SUPRAJIT ENGINEERING LTD
SUPRAJIT · Auto Components · NSE
₹457
Current Market Price
Fair Value (DCF)
₹233
Discount to FV
-48.9%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
35%
ROE
7.8%
Debt/Equity
0.64
WACC
11.1%
Market Cap
₹6,266 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.1%
Return on capital employed
EV / EBITDA
20.0×
Enterprise multiple
Debt / EBITDA
3.1×
Leverage vs earnings
Interest Coverage
4.3×
EBIT covers interest
Current Ratio
1.45×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹456.8
Bear case
Discount -239.3%
Base case
Discount -95.6%
Bull case
Discount -46.3%
Ratio Trends
SUPRAJIT · last 9 annual periods
ROE
7.8%
ROCE
18.1%
Operating Margin
—
Debt / Equity
0.64×
PE
122.7×
EV / EBITDA
14.0×
Historical Financials
SUPRAJIT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1830 Cr | ₹2748 Cr | ₹2892 Cr | ₹3277 Cr | ₹3825 Cr | +20.2% |
| EBITDA | ₹307 Cr | ₹348 Cr | ₹382 Cr | ₹380 Cr | ₹505 Cr | +13.3% |
| EBIT | ₹250 Cr | ₹256 Cr | ₹279 Cr | — | — | +2.8% |
| PAT | ₹173 Cr | ₹152 Cr | ₹167 Cr | ₹99.3 Cr | ₹183 Cr | +1.4% |
| EPS (diluted) | ₹12.48 | ₹10.98 | ₹12.06 | — | — | -0.9% |
| CFO | ₹182 Cr | ₹239 Cr | ₹249 Cr | ₹185 Cr | ₹171 Cr | -1.5% |
| CapEx | ₹-52.7 Cr | ₹-91.9 Cr | ₹-91.2 Cr | ₹-111 Cr | ₹-118 Cr | — |
| FCF | ₹129 Cr | ₹147 Cr | ₹158 Cr | ₹73.7 Cr | ₹53.0 Cr | -19.9% |
| Total Assets | ₹1739 Cr | ₹2435 Cr | ₹2579 Cr | ₹2732 Cr | ₹3173 Cr | +16.2% |
| Total Debt | ₹337 Cr | ₹718 Cr | ₹708 Cr | ₹817 Cr | ₹993 Cr | +31.1% |
| Shareholders' Equity | ₹1084 Cr | ₹1224 Cr | ₹1362 Cr | ₹1280 Cr | ₹1437 Cr | +7.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SUPRAJIT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 FIEMIND FIEMIND | — | — | Pending | 19.7% | — |
LGBBROSLTD LG BALAKRISHNAN & BROS | +56.1% | 40 | Below Fair Value | 15.7% | 16.4× |
SJS SJS | — | — | Pending | 17.1% | — |
 LUMAXIND LUMAXIND | — | — | Pending | 18.8% | 25.2× |
 SUBROS SUBROS | — | — | Pending | 13.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹12.30/sh
Last payout
2026-02-13
₹1.50
Peak payout
₹1.75
Trailing yield
0.71%
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. SUPRAJIT ENGINEERING LTD (SUPRAJIT.NS) trades at 456.80 vs a model fair value of 233.49, a gap of -48.9%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SUPRAJIT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SUPRAJIT →
Compare
Head-to-head with peers
Compare SUPRAJIT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SUPRAJITNow →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.