Suprajit Engineering Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 24, 2025, 8:53 pm

Market Cap	5,561 Cr.
Current Price	401
High / Low	640/350
Stock P/E	42.4
Book Value	91.7
Dividend Yield	0.62 %
ROCE	13.9 %
ROE	13.0 %
Face Value	1.00
PEG Ratio	-28.36

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Suprajit Engineering Ltd

Competitors of Suprajit Engineering Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Suprajit Engineering Ltd	5,561 Cr.	401	640/350	42.4	91.7	0.62 %	13.9 %	13.0 %	1.00
Industry Average	5,561.00 Cr	401.00		42.40	91.70	0.62%	13.90%	13.00%	1.00

All Competitor Stocks of Suprajit Engineering Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	479	506	645	716	692	699	680	709	724	783	735	834	832
Expenses	425	429	591	637	611	612	608	639	637	689	648	771	735
Operating Profit	54	77	54	79	81	87	71	70	87	94	86	63	97
OPM %	11%	15%	8%	11%	12%	12%	11%	10%	12%	12%	12%	8%	12%
Other Income	8	7	18	22	5	6	13	19	9	19	10	12	13
Interest	3	3	6	8	10	11	12	14	13	13	12	15	19
Depreciation	14	15	24	24	25	23	25	26	26	28	26	32	31
Profit before tax	45	65	42	69	51	58	48	49	57	73	58	28	60
Tax %	29%	25%	35%	34%	25%	29%	31%	29%	30%	19%	35%	98%	45%
Net Profit	32	49	27	46	38	41	33	35	40	59	38	0	33
EPS in Rs	2.29	3.51	1.97	3.31	2.75	2.96	2.39	2.51	2.91	4.27	2.75	0.03	2.41

Last Updated: February 28, 2025, 4:51 pm

Below is a detailed analysis of the quarterly data for Suprajit Engineering 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 832.00 Cr.. The value appears to be declining and may need further review. It has decreased from 834.00 Cr. (Sep 2024) to 832.00 Cr., marking a decrease of 2.00 Cr..
For Expenses, as of Dec 2024, the value is 735.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 771.00 Cr. (Sep 2024) to 735.00 Cr., marking a decrease of 36.00 Cr..
For Operating Profit, as of Dec 2024, the value is 97.00 Cr.. The value appears strong and on an upward trend. It has increased from 63.00 Cr. (Sep 2024) to 97.00 Cr., marking an increase of 34.00 Cr..
For OPM %, as of Dec 2024, the value is 12.00%. The value appears strong and on an upward trend. It has increased from 8.00% (Sep 2024) to 12.00%, marking an increase of 4.00%.
For Other Income, as of Dec 2024, the value is 13.00 Cr.. The value appears strong and on an upward trend. It has increased from 12.00 Cr. (Sep 2024) to 13.00 Cr., marking an increase of 1.00 Cr..
For Interest, as of Dec 2024, the value is 19.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 15.00 Cr. (Sep 2024) to 19.00 Cr., marking an increase of 4.00 Cr..
For Depreciation, as of Dec 2024, the value is 31.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 32.00 Cr. (Sep 2024) to 31.00 Cr., marking a decrease of 1.00 Cr..
For Profit before tax, as of Dec 2024, the value is 60.00 Cr.. The value appears strong and on an upward trend. It has increased from 28.00 Cr. (Sep 2024) to 60.00 Cr., marking an increase of 32.00 Cr..
For Tax %, as of Dec 2024, the value is 45.00%. The value appears to be improving (decreasing) as expected. It has decreased from 98.00% (Sep 2024) to 45.00%, marking a decrease of 53.00%.
For Net Profit, as of Dec 2024, the value is 33.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Sep 2024) to 33.00 Cr., marking an increase of 33.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 2.41. The value appears strong and on an upward trend. It has increased from 0.03 (Sep 2024) to 2.41, marking an increase of 2.38.

