SUPRAJIT ENGINEERING LTD
SUPRAJIT · Auto Components · NSE
₹423
Current Market Price
Fair Value (DCF)
₹216
Margin of Safety
-48.9%
Updated 1d ago
YieldIQ Score
46/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
41%
ROE
—
Debt/Equity
0.68
WACC
11.1%
Market Cap
₹5,795 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.9%
Return on capital employed
EV / EBITDA
19.7×
Enterprise multiple
Debt / EBITDA
2.6×
Leverage vs earnings
Interest Coverage
4.3×
EBIT covers interest
Current Ratio
1.45×
Short-term liquidity
Asset Turnover
1.20×
Revenue per ₹ of assets
Revenue CAGR (3Y)
21.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹422.5
Bear case
₹127.52
MoS -231.3%
Base case
₹216.09
MoS -95.5%
Bull case
₹284.05
MoS -48.7%
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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1641 Cr | ₹1271 Cr | ₹339 Cr | ₹413 Cr | ₹3268 Cr | +18.8% |
| EBITDA | — | ₹307 Cr | ₹348 Cr | ₹382 Cr | ₹379 Cr | +5.4% |
| EBIT | ₹214 Cr | ₹175 Cr | ₹54.8 Cr | ₹82.2 Cr | — | -21.2% |
| PAT | ₹143 Cr | ₹112 Cr | ₹38.6 Cr | ₹69.0 Cr | ₹99.3 Cr | -8.7% |
| EPS (diluted) | ₹10.20 | ₹8.10 | ₹2.78 | ₹4.98 | — | -16.4% |
| CFO | ₹161 Cr | ₹140 Cr | ₹206 Cr | ₹207 Cr | ₹185 Cr | +3.5% |
| CapEx | — | — | — | — | ₹-111 Cr | — |
| FCF | — | — | — | — | ₹73.7 Cr | +0.0% |
| Total Assets | — | ₹1739 Cr | ₹1575 Cr | ₹1811 Cr | ₹2732 Cr | +12.0% |
| Total Debt | — | — | ₹177 Cr | ₹212 Cr | ₹817 Cr | +46.6% |
| Shareholders' Equity | — | — | ₹1100 Cr | ₹1304 Cr | ₹1280 Cr | +3.9% |
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 LGBBROSLTD | — | — | Pending | 15.8% | — |
| SJS SJS | — | — | Pending | 17.1% | — |
| LUMAXIND LUMAXIND | — | — | Pending | 18.1% | — |
| SUBROS SUBROS | — | — | Pending | 13.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SUPRAJIT in the last 10 years.
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.