Stock SUPRAJIT SUPRAJIT ENGINEERING LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Suprajit Engineering Limited

Equities

SUPRAJIT

INE399C01030

Auto, Truck & Motorcycle Parts

Delayed Bombay S.E.
Other stock markets
 10:37:57 26/06/2024 am IST 		5-day change 1st Jan Change
514 INR +0.04% Intraday chart for Suprajit Engineering Limited +0.54% +26.50%
12/06 Transcript : Suprajit Engineering Limited - M&A Call
30/05 Transcript : Suprajit Engineering Limited, Q4 2024 Earnings Call, May 30, 2024

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 34,094 15,498 38,521 47,328 47,739 71,134 - -
Enterprise Value (EV) 1 34,821 16,147 37,437 45,975 48,661 57,004 70,748 69,716
P/E ratio 25.5 x 14.9 x 27 x 27.4 x 31.4 x 34.1 x 29.8 x 22 x
Yield 0.64% 1.58% 0.64% 0.58% 0.67% 0.55% 0.57% 0.62%
Capitalization / Revenue 2.14 x 0.99 x 2.3 x 2.52 x 1.73 x 1.97 x 2.1 x 1.82 x
EV / Revenue 2.19 x 1.03 x 2.24 x 2.45 x 1.77 x 1.97 x 2.09 x 1.78 x
EV / EBITDA 15 x 7.38 x 15.8 x 17.7 x 15.6 x 17.6 x 16.2 x 13 x
EV / FCF 40.6 x 9.78 x 27.6 x 35.7 x 33.1 x 40.3 x 75.2 x 29.6 x
FCF Yield 2.46% 10.2% 3.62% 2.8% 3.02% 2.48% 1.33% 3.38%
Price to Book 4.4 x 1.82 x 3.89 x 4.37 x 3.9 x 5.33 x 4.6 x 3.99 x
Nbr of stocks (in thousands) 1,39,872 1,39,872 1,39,872 1,38,385 1,38,393 1,38,461 - -
Reference price 2 243.8 110.8 275.4 342.0 345.0 513.8 513.8 513.8
Announcement Date 27/05/19 12/06/20 29/05/21 25/05/22 29/05/23 29/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15,899 15,628 16,744 18,771 27,524 28,959 33,794 39,105
EBITDA 1 2,328 2,187 2,367 2,599 3,126 3,230 4,370 5,345
EBIT 1 1,918 1,606 1,800 2,014 2,172 2,192 3,183 4,244
Operating Margin 12.06% 10.27% 10.75% 10.73% 7.89% 7.57% 9.42% 10.85%
Earnings before Tax (EBT) 1 2,052 1,329 1,943 2,352 2,202 2,278 3,187 4,336
Net income 1 1,338 1,040 1,427 1,731 1,521 1,673 2,350 3,166
Net margin 8.42% 6.65% 8.52% 9.22% 5.53% 5.78% 6.96% 8.1%
EPS 2 9.570 7.430 10.20 12.48 10.98 12.06 17.22 23.31
Free Cash Flow 1 857.8 1,651 1,355 1,289 1,472 1,780 941.2 2,358
FCF margin 5.4% 10.56% 8.09% 6.87% 5.35% 6.18% 2.79% 6.03%
FCF Conversion (EBITDA) 36.85% 75.48% 57.25% 49.61% 47.08% 55.32% 21.54% 44.12%
FCF Conversion (Net income) 64.11% 158.78% 94.97% 74.49% 96.76% 113.26% 40.05% 74.49%
Dividend per Share 2 1.550 1.750 1.750 2.000 2.300 2.817 2.917 3.200
Announcement Date 27/05/19 12/06/20 29/05/21 25/05/22 29/05/23 29/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 5,143 5,252 3,616 4,937 4,793 5,127 6,633 7,161 6,921 6,990 6,797 6,998 7,167 7,502 8,048
EBITDA 1 863.6 817 492.2 800.6 540.6 765.6 539.6 786.7 809 871 714.9 798 760.6 904.5 990
EBIT - - - - - - - - - - - - 507 621 701
Operating Margin - - - - - - - - - - - - 7.07% 8.28% 8.71%
Earnings before Tax (EBT) 736.4 768.3 528.8 726 446.8 650 423.4 - - - - 557 521 702 715
Net income 1 516.3 575.1 431.6 495.5 317.2 486.4 273.2 457.5 380.4 410.1 331.2 370.7 385.2 472.8 535
Net margin 10.04% 10.95% 11.94% 10.04% 6.62% 9.49% 4.12% 6.39% 5.5% 5.87% 4.87% 5.3% 5.37% 6.3% 6.65%
EPS 3.690 4.110 3.100 3.580 2.290 3.510 1.970 3.300 2.750 2.960 - - 2.850 3.400 3.900
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 10/02/21 29/05/21 11/08/21 10/11/21 13/02/22 25/05/22 11/08/22 14/11/22 13/02/23 29/05/23 12/08/23 - - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 727 649 - - 922 623 - -
Net Cash position 1 - - 1,084 1,352 - - 386 1,418
Leverage (Debt/EBITDA) 0.3124 x 0.2969 x - - 0.2949 x 0.1935 x - -
Free Cash Flow 1 858 1,651 1,355 1,289 1,472 1,780 941 2,358
ROE (net income / shareholders' equity) 18.7% 15.4% 15.5% 16.7% 13.2% 12.4% 16.2% 19%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 55.40 61.00 70.80 78.30 88.50 96.30 112.0 129.0
Cash Flow per Share - - - - - - - -
Capex 1 590 670 255 527 919 1,390 1,746 1,513
Capex / Sales 3.71% 4.28% 1.52% 2.81% 3.34% 4.83% 5.17% 3.87%
Announcement Date 27/05/19 12/06/20 29/05/21 25/05/22 29/05/23 29/05/24 - -
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

Ratings for Suprajit Engineering Limited

Trading Rating
Investor Rating
ESG Refinitiv
D-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
513.8 INR
Average target price
526.7 INR
Spread / Average Target
+2.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto, Truck & Motorcycle Parts

1st Jan change Capi.
SUPRAJIT ENGINEERING LIMITED Stock Suprajit Engineering Limited
+26.50% 853M
DENSO CORPORATION Stock Denso Corporation
+17.56% 45.24B
APTIV PLC Stock Aptiv PLC
-18.23% 19.96B
WEICHAI POWER CO., LTD. Stock Weichai Power Co., Ltd.
+10.43% 18.19B
FUYAO GLASS INDUSTRY GROUP CO., LTD. Stock Fuyao Glass Industry Group Co., Ltd.
+23.38% 16.2B
HYUNDAI MOBIS CO.,LTD Stock Hyundai Mobis Co.,Ltd
+0.42% 16.09B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED Stock Samvardhana Motherson International Limited
+91.13% 15.66B
SUMITOMO ELECTRIC INDUSTRIES, LTD. Stock Sumitomo Electric Industries, Ltd.
+40.80% 12.27B
MAGNA INTERNATIONAL INC. Stock Magna International Inc.
-27.27% 11.98B
CONTINENTAL AG Stock Continental AG
-29.54% 11.6B
Other Auto, Truck & Motorcycle Parts
  1. Stock Market
  2. Equities
  3. SUPRAJIT Stock
  4. Financials Suprajit Engineering Limited