CIE Automotive India Limited
CIEINDIA · General/Diversified · NSE
₹465
Current Market Price
Fair Value (DCF)
₹409
Discount to FV
-12.1%
Updated just now
YieldIQ Score
51/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
67%
ROE
11.1%
Debt/Equity
0.06
WACC
12.8%
Market Cap
₹17,633 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.5%
Return on capital employed
EV / EBITDA
11.8×
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
0.91×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.5%
3-year revenue growth
Revenue CAGR (5Y)
8.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹464.8
Bear case
Margin of Safety -518.2%
Implied upside -83.8%
Base case
Margin of Safety -16.0%
Implied upside -13.8%
Bull case
Margin of Safety +7.5%
Implied upside +8.1%
Ratio Trends
CIEINDIA · last 10 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 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹8387 Cr | ₹8228 Cr | ₹8812 Cr | ₹8630 Cr | ₹9122 Cr | +2.1% |
| EBITDA | — | ₹1328 Cr | ₹1503 Cr | ₹1491 Cr | ₹1462 Cr | +2.4% |
| EBIT | ₹717 Cr | ₹974 Cr | ₹1184 Cr | ₹1160 Cr | — | +12.8% |
| PAT | ₹393 Cr | ₹-136 Cr | ₹1125 Cr | ₹828 Cr | ₹828 Cr | +20.5% |
| EPS (diluted) | ₹10.36 | ₹18.76 | ₹21.03 | ₹21.62 | — | +20.2% |
| CFO | ₹1051 Cr | ₹1118 Cr | ₹1383 Cr | ₹881 Cr | ₹1258 Cr | +4.6% |
| CapEx | — | ₹-501 Cr | ₹-530 Cr | ₹-387 Cr | ₹-377 Cr | — |
| FCF | — | ₹617 Cr | ₹853 Cr | ₹494 Cr | ₹881 Cr | +9.3% |
| Total Assets | — | ₹9928 Cr | ₹9762 Cr | ₹9769 Cr | ₹10.8K Cr | +2.0% |
| Total Debt | — | ₹985 Cr | ₹855 Cr | ₹570 Cr | ₹426 Cr | -18.9% |
| 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 |
|---|---|---|---|---|---|
 SUNDRMFAST SUNDRMFAST | — | — | Pending | 14.1% | — |
 JBMA JBMA | — | — | Pending | 14.2% | 55.7× |
 SANSERA SANSERA | — | — | Pending | 7.8% | — |
 GABRIEL GABRIEL | — | — | Pending | 18.4% | 58.1× |
 SHRIPISTON SHRIPISTON | — | — | Pending | 20.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹24.00/sh
Last payout
2026-04-22
₹7.00
Peak payout
₹7.00
Trailing yield
1.51%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CIE Automotive India Limited (CIEINDIA.NS) trades at 464.80 vs a model fair value of 408.57, a gap of -12.1%. Piotroski F-score: 7/9. 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.