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, 2:43 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	458	540	605	940	1,203	1,431	1,590	1,563	1,641	1,840	2,752	2,896	3,183
Expenses	380	447	508	784	999	1,194	1,357	1,344	1,404	1,580	2,439	2,572	2,842
Operating Profit	78	93	97	156	204	237	233	219	237	260	313	324	341
OPM %	17%	17%	16%	17%	17%	17%	15%	14%	14%	14%	11%	11%	11%
Other Income	8	4	4	10	18	21	38	-5	34	48	38	59	56
Interest	11	14	17	26	30	27	25	23	19	15	36	51	59
Depreciation	8	8	9	16	27	37	41	58	57	59	95	104	117
Profit before tax	67	74	75	123	164	193	205	133	194	235	220	228	221
Tax %	29%	32%	33%	35%	31%	28%	35%	22%	27%	26%	31%	27%
Net Profit	47	51	50	80	114	138	134	104	143	173	152	167	131
EPS in Rs	3.93	4.23	4.19	5.48	8.66	9.90	9.57	7.43	10.20	12.51	10.99	12.08	9.46
Dividend Payout %	19%	22%	23%	19%	17%	14%	16%	24%	17%	16%	21%	12%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	8.51%	-1.96%	60.00%	42.50%	21.05%	-2.90%	-22.39%	37.50%	20.98%	-12.14%	9.87%
Change in YoY Net Profit Growth (%)	0.00%	-10.47%	61.96%	-17.50%	-21.45%	-23.95%	-19.49%	59.89%	-16.52%	-33.12%	22.01%

Suprajit Engineering Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	18%
5 Years:	13%
3 Years:	21%
TTM:	13%

Compounded Profit Growth
10 Years:	13%
5 Years:	5%
3 Years:	6%
TTM:	-12%

Stock Price CAGR
10 Years:	13%
5 Years:	28%
3 Years:	4%
1 Year:	-4%

Return on Equity
10 Years:	17%
5 Years:	14%
3 Years:	14%
Last Year:	13%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:40 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	12	12	12	13	14	14	14	14	14	14	14	14	14
Reserves	155	193	229	434	510	641	761	840	976	1,070	1,211	1,348	1,258
Borrowings	112	156	194	298	378	345	362	391	346	337	718	708	887
Other Liabilities	73	95	94	216	236	306	321	350	391	336	529	550	696
Total Liabilities	352	456	529	962	1,138	1,306	1,458	1,594	1,727	1,757	2,471	2,620	2,856
Fixed Assets	119	152	168	330	556	544	553	613	598	588	807	852	1,037
CWIP	18	1	17	18	2	3	27	15	5	10	28	7	18
Investments	45	75	112	149	23	130	172	276	320	262	445	513	325
Other Assets	170	228	232	465	557	629	706	689	804	897	1,191	1,249	1,476
Total Assets	352	456	529	962	1,138	1,306	1,458	1,594	1,727	1,757	2,471	2,620	2,856

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

For Equity Capital, as of Sep 2024, the value is ₹14.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 14.00 Cr..
For Reserves, as of Sep 2024, the value is ₹1,258.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,348.00 Cr. (Mar 2024) to ₹1,258.00 Cr., marking a decrease of 90.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹887.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 708.00 Cr. (Mar 2024) to ₹887.00 Cr., marking an increase of 179.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹696.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 550.00 Cr. (Mar 2024) to ₹696.00 Cr., marking an increase of 146.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹2,856.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,620.00 Cr. (Mar 2024) to ₹2,856.00 Cr., marking an increase of 236.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹1,037.00 Cr.. The value appears strong and on an upward trend. It has increased from 852.00 Cr. (Mar 2024) to ₹1,037.00 Cr., marking an increase of 185.00 Cr..
For CWIP, as of Sep 2024, the value is ₹18.00 Cr.. The value appears strong and on an upward trend. It has increased from 7.00 Cr. (Mar 2024) to ₹18.00 Cr., marking an increase of 11.00 Cr..
For Investments, as of Sep 2024, the value is ₹325.00 Cr.. The value appears to be declining and may need further review. It has decreased from 513.00 Cr. (Mar 2024) to ₹325.00 Cr., marking a decrease of 188.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹1,476.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,249.00 Cr. (Mar 2024) to ₹1,476.00 Cr., marking an increase of 227.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹2,856.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,620.00 Cr. (Mar 2024) to ₹2,856.00 Cr., marking an increase of 236.00 Cr..

