Skip to content

    CIE Automotive India Limited

    Manufactures forged, cast, and stamped auto components in India and Europe for OEM customers.

    Automobile and Auto Components
    Consumer Discretionary
    View CIEINDIA earnings calls
    ₹464
    -0.12% from avg

    Overview

    Price

    ₹464

    Market Cap

    ₹15.7k Cr

    Sector

    Automobile and Auto Components

    Consumer Discretionary

    Rank

    4

    Performance

    Explore CIEINDIA

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26TTM
    LiabilitiesEquity Capital379379379379379379379379379
    Reserves4.3k4.5k4.8k4.7k5.6k6.2k6.5k7.1k7.4k
    Borrowings1.5k1.6k1.5k985855570486426513
    Other Liabilities2.5k2.8k3.1k3.8k2.9k2.6k2.7k2.9k3.1k
    Total Liabilities8.6k9.4k9.8k9.9k9.8k9.7k10.1k10.7k11.3k
    AssetsFixed Assets6.0k6.7k6.6k5.5k5.8k5.9k6.1k6.2k6.3k
    CWIP5412125119546681130167
    Investments962344385768211.0k5891.5k771
    Other Assets2.4k2.4k2.7k3.7k3.1k2.8k3.4k2.9k4.1k
    Total Assets8.6k9.4k9.8k9.9k9.8k9.7k10.1k10.7k11.3k

    Valuation

    Assumptions

    Current — CIEINDIA
    Price
    ₹464
    EPS (TTM)
    ₹23.81
    PE (TTM)
    19.5
    Profit growth
    —
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (21.3×) and current (19.5×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹464
    vs
    Fair value · 15% return
    ₹314
    32%Overvalued

    At 10% growth and a 19× exit, ₹464 only delivers your return if you pay ₹314. The price is currently baking in 18% growth.

    EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 19×.

    YearGrowthEPS (₹)
    FY2710.0%26.19
    FY2810.0%28.81
    FY2910.0%31.69
    FY3010.0%34.86
    FY3110.0%38.35
    FY328.0% ·fade41.41
    FY336.0% ·fade43.90

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Learn to analyse CIE Automotive India Limited

    Guides on how to read this kind of business and the numbers that matter.