Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:45 am
Author: Getaka|Social: XLinkedIn

Suprajit Engineering Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹215.51Overvalued by 48.93%vs CMP ₹422.00

P/E (41.4) × ROE (6.5%) × BV (₹99.40) × DY (0.71%)

₹148.30Overvalued by 64.86%vs CMP ₹422.00
MoS: -184.6% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹206.5622%Over (-51.1%)
Graham NumberEarnings₹150.4416%Over (-64.4%)
Earnings PowerEarnings₹20.9213%Over (-95%)
DCFCash Flow₹34.2113%Over (-91.9%)
Net Asset ValueAssets₹99.457%Over (-76.4%)
EV/EBITDAEnterprise₹264.159%Over (-37.4%)
Earnings YieldEarnings₹101.207%Over (-76%)
ROCE CapitalReturns₹267.549%Over (-36.6%)
Revenue MultipleRevenue₹238.925%Over (-43.4%)
Consensus (9 models)₹148.30100%Overvalued
Key Drivers: Wide model spread (₹21–₹268) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -4.2%

*Investments are subject to market risks

Investment Snapshot

63
Suprajit Engineering Ltd scores 63/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health67/100 · Strong
ROCE 11.0% AverageROE 6.5% AverageD/E 0.27 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 45.1% Stable
Earnings Quality60/100 · Moderate
OPM stable around 11% SteadyWorking capital: 20 days (improving) Efficient
Quarterly Momentum68/100 · Strong
Revenue (4Q): +15% YoY GrowingProfit (4Q): +7% YoY Positive
Industry Rank60/100 · Moderate
P/E 41.4 vs industry 41.4 In-lineROCE 11.0% vs industry 11.0% Average3Y sales CAGR: 21% 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. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:45 am

Market Cap 5,788 Cr.
Current Price 422
Intrinsic Value₹148.30
High / Low 518/350
Stock P/E41.4
Book Value 99.4
Dividend Yield0.71 %
ROCE11.0 %
ROE6.50 %
Face Value 1.00
PEG Ratio-9.97

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

View Share Price Target for Suprajit Engineering Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Suprajit Engineering Ltd 5,788 Cr. 422 518/35041.4 99.40.71 %11.0 %6.50 % 1.00
Industry Average5,788.00 Cr422.0041.4099.400.71%11.00%6.50%1.00

All Competitor Stocks of Suprajit Engineering Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 692699680709724783735834832877863941979
Expenses 611612608639637689648771735790781841884
Operating Profit 818771708794866397878210095
OPM % 12%12%11%10%12%12%12%8%12%10%9%11%10%
Other Income 5613199191012131039353
Interest 10111214131312151914151618
Depreciation 25232526262826323132343739
Profit before tax 51584849577358286050718141
Tax % 25%29%31%29%30%19%35%98%45%46%32%37%69%
Net Profit 3841333540593803327485113
EPS in Rs 2.752.962.392.512.914.272.750.042.441.993.513.710.91

Last Updated: March 3, 2026, 2:28 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 12:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5406059401,2031,4311,5901,5631,6411,8402,7522,8963,2773,660
Expenses 4475087849991,1941,3571,3441,4041,5802,4392,5722,9443,297
Operating Profit 9397156204237233219237260313324333363
OPM % 17%16%17%17%17%15%14%14%14%11%11%10%10%
Other Income 4410182138-5344838594687
Interest 14172630272523191536516064
Depreciation 891627374158575995104122143
Profit before tax 7475123164193205133194235220228197243
Tax % 32%33%35%31%28%35%22%27%26%31%27%50%
Net Profit 51508011413813410414317315216799139
EPS in Rs 4.234.195.488.669.909.577.4310.2012.5110.9912.087.2410.12
Dividend Payout % 22%23%19%17%14%16%24%17%16%21%21%41%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-1.96%60.00%42.50%21.05%-2.90%-22.39%37.50%20.98%-12.14%9.87%-40.72%
Change in YoY Net Profit Growth (%)0.00%61.96%-17.50%-21.45%-23.95%-19.49%59.89%-16.52%-33.12%22.01%-50.59%