Notably, the Reserves (1,258.00 Cr.) exceed the Borrowings (887.00 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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	46	38	67	93	126	217	145	232	161	182	239	249
Cash from Investing Activity +	-51	-53	-76	-240	-169	-123	-89	-154	-59	39	-548	-112
Cash from Financing Activity +	9	14	7	151	47	-85	-42	-61	-86	-111	223	-122
Net Cash Flow	4	-1	-1	4	3	10	14	17	16	109	-86	15

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-34.00	-63.00	-97.00	-142.00	-174.00	-108.00	-129.00	-172.00	-109.00	-77.00	-405.00	-384.00

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	74	80	75	81	74	74	67	64	74	59	61	65
Inventory Days	61	85	78	110	109	110	113	116	126	122	120	108
Days Payable	58	65	56	61	56	83	70	85	95	66	66	71
Cash Conversion Cycle	77	101	98	130	127	100	110	95	105	116	115	103
Working Capital Days	62	78	67	94	93	68	74	66	87	87	86	81
ROCE %	29%	27%	23%	24%	23%	23%	22%	15%	17%	17%	15%	14%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	44.64%	44.64%	44.64%	44.64%	44.64%	44.64%	44.63%	44.63%	44.62%	44.62%	44.64%	44.64%
FIIs	5.01%	4.95%	5.42%	5.10%	5.07%	5.11%	4.76%	4.56%	4.79%	5.82%	6.30%	6.83%
DIIs	14.90%	14.81%	15.20%	15.62%	15.95%	15.90%	15.86%	16.21%	17.50%	16.94%	17.20%	17.24%
Public	35.45%	35.60%	34.72%	34.65%	34.31%	34.34%	34.75%	34.62%	33.10%	32.64%	31.86%	31.29%
No. of Shareholders	69,027	70,153	79,148	82,130	75,594	74,910	75,396	77,545	69,655	72,725	84,510	80,753

