Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:52 am
Author: Getaka|Social: XLinkedIn

Endurance Technologies Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,785.40Overvalued by 20.72%vs CMP ₹2,252.00

P/E (34.2) × ROE (14.6%) × BV (₹445.00) × DY (0.44%)

₹1,100.19Overvalued by 51.15%vs CMP ₹2,252.00
MoS: -104.7% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹2,050.5122%Fair (-8.9%)
Graham NumberEarnings₹809.4616%Over (-64.1%)
Earnings PowerEarnings₹311.1413%Over (-86.2%)
DCFCash Flow₹1,229.5213%Over (-45.4%)
Net Asset ValueAssets₹444.907%Over (-80.2%)
EV/EBITDAEnterprise₹1,398.469%Over (-37.9%)
Earnings YieldEarnings₹654.407%Over (-70.9%)
ROCE CapitalReturns₹740.309%Over (-67.1%)
Revenue MultipleRevenue₹1,232.855%Over (-45.3%)
Consensus (9 models)₹1,100.19100%Overvalued
Key Drivers: Wide model spread (₹311–₹2,051) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 14.8%

*Investments are subject to market risks

Investment Snapshot

67
Endurance Technologies Ltd scores 67/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health81/100 · Strong
ROCE 17.3% GoodROE 14.6% GoodD/E 0.11 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 1.35% (6mo) AccumulatingDII holding down 1.69% MF sellingPromoter holding at 75.0% Stable
Earnings Quality60/100 · Moderate
OPM stable around 13% SteadyWorking capital: 3 days (improving) Efficient
Quarterly Momentum68/100 · Strong
Revenue (4Q): +16% YoY GrowingProfit (4Q): +15% YoY Positive
Industry Rank55/100 · Moderate
P/E 34.2 vs industry 101.1 Cheaper than peersROCE 17.3% vs industry 15.1% AverageROE 14.6% vs industry 122.8% Below peers3Y sales CAGR: 15% 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, 2:52 am

Market Cap 31,677 Cr.
Current Price 2,252
Intrinsic Value₹1,100.19
High / Low 3,080/1,556
Stock P/E34.2
Book Value 445
Dividend Yield0.44 %
ROCE17.3 %
ROE14.6 %
Face Value 10.0
PEG Ratio2.30

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

View Share Price Target for Endurance Technologies Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Endurance Technologies Ltd 31,677 Cr. 2,252 3,080/1,55634.2 4450.44 %17.3 %14.6 % 10.0
JBM Auto Ltd 13,270 Cr. 561 790/47761.2 59.90.15 %14.2 %16.1 % 1.00
Minda Corporation Ltd 12,292 Cr. 514 644/44542.4 1020.27 %12.7 %12.1 % 2.00
Lumax Auto Technologies Ltd 10,861 Cr. 1,594 1,824/44942.3 1550.35 %19.0 %20.2 % 2.00
ASK Automotive Ltd 8,590 Cr. 436 578/37130.3 58.80.34 %27.6 %26.6 % 2.00
Industry Average5,187.70 Cr573.81101.13154.700.78%15.11%122.81%5.59

All Competitor Stocks of Endurance Technologies Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 2,3612,0952,2342,4502,5452,5612,6852,8262,9132,8592,9633,3193,583
Expenses 2,0891,8561,9492,1292,2272,2622,2952,4512,5312,4872,5412,8753,106
Operating Profit 272240285321318299389374382373422444477
OPM % 12%11%13%13%13%12%14%13%13%13%14%13%13%
Other Income 8122117162727342722473621
Interest 6589101113111211121414
Depreciation 99102122113118114128129131136142164180
Profit before tax 175145177216206201275268266247314302304
Tax % 25%25%23%24%25%24%24%24%24%25%22%25%25%
Net Profit 131108136164155152210204203184245226227
EPS in Rs 9.357.699.7011.6210.9910.8314.9414.4914.4313.1117.4316.0916.16

Last Updated: January 1, 2026, 8:36 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 12:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 4,2124,9175,2285,5886,3497,5096,9156,5477,5498,80410,24111,56113,473
Expenses 3,6784,3214,5484,8305,4216,3805,7845,5076,5857,7688,91310,01011,653
Operating Profit 5345966807589281,1291,1311,0409651,0361,3281,5511,820
OPM % 13%12%13%14%15%15%16%16%13%12%13%13%14%
Other Income 30423329-364819103586129120
Interest 8151493224261814621434755
Depreciation 208227243291322376414399382422474539665
Profit before tax 2763594204655797337476475866298971,0951,221
Tax % 26%29%29%29%33%32%24%20%21%24%24%24%
Net Profit 205254300330391495566520461480680836920
EPS in Rs 46.5257.4268.1023.4827.7835.1940.2036.9532.7534.0948.3859.4665.44
Dividend Payout % 3%5%4%11%14%16%14%16%19%21%18%17%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)23.90%18.11%10.00%18.48%26.60%14.34%-8.13%-11.35%4.12%41.67%22.94%
Change in YoY Net Profit Growth (%)0.00%-5.79%-8.11%8.48%8.11%-12.26%-22.47%-3.22%15.47%37.55%-18.73%