Suprajit Engineering 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:18%
5 Years:16%
3 Years:21%
TTM:15%
Compounded Profit Growth
10 Years:6%
5 Years:-7%
3 Years:-19%
TTM:-37%
Stock Price CAGR
10 Years:13%
5 Years:21%
3 Years:10%
1 Year:-13%
Return on Equity
10 Years:15%
5 Years:12%
3 Years:10%
Last Year:7%

Last Updated: September 5, 2025, 1:36 pm

Balance Sheet

Last Updated: December 4, 2025, 2:03 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 12121314141414141414141414
Reserves 1932294345106417618409761,0701,2111,3481,2661,350
Borrowings 156194298378345362391346337718708817927
Other Liabilities 9594216236306321350391336529550701756
Total Liabilities 4565299621,1381,3061,4581,5941,7271,7572,4712,6202,7983,047
Fixed Assets 1521683305565445536135985888078521,0101,070
CWIP 117182327155102872655
Investments 7511214923130172276320262445513251250
Other Assets 2282324655576297066898048971,1911,2491,5101,671
Total Assets 4565299621,1381,3061,4581,5941,7271,7572,4712,6202,7983,047

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 386793126217145232161182239249185
Cash from Investing Activity + -53-76-240-169-123-89-154-5939-548-11292
Cash from Financing Activity + 14715147-85-42-61-86-111223-122-251
Net Cash Flow -1-14310141716109-861526
Free Cash Flow 132639871928616613612914815874
CFO/OP 64%93%81%88%105%91%128%88%92%103%101%80%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-63.00-97.00-142.00-174.00-108.00-129.00-172.00-109.00-77.00-405.00-384.00-484.00

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 807581747467647459616565
Inventory Days 8578110109110113116126122120108123
Days Payable 655661568370859566667174
Cash Conversion Cycle 1019813012710011095105116115103114
Working Capital Days 1162352242882127332620
ROCE %27%23%24%23%23%22%15%17%17%15%12%11%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 44.64%44.64%44.63%44.63%44.62%44.62%44.64%44.64%44.60%45.09%45.13%45.14%
FIIs 5.07%5.11%4.76%4.56%4.79%5.82%6.30%6.83%7.05%7.11%6.64%6.79%
DIIs 15.95%15.90%15.86%16.21%17.50%16.94%17.20%17.24%17.20%16.73%17.08%17.10%
Public 34.31%34.34%34.75%34.62%33.10%32.64%31.86%31.29%31.14%31.08%31.14%30.97%
No. of Shareholders 75,59474,91075,39677,54569,65572,72584,51080,75381,42976,52074,93071,917