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
DSP Small Cap Fund	9,323,935	2.8	379.06	9,323,935	2025-04-22 15:56:53	0%
HDFC Small Cap Fund - Regular Plan	8,884,017	1.35	361.18	8,884,017	2025-04-22 15:56:53	0%
ICICI Prudential Large & Mid Cap Fund	856,106	0.34	34.81	856,106	2025-04-22 17:25:19	0%
ICICI Prudential Multi Asset Fund	505,738	0.07	20.56	505,738	2025-04-22 17:25:19	0%
HDFC Multi Cap Fund	400,000	0.15	16.26	400,000	2025-04-22 15:56:53	0%
HDFC Retirement Savings Fund - Hybrid Equity - Regular Plan	238,600	0.76	9.7	238,600	2025-04-22 17:25:19	0%
Kotak Small Cap Fund - Regular Plan	225,280	0.07	9.16	225,280	2025-04-22 17:25:19	0%
HDFC Transportation and Logistics Fund	200,000	1.22	8.13	200,000	2025-04-22 17:25:19	0%
ICICI Prudential Transportation and Logistics Fund	196,416	0.31	7.99	196,416	2025-04-22 15:56:53	0%
ICICI Prudential Regular Savings Fund	194,657	0.23	7.89	194,657	2025-04-22 17:25:19	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	12.08	10.99	12.49	10.20	7.43
Diluted EPS (Rs.)	12.06	10.98	12.48	10.20	7.43
Cash EPS (Rs.)	19.57	17.89	16.73	14.26	11.59
Book Value[Excl.RevalReserv]/Share (Rs.)	98.38	88.48	78.33	70.76	61.04
Book Value[Incl.RevalReserv]/Share (Rs.)	98.38	88.48	78.33	70.76	61.04
Revenue From Operations / Share (Rs.)	209.15	198.88	132.99	117.31	111.73
PBDIT / Share (Rs.)	27.65	25.38	21.43	19.33	17.24
PBIT / Share (Rs.)	20.16	18.48	17.20	15.27	13.08
PBT / Share (Rs.)	16.45	15.91	16.99	13.89	9.50
Net Profit / Share (Rs.)	12.08	10.99	12.51	10.20	7.43
NP After MI And SOA / Share (Rs.)	12.08	10.99	12.51	10.20	7.43
PBDIT Margin (%)	13.22	12.76	16.11	16.47	15.42
PBIT Margin (%)	9.63	9.29	12.93	13.01	11.70
PBT Margin (%)	7.86	8.00	12.77	11.84	8.50
Net Profit Margin (%)	5.77	5.52	9.40	8.69	6.65
NP After MI And SOA Margin (%)	5.77	5.52	9.40	8.69	6.65
Return on Networth / Equity (%)	12.27	12.42	15.96	14.41	12.17
Return on Capital Employeed (%)	16.54	15.79	20.09	19.22	18.26
Return On Assets (%)	6.48	6.24	9.95	8.32	6.57
Long Term Debt / Equity (X)	0.14	0.21	0.01	0.03	0.07
Total Debt / Equity (X)	0.45	0.52	0.28	0.27	0.36
Asset Turnover Ratio (%)	1.16	0.86	0.82	0.76	0.80
Current Ratio (X)	1.87	1.92	2.02	1.76	1.47
Quick Ratio (X)	1.37	1.32	1.40	1.24	0.98
Inventory Turnover Ratio (X)	3.54	3.36	3.23	3.12	3.18
Dividend Payout Ratio (NP) (%)	19.44	19.56	15.19	7.35	34.97
Dividend Payout Ratio (CP) (%)	12.00	12.01	11.35	5.25	22.43
Earning Retention Ratio (%)	80.56	80.44	84.81	92.65	65.03
Cash Earning Retention Ratio (%)	88.00	87.99	88.65	94.75	77.57
Interest Coverage Ratio (X)	7.45	9.88	20.42	14.07	10.64
Interest Coverage Ratio (Post Tax) (X)	4.26	5.28	12.12	8.43	6.80
Enterprise Value (Cr.)	6205.70	5308.65	4856.52	4028.38	1797.48
EV / Net Operating Revenue (X)	2.14	1.93	2.64	2.46	1.15
EV / EBITDA (X)	16.21	15.11	16.38	14.90	7.46
MarketCap / Net Operating Revenue (X)	1.97	1.73	2.57	2.35	0.99
Retention Ratios (%)	80.55	80.43	84.80	92.64	65.02
Price / BV (X)	4.18	3.90	4.37	3.89	1.82
Price / Net Operating Revenue (X)	1.97	1.73	2.57	2.35	0.99
EarningsYield	0.02	0.03	0.03	0.03	0.06

