SWARAJ ENGINES LTD
SWARAJENG · Auto OEM · NSE
₹3,750
Current Market Price
Fair Value (DCF)
₹3,082
Discount to FV
-17.8%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
8/9
Economic Moat
Moderate
Confidence
51%
ROE
39.6%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹4,555 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
57.9%
Return on capital employed
EV / EBITDA
16.4×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
676.9×
EBIT covers interest
Current Ratio
1.96×
Short-term liquidity
Asset Turnover
2.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3,750
Bear case
Discount -93.0%
Base case
Discount -21.7%
Bull case
Discount +4.5%
Ratio Trends
SWARAJENG · last 7 annual periods
ROE
39.6%
ROCE
57.9%
Operating Margin
—
Debt / Equity
0.00×
PE
53.5×
EV / EBITDA
9.4×
Historical Financials
SWARAJENG · 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 | ₹1138 Cr | ₹1414 Cr | ₹1413 Cr | ₹1682 Cr | ₹2007 Cr | +15.2% |
| EBITDA | ₹165 Cr | ₹198 Cr | ₹203 Cr | ₹244 Cr | ₹286 Cr | +14.8% |
| EBIT | ₹147 Cr | ₹180 Cr | ₹185 Cr | — | — | +6.0% |
| PAT | ₹109 Cr | ₹134 Cr | ₹138 Cr | ₹166 Cr | ₹196 Cr | +15.7% |
| EPS (diluted) | ₹90.13 | ₹109.99 | ₹113.48 | — | — | +5.9% |
| CFO | ₹103 Cr | ₹133 Cr | ₹142 Cr | ₹177 Cr | ₹117 Cr | +3.0% |
| CapEx | ₹-19.2 Cr | ₹-12.9 Cr | ₹-47.8 Cr | ₹-24.5 Cr | ₹-69.8 Cr | — |
| FCF | ₹81.0 Cr | ₹120 Cr | ₹94.6 Cr | ₹152 Cr | ₹46.7 Cr | -12.9% |
| Total Assets | ₹461 Cr | ₹536 Cr | ₹557 Cr | ₹672 Cr | ₹779 Cr | +14.0% |
| Total Debt | ₹0.0 Cr | ₹1.2 Cr | ₹1.2 Cr | ₹2.0 Cr | ₹2.0 Cr | — |
| Shareholders' Equity | ₹306 Cr | ₹342 Cr | ₹369 Cr | ₹419 Cr | ₹489 Cr | +12.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SWARAJENG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SHARDAMOTR SHARDAMOTR | — | — | Pending | 29.7% | — |
 JTEKTINDIA JTEKTINDIA | — | — | Pending | 6.5% | 42.4× |
SSWL SSWL | — | — | Pending | 12.0% | — |
CARRARO CARRARO | — | — | Pending | 23.1% | — |
SANDHAR SANDHAR | — | — | Pending | 12.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹440.50/sh
Last payout
2025-06-27
₹104.50
Peak payout
₹104.50
Trailing yield
2.79%
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. SWARAJ ENGINES LTD (SWARAJENG.NS) trades at 3750.00 vs a model fair value of 3082.28, a gap of -17.8%. Piotroski F-score: 8/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SWARAJENG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SWARAJENG →
Compare
Head-to-head with peers
Compare SWARAJENG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SWARAJENGNow →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.