Endurance Technologies 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:9%
5 Years:11%
3 Years:15%
TTM:14%
Compounded Profit Growth
10 Years:12%
5 Years:7%
3 Years:19%
TTM:18%
Stock Price CAGR
10 Years:%
5 Years:23%
3 Years:25%
1 Year:17%
Return on Equity
10 Years:16%
5 Years:14%
3 Years:13%
Last Year:15%

Last Updated: September 5, 2025, 3:35 am

Balance Sheet

Last Updated: December 4, 2025, 1:12 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 181818141141141141141141141141141141
Reserves 9611,1241,4321,5892,0322,4242,8653,4213,7794,2714,8375,5776,117
Borrowings 7007648316948147307506414305157659441,229
Other Liabilities 8378791,0001,0871,3531,4751,3061,5441,5071,8752,1282,4653,165
Total Liabilities 2,5152,7843,2813,5104,3404,7705,0625,7475,8576,8027,8719,12610,652
Fixed Assets 1,2711,4531,5871,6341,8512,1632,6062,6032,7153,1433,6304,0585,240
CWIP 1422103445911812696119171159293648
Investments 10148334636166444487672793804660
Other Assets 1,2211,3091,5421,8002,3832,4532,1642,6042,5362,8163,2893,9714,104
Total Assets 2,5152,7843,2813,5104,3404,7705,0625,7475,8576,8027,8719,12610,652

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 5694136985377428981,0116217428621,0571,532
Cash from Investing Activity + -212-289-509-361-436-696-671-586-550-905-945-988
Cash from Financing Activity + -377-139-114-122-24-167-258-143-302-72105-29
Net Cash Flow -20-1476542833583-108-111-115217514
Free Cash Flow 329113230157316221464310222240237525
CFO/OP 121%88%118%88%103%100%109%76%93%101%96%113%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-166.00-168.00-151.0064.00114.00-729.00-749.00-640.00535.00-514.00-764.00-943.00

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 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 584341505645365847484545
Inventory Days 374748504945546258565252
Days Payable 94828798113981041301029796109
Cash Conversion Cycle 1932-8-8-15-10271-12
Working Capital Days 1920-17-3-9-9-11131514103
ROCE %21%22%22%21%23%25%21%17%14%14%17%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs 7.65%7.34%8.31%7.82%7.79%8.67%9.53%11.50%12.37%13.54%13.84%13.72%
DIIs 15.55%15.91%14.91%15.40%15.44%14.34%13.57%11.74%10.89%9.54%9.05%9.20%
Public 1.81%1.74%1.80%1.77%1.76%1.98%1.90%1.75%1.75%1.93%2.10%2.08%
No. of Shareholders 78,12475,25176,30877,09084,15592,67985,35985,35785,52884,61889,28190,885