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

For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 12.08. This value is within the healthy range. It has increased from 10.99 (Mar 23) to 12.08, marking an increase of 1.09.
For Diluted EPS (Rs.), as of Mar 24, the value is 12.06. This value is within the healthy range. It has increased from 10.98 (Mar 23) to 12.06, marking an increase of 1.08.
For Cash EPS (Rs.), as of Mar 24, the value is 19.57. This value is within the healthy range. It has increased from 17.89 (Mar 23) to 19.57, marking an increase of 1.68.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 98.38. It has increased from 88.48 (Mar 23) to 98.38, marking an increase of 9.90.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 98.38. It has increased from 88.48 (Mar 23) to 98.38, marking an increase of 9.90.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 209.15. It has increased from 198.88 (Mar 23) to 209.15, marking an increase of 10.27.
For PBDIT / Share (Rs.), as of Mar 24, the value is 27.65. This value is within the healthy range. It has increased from 25.38 (Mar 23) to 27.65, marking an increase of 2.27.
For PBIT / Share (Rs.), as of Mar 24, the value is 20.16. This value is within the healthy range. It has increased from 18.48 (Mar 23) to 20.16, marking an increase of 1.68.
For PBT / Share (Rs.), as of Mar 24, the value is 16.45. This value is within the healthy range. It has increased from 15.91 (Mar 23) to 16.45, marking an increase of 0.54.
For Net Profit / Share (Rs.), as of Mar 24, the value is 12.08. This value is within the healthy range. It has increased from 10.99 (Mar 23) to 12.08, marking an increase of 1.09.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 12.08. This value is within the healthy range. It has increased from 10.99 (Mar 23) to 12.08, marking an increase of 1.09.
For PBDIT Margin (%), as of Mar 24, the value is 13.22. This value is within the healthy range. It has increased from 12.76 (Mar 23) to 13.22, marking an increase of 0.46.
For PBIT Margin (%), as of Mar 24, the value is 9.63. This value is below the healthy minimum of 10. It has increased from 9.29 (Mar 23) to 9.63, marking an increase of 0.34.
For PBT Margin (%), as of Mar 24, the value is 7.86. This value is below the healthy minimum of 10. It has decreased from 8.00 (Mar 23) to 7.86, marking a decrease of 0.14.
For Net Profit Margin (%), as of Mar 24, the value is 5.77. This value is within the healthy range. It has increased from 5.52 (Mar 23) to 5.77, marking an increase of 0.25.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 5.77. This value is below the healthy minimum of 8. It has increased from 5.52 (Mar 23) to 5.77, marking an increase of 0.25.
For Return on Networth / Equity (%), as of Mar 24, the value is 12.27. This value is below the healthy minimum of 15. It has decreased from 12.42 (Mar 23) to 12.27, marking a decrease of 0.15.
For Return on Capital Employeed (%), as of Mar 24, the value is 16.54. This value is within the healthy range. It has increased from 15.79 (Mar 23) to 16.54, marking an increase of 0.75.
For Return On Assets (%), as of Mar 24, the value is 6.48. This value is within the healthy range. It has increased from 6.24 (Mar 23) to 6.48, marking an increase of 0.24.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.14. This value is below the healthy minimum of 0.2. It has decreased from 0.21 (Mar 23) to 0.14, marking a decrease of 0.07.
For Total Debt / Equity (X), as of Mar 24, the value is 0.45. This value is within the healthy range. It has decreased from 0.52 (Mar 23) to 0.45, marking a decrease of 0.07.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.16. It has increased from 0.86 (Mar 23) to 1.16, marking an increase of 0.30.
For Current Ratio (X), as of Mar 24, the value is 1.87. This value is within the healthy range. It has decreased from 1.92 (Mar 23) to 1.87, marking a decrease of 0.05.
For Quick Ratio (X), as of Mar 24, the value is 1.37. This value is within the healthy range. It has increased from 1.32 (Mar 23) to 1.37, marking an increase of 0.05.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 3.54. This value is below the healthy minimum of 4. It has increased from 3.36 (Mar 23) to 3.54, marking an increase of 0.18.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 19.44. This value is below the healthy minimum of 20. It has decreased from 19.56 (Mar 23) to 19.44, marking a decrease of 0.12.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 12.00. This value is below the healthy minimum of 20. It has decreased from 12.01 (Mar 23) to 12.00, marking a decrease of 0.01.
For Earning Retention Ratio (%), as of Mar 24, the value is 80.56. This value exceeds the healthy maximum of 70. It has increased from 80.44 (Mar 23) to 80.56, marking an increase of 0.12.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 88.00. This value exceeds the healthy maximum of 70. It has increased from 87.99 (Mar 23) to 88.00, marking an increase of 0.01.
For Interest Coverage Ratio (X), as of Mar 24, the value is 7.45. This value is within the healthy range. It has decreased from 9.88 (Mar 23) to 7.45, marking a decrease of 2.43.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 4.26. This value is within the healthy range. It has decreased from 5.28 (Mar 23) to 4.26, marking a decrease of 1.02.
For Enterprise Value (Cr.), as of Mar 24, the value is 6,205.70. It has increased from 5,308.65 (Mar 23) to 6,205.70, marking an increase of 897.05.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 2.14. This value is within the healthy range. It has increased from 1.93 (Mar 23) to 2.14, marking an increase of 0.21.
For EV / EBITDA (X), as of Mar 24, the value is 16.21. This value exceeds the healthy maximum of 15. It has increased from 15.11 (Mar 23) to 16.21, marking an increase of 1.10.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.97. This value is within the healthy range. It has increased from 1.73 (Mar 23) to 1.97, marking an increase of 0.24.
For Retention Ratios (%), as of Mar 24, the value is 80.55. This value exceeds the healthy maximum of 70. It has increased from 80.43 (Mar 23) to 80.55, marking an increase of 0.12.
For Price / BV (X), as of Mar 24, the value is 4.18. This value exceeds the healthy maximum of 3. It has increased from 3.90 (Mar 23) to 4.18, marking an increase of 0.28.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.97. This value is within the healthy range. It has increased from 1.73 (Mar 23) to 1.97, marking an increase of 0.24.
For EarningsYield, as of Mar 24, the value is 0.02. This value is below the healthy minimum of 5. It has decreased from 0.03 (Mar 23) to 0.02, marking a decrease of 0.01.