Shareholding Pattern Chart

No. of Shareholders

Suprajit Engineering 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
HDFC Small Cap Fund 11,840,566 1.38 516.9N/AN/AN/A
DSP Small Cap Fund 6,000,000 1.55 261.939,323,9352025-12-08 04:27:42-35.65%
ICICI Prudential Large & Mid Cap Fund 1,262,918 0.19 55.131,373,6062026-03-24 00:11:15-8.06%
Axis Small Cap Fund 1,126,315 0.19 49.17N/AN/AN/A
ICICI Prudential Multi Asset Fund 561,104 0.03 24.5505,7382025-12-08 04:27:4210.95%
HDFC Multi-Asset Allocation Fund 349,106 0.26 15.24N/AN/AN/A
HDFC Equity Savings Fund 297,401 0.22 12.98N/AN/AN/A
HDFC Retirement Savings Fund - Hybrid Equity 296,970 0.76 12.96N/AN/AN/A
LIC MF Flexi Cap Fund 103,963 0.45 4.5458,5052026-01-26 08:28:5477.7%
LIC MF Focused Fund 91,704 2.44 484,4382026-02-23 02:12:038.61%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 7.2012.0810.9912.4910.20
Diluted EPS (Rs.) 7.1912.0610.9812.4810.20
Cash EPS (Rs.) 16.1219.5717.8916.7314.26
Book Value[Excl.RevalReserv]/Share (Rs.) 93.3498.3888.4878.3370.76
Book Value[Incl.RevalReserv]/Share (Rs.) 93.3498.3888.4878.3370.76
Revenue From Operations / Share (Rs.) 238.91209.15198.88132.99117.31
PBDIT / Share (Rs.) 27.6827.6525.3821.4319.33
PBIT / Share (Rs.) 18.7920.1618.4817.2015.27
PBT / Share (Rs.) 14.3916.4515.9116.9913.89
Net Profit / Share (Rs.) 7.2412.0810.9912.5110.20
NP After MI And SOA / Share (Rs.) 7.2412.0810.9912.5110.20
PBDIT Margin (%) 11.5813.2212.7616.1116.47
PBIT Margin (%) 7.869.639.2912.9313.01
PBT Margin (%) 6.027.868.0012.7711.84
Net Profit Margin (%) 3.025.775.529.408.69
NP After MI And SOA Margin (%) 3.025.775.529.408.69
Return on Networth / Equity (%) 7.7512.2712.4215.9614.41
Return on Capital Employeed (%) 15.9716.5415.7920.0919.22
Return On Assets (%) 3.636.486.249.958.32
Long Term Debt / Equity (X) 0.100.140.210.010.03
Total Debt / Equity (X) 0.510.450.520.280.27
Asset Turnover Ratio (%) 1.231.160.860.820.76
Current Ratio (X) 1.451.871.922.021.76
Quick Ratio (X) 0.951.371.321.401.24
Inventory Turnover Ratio (X) 6.613.543.363.233.12
Dividend Payout Ratio (NP) (%) 36.6019.4419.5615.197.35
Dividend Payout Ratio (CP) (%) 16.4312.0012.0111.355.25
Earning Retention Ratio (%) 63.4080.5680.4484.8192.65
Cash Earning Retention Ratio (%) 83.5788.0087.9988.6594.75
Interest Coverage Ratio (X) 6.287.459.8820.4214.07
Interest Coverage Ratio (Post Tax) (X) 2.644.265.2812.128.43
Enterprise Value (Cr.) 5659.186205.705308.654856.524028.38
EV / Net Operating Revenue (X) 1.732.141.932.642.46
EV / EBITDA (X) 14.9116.2115.1116.3814.90
MarketCap / Net Operating Revenue (X) 1.571.971.732.572.35
Retention Ratios (%) 63.3980.5580.4384.8092.64
Price / BV (X) 4.024.183.904.373.89
Price / Net Operating Revenue (X) 1.571.971.732.572.35
EarningsYield 0.010.020.030.030.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 1718.46 Cr. and Equity Capital is Rs. 13.72 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - Equipment OthersPlot No. 100 & 101, Bommasandra Indl. Area, Bengaluru Karnataka 560099Contact not found
Management
NamePosition Held
Mr. K Ajith Kumar RaiExecutive Chairman
Mr. N S MohanManaging Director & Group CEO
Dr.(Ms.) Supriya A RaiDirector
Ms. Rajni Anil MishraDirector
Mr. Gaya Nand GaubaDirector
Mr. Harish Hassan VisweswaraDirector
Mr. Akhilesh RaiDirector
Ms. Bhagya Chandra RaoDirector

FAQ

What is the intrinsic value of Suprajit Engineering Ltd and is it undervalued?

As of 16 April 2026, Suprajit Engineering Ltd's intrinsic value is ₹148.30, which is 64.86% lower than the current market price of ₹422.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (6.50 %), book value (₹99.4), dividend yield (0.71 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Suprajit Engineering Ltd?

Suprajit Engineering Ltd is trading at ₹422.00 as of 16 April 2026, with a FY2026-2027 high of ₹518 and low of ₹350. The stock is currently in the middle of its 52-week range. Market cap stands at ₹5,788 Cr..

How does Suprajit Engineering Ltd's P/E ratio compare to its industry?

Suprajit Engineering Ltd has a P/E ratio of 41.4, which is below the industry average of 41.40. This is broadly in line with or below the industry average.

Is Suprajit Engineering Ltd financially healthy?

Key indicators for Suprajit Engineering Ltd: ROCE of 11.0 % is moderate; ROE of 6.50 % is below ideal levels (industry average: 6.50%). Dividend yield is 0.71 %.

Is Suprajit Engineering Ltd profitable and how is the profit trend?

Suprajit Engineering Ltd reported a net profit of ₹99 Cr in Mar 2025 on revenue of ₹3,277 Cr. Compared to ₹173 Cr in Mar 2022, the net profit shows a declining trend.

Does Suprajit Engineering Ltd pay dividends?

Suprajit Engineering Ltd has a dividend yield of 0.71 % at the current price of ₹422.00. 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 Suprajit Engineering 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