Shareholding Pattern Chart

No. of Shareholders

Endurance Technologies Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Growth Mid Cap Fund 1,300,000 0.76 315.48N/AN/AN/A
HDFC Multi Cap Fund 590,572 0.75 143.32475,5032026-02-22 06:51:5024.2%
Edelweiss Mid Cap Fund 567,266 1 137.66554,0062026-02-22 01:21:212.39%
UTI Mid Cap Fund 565,000 1.19 137.11540,0002026-02-23 02:04:124.63%
Axis Midcap Fund 551,268 0.43 133.781,310,9832025-12-08 05:12:15-57.95%
HDFC Large and Mid Cap Fund 400,000 0.34 97.07N/AN/AN/A
SBI Automotive Opportunities Fund 320,000 1.55 77.66N/AN/AN/A
NJ Flexi Cap Fund 242,262 2.39 58.79239,1322026-02-23 07:38:111.31%
HSBC Flexi Cap Fund 232,350 1.06 56.39N/AN/AN/A
ICICI Prudential Manufacturing Fund 220,225 0.85 53.44N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 59.4648.3834.0932.7536.95
Diluted EPS (Rs.) 59.4648.3834.0932.7536.95
Cash EPS (Rs.) 97.7582.0764.0659.8965.31
Book Value[Excl.RevalReserv]/Share (Rs.) 406.46353.86313.67278.68253.24
Book Value[Incl.RevalReserv]/Share (Rs.) 406.46353.86313.67278.68253.24
Revenue From Operations / Share (Rs.) 821.88728.04625.90536.68465.44
PBDIT / Share (Rs.) 118.58100.5076.9071.5076.13
PBIT / Share (Rs.) 80.2966.8046.9344.3647.76
PBT / Share (Rs.) 77.8363.7744.7341.6745.98
Net Profit / Share (Rs.) 59.4648.3834.0932.7536.94
NP After MI And SOA / Share (Rs.) 59.4648.3834.0932.7536.95
PBDIT Margin (%) 14.4213.8012.2813.3216.35
PBIT Margin (%) 9.769.177.498.2610.26
PBT Margin (%) 9.468.757.147.769.87
Net Profit Margin (%) 7.236.645.446.107.93
NP After MI And SOA Margin (%) 7.236.645.446.107.93
Return on Networth / Equity (%) 14.6213.6710.8611.7514.58
Return on Capital Employeed (%) 17.5116.6313.5414.8516.69
Return On Assets (%) 9.158.627.057.869.04
Long Term Debt / Equity (X) 0.100.090.060.040.10
Total Debt / Equity (X) 0.150.140.100.100.11
Asset Turnover Ratio (%) 1.361.391.361.201.12
Current Ratio (X) 1.711.691.651.721.69
Quick Ratio (X) 1.361.301.231.301.33
Inventory Turnover Ratio (X) 12.7812.107.987.656.75
Dividend Payout Ratio (NP) (%) 14.2914.4618.3318.310.00
Dividend Payout Ratio (CP) (%) 8.698.529.7510.010.00
Earning Retention Ratio (%) 85.7185.5481.6781.690.00
Cash Earning Retention Ratio (%) 91.3191.4890.2589.990.00
Interest Coverage Ratio (X) 35.6333.1452.57158.2777.83
Interest Coverage Ratio (Post Tax) (X) 18.6116.9524.8178.4639.58
Enterprise Value (Cr.) 27559.7025975.7317658.9315421.2120354.14
EV / Net Operating Revenue (X) 2.382.542.012.043.11
EV / EBITDA (X) 16.5218.3816.3315.3319.01
MarketCap / Net Operating Revenue (X) 2.392.511.982.043.12
Retention Ratios (%) 85.7085.5381.6681.680.00
Price / BV (X) 4.845.173.963.935.74
Price / Net Operating Revenue (X) 2.392.511.982.043.12
EarningsYield 0.030.020.020.020.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Endurance Technologies Ltd. is a Public Limited Listed company incorporated on 27/12/1999 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L34102MH1999PLC123296 and registration number is 123296. Currently Company is involved in the business activities of Manufacture of parts and accessories of three wheelers and motorcycles including side cars. Company's Total Operating Revenue is Rs. 8846.15 Cr. and Equity Capital is Rs. 140.66 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - OthersPlot No. E-92, Aurangabad Maharashtra 431136Contact not found
Management
NamePosition Held
Mr. Soumendra BasuChairman
Mr. Anurang JainManaging Director
Mr. Rajendra AbhangeDirector & COO
Mr. Massimo VenutiNon Executive Director
Mr. Satrajit RayNon Executive Director
Ms. Anjali SethIndependent Director
Mr. Indrajit BanerjeeIndependent Director
Mr. Alfredo AltavillaIndependent Director
Mr. Anant TalaulicarIndependent Director
Mrs. Varsha JainDirector

FAQ

What is the intrinsic value of Endurance Technologies Ltd and is it undervalued?

As of 18 April 2026, Endurance Technologies Ltd's intrinsic value is ₹1100.19, which is 51.15% lower than the current market price of ₹2,252.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (14.6 %), book value (₹445), dividend yield (0.44 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Endurance Technologies Ltd?

Endurance Technologies Ltd is trading at ₹2,252.00 as of 18 April 2026, with a FY2026-2027 high of ₹3,080 and low of ₹1,556. The stock is currently in the middle of its 52-week range. Market cap stands at ₹31,677 Cr..

How does Endurance Technologies Ltd's P/E ratio compare to its industry?

Endurance Technologies Ltd has a P/E ratio of 34.2, which is below the industry average of 101.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Endurance Technologies Ltd financially healthy?

Key indicators for Endurance Technologies Ltd: ROCE of 17.3 % indicates efficient capital utilization. Dividend yield is 0.44 %.

Is Endurance Technologies Ltd profitable and how is the profit trend?

Endurance Technologies Ltd reported a net profit of ₹836 Cr in Mar 2025 on revenue of ₹11,561 Cr. Compared to ₹461 Cr in Mar 2022, the net profit shows an improving trend.

Does Endurance Technologies Ltd pay dividends?

Endurance Technologies Ltd has a dividend yield of 0.44 % at the current price of ₹2,252.00. The company pays dividends, though the yield is modest.

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 Endurance Technologies 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