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 Suprajit Engineering Ltd as of April 25, 2025 is: 406.87

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 25, 2025, Suprajit Engineering Ltd is Undervalued by 1.46% compared to the current share price 401.00

Intrinsic Value of Suprajit Engineering Ltd as of April 25, 2025 is: 400.79

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 25, 2025, Suprajit Engineering Ltd is Overvalued by 0.05% compared to the current share price 401.00

Last 5 Year EPS CAGR: -1.50%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 20.75%, which is a positive sign. The company has higher reserves (740.46 cr) compared to borrowings (402.46 cr), indicating strong financial stability. The company has shown consistent growth in sales (196.62 cr) and profit (164.00 cr) over the years.	The stock has a high average Working Capital Days of 78.58, which may not be favorable. The stock has a high average Cash Conversion Cycle of 106.42, 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 Suprajit Engineering Ltd:
1. Net Profit Margin: 5.77%
  - 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: 16.54% (Industry Average ROCE: 13.9%)
  - 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%: 12.27% (Industry Average ROE: 13%)
  - 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): 4.26
  - 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: 1.37
  - 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: 42.4 (Industry average Stock P/E: 42.4)
  - 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: 0.45
  - 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

Suprajit Engineering Ltd. is a Public Limited Listed company incorporated on 24/05/1985 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L29199KA1985PLC006934 and registration number is 006934. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company's Total Operating Revenue is Rs. 1536.74 Cr. and Equity Capital is Rs. 13.85 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Auto Ancl - Equipment Others	Plot No. 100 & 101, Bengaluru Karnataka 560099	info@suprajit.com http://www.suprajit.com

Management
Name	Position Held
Mr. K Ajith Kumar Rai	Executive Chairman
Mr. N S Mohan	Managing Director & Group CEO
Dr.(Ms.) Supriya A Rai	Director
Mr. M Lakshminarayan	Director
Mrs. Bharati Rao	Director
Mr. Harish Hassan Visweswara	Director
Mr. Akhilesh Rai	Director
Ms. Bhagya Chandra Rao	Director

FAQ

What is the intrinsic value of Suprajit Engineering Ltd?

Suprajit Engineering Ltd's intrinsic value (as of 25 April 2025) is ₹406.87 — 1.46% higher the current market price of 401.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 5,561 Cr. market cap, FY2025-2026 high/low of ₹640/350, reserves of 1,258 Cr, and liabilities of 2,856 Cr.

What is the Market Cap of Suprajit Engineering Ltd?

The Market Cap of Suprajit Engineering Ltd is 5,561 Cr..

What is the current Stock Price of Suprajit Engineering Ltd as on 25 April 2025?

The current stock price of Suprajit Engineering Ltd as on 25 April 2025 is 401.

What is the High / Low of Suprajit Engineering Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Suprajit Engineering Ltd stocks is ₹640/350.

What is the Stock P/E of Suprajit Engineering Ltd?

The Stock P/E of Suprajit Engineering Ltd is 42.4.

What is the Book Value of Suprajit Engineering Ltd?

The Book Value of Suprajit Engineering Ltd is 91.7.

What is the Dividend Yield of Suprajit Engineering Ltd?

The Dividend Yield of Suprajit Engineering Ltd is 0.62 %.

What is the ROCE of Suprajit Engineering Ltd?

The ROCE of Suprajit Engineering Ltd is 13.9 %.

What is the ROE of Suprajit Engineering Ltd?

The ROE of Suprajit Engineering Ltd is 13.0 %.

What is the Face Value of Suprajit Engineering Ltd?

The Face Value of Suprajit Engineering Ltd is 1.00.