PPAP AUTOMOTIVE LIMITED
PPAP · General/Diversified · NSE
₹216
Current Market Price
Fair Value (DCF)
₹146
Margin of Safety
-32.4%
Updated 2d ago
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
41%
ROE
—
Debt/Equity
0.65
WACC
11.1%
Market Cap
₹305 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.9%
Return on capital employed
EV / EBITDA
9.9×
Enterprise multiple
Debt / EBITDA
3.8×
Leverage vs earnings
Interest Coverage
1.5×
EBIT covers interest
Current Ratio
0.89×
Short-term liquidity
Asset Turnover
0.97×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹216.27
Bear case
₹138.94
MoS -55.7%
Base case
₹146.25
MoS -47.9%
Bull case
₹236.63
MoS +8.6%
Ratio Trends
PPAP · last 4 annual periods
ROE
2.4%
ROCE
12.9%
Operating Margin
—
Debt / Equity
0.61×
PE
—
EV / EBITDA
8.0×
Historical Financials
PPAP · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹417 Cr | ₹510 Cr | ₹521 Cr | ₹552 Cr | +9.8% |
| EBITDA | ₹36.0 Cr | ₹37.7 Cr | ₹40.8 Cr | ₹59.7 Cr | +18.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹-0.8 Cr | ₹-5.9 Cr | ₹-13.0 Cr | ₹7.0 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹20.5 Cr | ₹30.0 Cr | ₹40.6 Cr | ₹52.2 Cr | +36.5% |
| CapEx | ₹-69.9 Cr | ₹-55.1 Cr | ₹-30.9 Cr | ₹-40.1 Cr | — |
| FCF | ₹-49.3 Cr | ₹-25.1 Cr | ₹9.7 Cr | ₹12.1 Cr | — |
| Total Assets | ₹500 Cr | ₹548 Cr | ₹556 Cr | ₹568 Cr | +4.3% |
| Total Debt | ₹110 Cr | ₹80.8 Cr | ₹162 Cr | ₹175 Cr | +16.7% |
| Shareholders' Equity | ₹304 Cr | ₹295 Cr | ₹283 Cr | ₹288 Cr | -1.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PPAP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PAVNAIND PAVNA INDUSTRIES LIMITED | -73.0% | 15 | Data Limited | 3.5% | — |
| AUTOIND AUTOIND | — | — | Pending | 11.8% | — |
| SETCO SETCO AUTOMOTIVE LTD | +195.5% | 66 | Undervalued | 15.1% | — |
| SHIVAMAUTO SHIVAMAUTO | — | — | Pending | — | — |
| ELGIRUBCO ELGIRUBCO | — | — | Pending | -2.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for PPAP in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PPAP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PPAP →
Compare
Head-to-head with peers
Compare PPAP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PPAPNow →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.