SANSERA ENGINEERING LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,284 INR | -0.42% |
|
+1.42% | +26.05% |
| 20/05 | Nomura Adjusts Sansera Engineering’s Price Target to INR1,368 From INR1,342, Keeps at Buy | MT |
| 17/05 | Transcript : Sansera Engineering Limited, Q4 2024 Earnings Call, May 17, 2024 |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 35,049 | 39,562 | 69,355 | - | - |
| Enterprise Value (EV) 1 | 42,004 | 46,155 | 54,599 | 78,185 | 77,394 |
| P/E ratio | 27.6 x | 27.5 x | 29.6 x | 27.1 x | 20.5 x |
| Yield | 0.3% | 0.33% | 0.24% | 0.28% | 0.33% |
| Capitalization / Revenue | 1.76 x | 1.69 x | 1.94 x | 2.09 x | 1.78 x |
| EV / Revenue | 2.11 x | 1.97 x | 1.94 x | 2.35 x | 1.98 x |
| EV / EBITDA | 12.6 x | 12.2 x | 11.4 x | 13.2 x | 10.8 x |
| EV / FCF | -78.1 x | 321 x | 189 x | -234 x | 49.5 x |
| FCF Yield | -1.28% | 0.31% | 0.53% | -0.43% | 2.02% |
| Price to Book | 3.39 x | 3.39 x | 5.01 x | 4.3 x | 3.61 x |
| Nbr of stocks (in thousands) | 52,156 | 52,930 | 53,998 | - | - |
| Reference price 2 | 672.0 | 747.4 | 1,284 | 1,284 | 1,284 |
| Announcement Date | 23/05/22 | 22/05/23 | 16/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 19,890 | 23,383 | 28,114 | 33,229 | 39,045 |
| EBITDA 1 | 3,336 | 3,770 | 4,799 | 5,929 | 7,186 |
| EBIT 1 | 2,139 | 2,469 | 3,304 | 4,230 | 5,271 |
| Operating Margin | 10.75% | 10.56% | 11.75% | 12.73% | 13.5% |
| Earnings before Tax (EBT) 1 | 1,784 | 2,032 | 2,558 | 3,461 | 4,574 |
| Net income 1 | 1,305 | 1,464 | 1,858 | 2,554 | 3,352 |
| Net margin | 6.56% | 6.26% | 6.61% | 7.69% | 8.59% |
| EPS 2 | 24.36 | 27.17 | 34.40 | 47.40 | 62.52 |
| Free Cash Flow 1 | -537.6 | 144 | 403.7 | -334.2 | 1,565 |
| FCF margin | -2.7% | 0.62% | 1.45% | -1.01% | 4.01% |
| FCF Conversion (EBITDA) | - | 3.82% | 8.4% | - | 21.77% |
| FCF Conversion (Net income) | - | 9.83% | 19.98% | - | 46.68% |
| Dividend per Share 2 | 2.000 | 2.500 | 3.132 | 3.568 | 4.296 |
| Announcement Date | 23/05/22 | 22/05/23 | 16/05/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,854 | 5,743 | 5,307 | 6,337 | 5,573 | 6,166 | 6,601 | 7,119 | 6,922 | 7,423 |
| EBITDA 1 | - | 745.1 | 935.2 | 900.1 | 1,062 | 866.8 | 941.6 | 1,144 | 1,203 | 1,193 | 1,286 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | 478 | - | - | - | - | - | 667.4 | 724 |
| Net income | 517.6 | - | - | 341.1 | - | - | 361 | - | - | 492.7 | 528 |
| Net margin | - | - | - | 6.43% | - | - | 5.85% | - | - | 7.12% | 7.11% |
| EPS | 9.550 | - | - | - | - | - | 6.530 | - | - | 9.240 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/11/21 | 07/02/22 | 23/05/22 | 05/08/22 | 07/11/22 | 06/02/23 | 22/05/23 | 01/08/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | 6,955 | 6,593 | 7,124 | 8,830 | 8,039 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.085 x | 1.749 x | 1.482 x | 1.489 x | 1.119 x |
| Free Cash Flow 1 | -538 | 144 | 404 | -334 | 1,565 |
| ROE (net income / shareholders' equity) | 13.7% | 13.4% | 14.4% | 16.3% | 18.2% |
| ROA (Net income/ Total Assets) | - | - | 13.3% | 15.3% | 15.3% |
| Assets 1 | - | - | 15,191 | 16,694 | 21,911 |
| Book Value Per Share 2 | 198.0 | 221.0 | 256.0 | 299.0 | 356.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 2,668 | 2,420 | 2,775 | 4,000 | 3,340 |
| Capex / Sales | 13.41% | 10.35% | 9.95% | 12.04% | 8.55% |
| Announcement Date | 23/05/22 | 22/05/23 | 16/05/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
1,284
INR
Average target price
1,360
INR
Spread / Average Target
+5.87%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +26.05% | 83Cr | |
| +18.15% | 4.52TCr | |
| +14.42% | 1.85TCr | |
| -23.12% | 1.84TCr | |
| +26.91% | 1.67TCr | |
| +5.70% | 1.62TCr | |
| +94.56% | 1.57TCr | |
| +38.85% | 1.23TCr | |
| +57.59% | 1.21TCr | |
| -27.26% | 1.2TCr |
- Stock Market
- Equities
- SANSERA Stock
- Financials Sansera Engineering Limited
