Stock SUPRAJIT SUPRAJIT ENGINEERING LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Suprajit Engineering Limited

Equities

SUPRAJIT

INE399C01030

Auto, Truck & Motorcycle Parts

Delayed Bombay S.E.
Other stock markets
 02:30:34 2024-04-30 am EDT 		5-day change 1st Jan Change
427 INR +1.81% Intraday chart for Suprajit Engineering Limited +1.47% +5.09%
Apr. 24 Suprajit Engineering's Shanghai Lonestar's Relocated Unit Becomes Fully Operational MT
Mar. 27 Transcript : Suprajit Engineering Limited - Shareholder/Analyst Call

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 34,094 15,498 38,521 47,328 47,739 58,071 - -
Enterprise Value (EV) 1 34,821 16,147 37,437 45,975 48,661 58,693 57,865 56,701
P/E ratio 25.5 x 14.9 x 27 x 27.4 x 31.4 x 36.3 x 24.7 x 19.4 x
Yield 0.64% 1.58% 0.64% 0.58% 0.67% 0.66% 0.79% 0.75%
Capitalization / Revenue 2.14 x 0.99 x 2.3 x 2.52 x 1.73 x 2.02 x 1.78 x 1.57 x
EV / Revenue 2.19 x 1.03 x 2.24 x 2.45 x 1.77 x 2.04 x 1.77 x 1.53 x
EV / EBITDA 15 x 7.38 x 15.8 x 17.7 x 15.6 x 18.1 x 13.8 x 11.3 x
EV / FCF 40.6 x 9.78 x 27.6 x 35.7 x 33.1 x 33 x 30.5 x 22.7 x
FCF Yield 2.46% 10.2% 3.62% 2.8% 3.02% 3.03% 3.28% 4.4%
Price to Book 4.4 x 1.82 x 3.89 x 4.37 x 3.9 x 4.35 x 3.86 x 3.33 x
Nbr of stocks (in thousands) 139,872 139,872 139,872 138,385 138,393 138,461 - -
Reference price 2 243.8 110.8 275.4 342.0 345.0 419.4 419.4 419.4
Announcement Date 5/27/19 6/12/20 5/29/21 5/25/22 5/29/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 15,899 15,628 16,744 18,771 27,524 28,790 32,613 37,013
EBITDA 1 2,328 2,187 2,367 2,599 3,126 3,239 4,184 4,998
EBIT 1 1,918 1,606 1,800 2,014 2,172 2,218 3,173 3,874
Operating Margin 12.06% 10.27% 10.75% 10.73% 7.89% 7.7% 9.73% 10.47%
Earnings before Tax (EBT) 1 2,052 1,329 1,943 2,352 2,202 2,241 3,163 4,030
Net income 1 1,338 1,040 1,427 1,731 1,521 1,590 2,383 2,990
Net margin 8.42% 6.65% 8.52% 9.22% 5.53% 5.52% 7.31% 8.08%
EPS 2 9.570 7.430 10.20 12.48 10.98 11.54 16.96 21.62
Free Cash Flow 1 857.8 1,651 1,355 1,289 1,472 1,780 1,896 2,494
FCF margin 5.4% 10.56% 8.09% 6.87% 5.35% 6.18% 5.81% 6.74%
FCF Conversion (EBITDA) 36.85% 75.48% 57.25% 49.61% 47.08% 54.95% 45.32% 49.9%
FCF Conversion (Net income) 64.11% 158.78% 94.97% 74.49% 96.76% 111.95% 79.56% 83.4%
Dividend per Share 2 1.550 1.750 1.750 2.000 2.300 2.757 3.329 3.157
Announcement Date 5/27/19 6/12/20 5/29/21 5/25/22 5/29/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 5,143 5,252 3,616 4,937 4,793 5,127 6,633 7,161 6,921 6,990 6,797 6,998 7,167 7,460
EBITDA 1 863.6 817 492.2 800.6 540.6 765.6 539.6 786.7 809 871 714.9 798 760.6 904.5
EBIT - - - - - - - - - - - - 507 621
Operating Margin - - - - - - - - - - - - 7.07% 8.32%
Earnings before Tax (EBT) 736.4 768.3 528.8 726 446.8 650 423.4 - - - - 557 521 702
Net income 1 516.3 575.1 431.6 495.5 317.2 486.4 273.2 457.5 380.4 410.1 331.2 370.7 385.2 478
Net margin 10.04% 10.95% 11.94% 10.04% 6.62% 9.49% 4.12% 6.39% 5.5% 5.87% 4.87% 5.3% 5.37% 6.41%
EPS 3.690 4.110 3.100 3.580 2.290 3.510 1.970 3.300 2.750 2.960 - - 2.850 3.400
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 2/10/21 5/29/21 8/11/21 11/10/21 2/13/22 5/25/22 8/11/22 11/14/22 2/13/23 5/29/23 8/12/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 727 649 - - 922 623 - -
Net Cash position 1 - - 1,084 1,352 - - 206 1,370
Leverage (Debt/EBITDA) 0.3124 x 0.2969 x - - 0.2949 x 0.1922 x - -
Free Cash Flow 1 858 1,651 1,355 1,289 1,472 1,780 1,896 2,494
ROE (net income / shareholders' equity) 18.7% 15.4% 15.5% 16.7% 13.2% 12.4% 16.5% 18.1%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 55.40 61.00 70.80 78.30 88.50 96.30 109.0 126.0
Cash Flow per Share - - - - - - - -
Capex 1 590 670 255 527 919 1,367 1,274 1,343
Capex / Sales 3.71% 4.28% 1.52% 2.81% 3.34% 4.75% 3.91% 3.63%
Announcement Date 5/27/19 6/12/20 5/29/21 5/25/22 5/29/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Suprajit Engineering Limited

Trading Rating
Investor Rating
ESG Refinitiv
D-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
419.4 INR
Average target price
442.2 INR
Spread / Average Target
+5.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto, Truck & Motorcycle Parts

1st Jan change Capi.
SUPRAJIT ENGINEERING LIMITED Stock Suprajit Engineering Limited
+5.09% 696M
DENSO CORPORATION Stock Denso Corporation
+26.54% 51.22B
WEICHAI POWER CO., LTD. Stock Weichai Power Co., Ltd.
+24.23% 20.5B
APTIV PLC Stock Aptiv PLC
-19.29% 19.74B
FUYAO GLASS INDUSTRY GROUP CO., LTD. Stock Fuyao Glass Industry Group Co., Ltd.
+30.52% 17.09B
HYUNDAI MOBIS CO.,LTD Stock Hyundai Mobis Co.,Ltd
-3.16% 15.13B
MAGNA INTERNATIONAL INC. Stock Magna International Inc.
-13.78% 14.21B
CONTINENTAL AG Stock Continental AG
-20.75% 13.06B
SUMITOMO ELECTRIC INDUSTRIES, LTD. Stock Sumitomo Electric Industries, Ltd.
+35.95% 11.79B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED Stock Samvardhana Motherson International Limited
+29.31% 10.62B
Other Auto, Truck & Motorcycle Parts
  1. Stock Market
  2. Equities
  3. SUPRAJIT Stock
  4. Financials Suprajit Engineering Limited