CIE Automotive India Limited
CIEINDIA · General/Diversified · NSE
₹479
Current Market Price
Fair Value (DCF)
₹428
Margin of Safety
-10.5%
Updated just now
YieldIQ Score
54/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
32%
ROE
11.1%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.18 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.4%
Return on capital employed
EV / EBITDA
12.9×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
50.0×
EBIT covers interest
Current Ratio
1.50×
Short-term liquidity
Asset Turnover
0.85×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹478.8
Bear case
₹265.21
MoS -80.5%
Base case
₹428.44
MoS -11.8%
Bull case
₹530.72
MoS +9.8%
Ratio Trends
CIEINDIA · last 8 annual periods
ROE
11.1%
ROCE
18.5%
Operating Margin
—
Debt / Equity
0.06×
PE
—
EV / EBITDA
—
Historical Financials
CIEINDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹8387 Cr | ₹2247 Cr | ₹2240 Cr | ₹2110 Cr | ₹9122 Cr | +2.1% |
| EBITDA | — | ₹1328 Cr | ₹1503 Cr | ₹1491 Cr | ₹1462 Cr | +2.4% |
| EBIT | ₹717 Cr | ₹278 Cr | ₹276 Cr | ₹252 Cr | — | -23.0% |
| PAT | ₹393 Cr | ₹-658 Cr | ₹169 Cr | ₹185 Cr | ₹828 Cr | +20.5% |
| EPS (diluted) | ₹10.36 | ₹5.14 | ₹4.67 | ₹4.72 | — | -17.8% |
| CFO | ₹1051 Cr | ₹1118 Cr | ₹1383 Cr | ₹881 Cr | ₹1258 Cr | +4.6% |
| CapEx | — | — | — | — | ₹-377 Cr | — |
| FCF | — | — | — | — | ₹881 Cr | +0.0% |
| Total Assets | — | ₹9928 Cr | ₹9762 Cr | ₹9769 Cr | ₹10.8K Cr | +2.0% |
| Total Debt | — | ₹805 Cr | ₹702 Cr | ₹99.2 Cr | ₹426 Cr | -14.7% |
| Shareholders' Equity | — | ₹5098 Cr | ₹5988 Cr | ₹6577 Cr | ₹7459 Cr | +10.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CIEINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CRAFTSMAN CRAFTSMAN | — | — | Pending | 6.8% | — |
| BELRISE BELRISE | — | — | Pending | 13.1% | — |
| SUNDRMFAST SUNDRMFAST | — | — | Pending | 14.1% | — |
| SHRIPISTON SHRIPISTON | — | — | Pending | 20.3% | — |
| CEATLTD CEATLTD | — | — | Pending | 10.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹17.00/sh
Last payout
2025-04-23
₹7.00
Peak payout
₹7.00
Trailing yield
—
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CIE Automotive India Limited (CIEINDIA.NS) trades at 478.80 vs a model fair value of 428.44, a gap of -10.5%. Piotroski F-score: 8/9. Moa...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CIEINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CIEINDIA →
Compare
Head-to-head with peers
Compare CIEINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CIEINDIANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.