marking an increase of 0.39.
  • For EV / EBITDA (X), as of Dec 23, the value is 12.23. This value is within the healthy range. It has increased from 11.28 (Dec 22) to 12.23, marking an increase of 0.95.
  • For MarketCap / Net Operating Revenue (X), as of Dec 23, the value is 1.92. This value is within the healthy range. It has increased from 1.49 (Dec 22) to 1.92, marking an increase of 0.43.
  • For Retention Ratios (%), as of Dec 23, the value is 91.57. This value exceeds the healthy maximum of 70. It has decreased from 169.60 (Dec 22) to 91.57, marking a decrease of 78.03.
  • For Price / BV (X), as of Dec 23, the value is 2.98. This value is within the healthy range. It has increased from 2.56 (Dec 22) to 2.98, marking an increase of 0.42.
  • For Price / Net Operating Revenue (X), as of Dec 23, the value is 1.92. This value is within the healthy range. It has increased from 1.49 (Dec 22) to 1.92, marking an increase of 0.43.
  • For EarningsYield, as of Dec 23, the value is 0.06. This value is below the healthy minimum of 5. It has increased from -0.01 (Dec 22) to 0.06, marking an increase of 0.07.

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 CIE Automotive India Ltd as of April 4, 2025 is: 334.03

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 April 4, 2025, CIE Automotive India Ltd is Overvalued by 14.57% compared to the current share price 391.00

Intrinsic Value of CIE Automotive India Ltd as of April 4, 2025 is: 503.24

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 April 4, 2025, CIE Automotive India Ltd is Undervalued by 28.71% compared to the current share price 391.00

Last 5 Year EPS CAGR: 50.66%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -3.00, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -28.67, which is a positive sign.
  3. The company has higher reserves (3,672.75 cr) compared to borrowings (1,215.33 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (6.17 cr) and profit (249.75 cr) over the years.
  1. The stock has a low average ROCE of 10.83%, which may not be favorable.

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 CIE Automotive India Ltd:
    1. Net Profit Margin: 12.12%
      • 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: 17.77% (Industry Average ROCE: 9.74%)
      • 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%: 18.79% (Industry Average ROE: 10.99%)
      • 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): 8.43
      • 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: 0.63
      • 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: 18.1 (Industry average Stock P/E: 144.8)
      • 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: 0.13
      • 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

CIE Automotive India Ltd. is a Public Limited Listed company incorporated on 13/08/1999 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L27100MH1999PLC121285 and registration number is 121285. Currently Company is involved in the business activities of Forging, pressing, stamping and roll-forming of metal; powder metallurgy. Company's Total Operating Revenue is Rs. 4563.47 Cr. and Equity Capital is Rs. 379.36 Cr. for the Year ended 31/12/2024.
INDUSTRYADDRESSCONTACT
ForgingsSuite F9D, Grand Hyatt Plaza (Lobby Level), Mumbai Maharashtra 400055contact.investors@cie-india.com
http://www.cie-india.com
Management
NamePosition Held
Mr. Shriprakash ShuklaChairman
Mr. Manoj MenonExecutive Director & CEO
Mr. Ander Arenaza AlvareExecutive Director
Mr. Jesus Maria Herrera BarandiaranNon Executive Director
Mr. Anil HaridassNon Executive Director
Mr. Manoj MaheshwariIndependent Director
Mr. Suhail A NathaniIndependent Director
Mrs. Roxana Meda InorizaIndependent Director
Mr. Alan Savio D�Silva PicardoIndependent Director
Mr. Jairaj PurandareIndependent Director

FAQ

What is the intrinsic value of CIE Automotive India Ltd?

CIE Automotive India Ltd's intrinsic value (as of 04 April 2025) is ₹334.03 — 14.57% lower the current market price of ₹391.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 14,833 Cr. market cap, FY2025-2026 high/low of ₹628/370, reserves of 6,197 Cr, and liabilities of 9,769 Cr.

What is the Market Cap of CIE Automotive India Ltd?

The Market Cap of CIE Automotive India Ltd is 14,833 Cr..

What is the current Stock Price of CIE Automotive India Ltd as on 04 April 2025?

The current stock price of CIE Automotive India Ltd as on 04 April 2025 is 391.

What is the High / Low of CIE Automotive India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of CIE Automotive India Ltd stocks is ₹628/370.

What is the Stock P/E of CIE Automotive India Ltd?

The Stock P/E of CIE Automotive India Ltd is 18.1.

What is the Book Value of CIE Automotive India Ltd?

The Book Value of CIE Automotive India Ltd is 173.

What is the Dividend Yield of CIE Automotive India Ltd?

The Dividend Yield of CIE Automotive India Ltd is 1.79 %.

What is the ROCE of CIE Automotive India Ltd?

The ROCE of CIE Automotive India Ltd is 16.6 %.

What is the ROE of CIE Automotive India Ltd?

The ROE of CIE Automotive India Ltd is 13.1 %.

What is the Face Value of CIE Automotive India Ltd?

The Face Value of CIE Automotive India Ltd is 10.0.

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 CIE Automotive 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