CIE Automotive India Ltd

CIE Automotive Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

CIE Automotive India Ltd

₹ 481 -1.30%
15 May 2:05 p.m.
mahindracie.com BSE: 532756 NSE: CIEINDIA
About

Mahindra CIE Automotive Limited is a subsidiary of CIE Automotive S.A, Spain. Mahindra Vehicle Manufacturing Ltd. is also a significant shareholder in the company. The company is engaged in the business of production and sale of automotive components to original equipment manufacturers and other customers in India and overseas. [1]

Key Points

Overview
Company is part of the CIE Automotive Group of Spain and is the Group’s vehicle for its forgings business globally. It is a multi-locational and multi-technology automotive components company with manufacturing facilities and engineering capabilities of its own and its subsidiaries in India and in Germany, Spain, Lithuania, and Italy and Mexico. [1]

Website BSE NSE
  • Market Cap ₹ 18,255 Cr.
  • Current Price ₹ 481
  • High / Low ₹ 580 / 401
  • Stock P/E 32.0
  • Book Value ₹ 130
  • Dividend Yield 1.05 %
  • ROCE 15.0 %
  • ROE 12.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 30.1% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 46.1%
  • Company's median sales growth is 21.1% of last 10 years

Cons

  • Stock is trading at 3.66 times its book value
  • Company has a low return on equity of 8.93% over last 3 years.
  • Promoter holding has decreased over last 3 years: -5.91%
  • Working capital days have increased from 42.5 days to 79.5 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Castings, Forgings & Fastners Industry: Castings & Forgings

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
853 718 879 841 992 1,086 1,208 1,111 1,142 1,102 1,188 1,137 1,164
734 631 755 742 854 932 1,040 950 967 924 1,002 963 973
Operating Profit 119 87 124 99 138 154 168 161 175 178 186 174 192
OPM % 14% 12% 14% 12% 14% 14% 14% 14% 15% 16% 16% 15% 16%
3 6 3 -7 94 9 5 51 107 13 16 15 109
Interest 3 2 3 4 4 2 3 5 2 3 4 3 5
Depreciation 29 29 31 30 31 32 34 36 34 33 34 35 36
Profit before tax 89 61 93 58 198 129 135 172 247 156 164 150 260
Tax % 185% 26% -5% 26% 15% 25% 26% 15% 16% 25% 25% 24% 17%
-76 45 98 43 169 97 100 146 208 117 123 115 217
EPS in Rs -2.01 1.20 2.59 1.14 4.45 2.56 2.65 3.85 5.47 3.09 3.24 3.02 5.72
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 TTM
440 386 1,642 1,331 1,611 1,961 3,146 2,894 2,145 3,291 4,398 4,570 4,592
373 334 1,507 1,230 1,464 1,764 2,724 2,549 1,943 2,862 3,776 3,857 3,862
Operating Profit 67 52 135 101 147 196 423 345 202 429 622 713 730
OPM % 15% 14% 8% 8% 9% 10% 13% 12% 9% 13% 14% 16% 16%
4 6 20 6 12 5 -102 44 20 5 158 150 153
Interest 6 4 16 3 9 11 7 14 12 12 14 11 14
Depreciation 27 28 69 54 71 76 102 113 108 119 133 136 138
Profit before tax 38 27 70 50 79 115 212 264 102 302 633 717 730
Tax % -9% 33% -11% 37% 35% 40% 56% 35% 27% 63% 19% 22%
41 18 78 31 52 69 94 172 74 110 512 562 572
EPS in Rs 4.43 1.95 2.40 0.97 1.36 1.83 2.48 4.55 1.95 2.91 13.50 14.82 15.07
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 86% 19% 34%
Compounded Sales Growth
10 Years: 26%
5 Years: 8%
3 Years: 29%
TTM: 1%
Compounded Profit Growth
10 Years: 30%
5 Years: 30%
3 Years: 97%
TTM: 10%
Stock Price CAGR
10 Years: 17%
5 Years: 17%
3 Years: 41%
1 Year: 9%
Return on Equity
10 Years: 5%
5 Years: 7%
3 Years: 9%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
Equity Capital 92 92 323 323 378 378 379 379 379 379 379 379
Reserves 810 839 1,986 2,021 3,086 3,121 3,318 3,492 3,566 3,671 4,092 4,561
33 76 58 18 138 101 86 97 93 238 171 112
100 102 369 410 414 492 756 779 974 1,140 1,201 1,187
Total Liabilities 1,035 1,110 2,735 2,772 4,017 4,092 4,539 4,748 5,012 5,429 5,842 6,239
193 174 521 529 511 611 1,906 2,018 2,122 2,208 2,257 2,317
CWIP 11 12 90 22 6 25 72 38 69 59 42 37
Investments 724 811 1,577 1,621 2,906 2,755 1,383 1,672 1,813 2,004 2,268 2,526
107 113 547 600 593 701 1,178 1,019 1,008 1,158 1,276 1,359
Total Assets 1,035 1,110 2,735 2,772 4,017 4,092 4,539 4,748 5,012 5,429 5,842 6,239

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
86 44 116 97 136 152 215 397 308 275 478 695
-49 -80 -52 -66 -708 -78 -206 -398 -252 -375 -304 -427
-42 41 -89 -11 560 -63 5 0 -26 68 -172 -164
Net Cash Flow -5 4 -25 20 -13 11 14 -1 30 -32 2 104

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023
Debtor Days 35 47 51 63 55 61 63 66 70 50 48 37
Inventory Days 73 80 62 88 62 61 87 70 120 101 75 70
Days Payable 141 147 87 115 110 111 94 97 176 127 96 93
Cash Conversion Cycle -33 -20 26 35 7 11 56 39 14 24 26 14
Working Capital Days -5 0 18 44 25 24 47 37 23 25 23 80
ROCE % 5% 3% 5% 3% 3% 4% 9% 7% 3% 8% 14%

Shareholding Pattern

Numbers in percentages

4 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.19% 72.19% 72.19% 72.17% 74.87% 74.96% 74.96% 68.90% 65.70% 65.70% 65.70% 65.70%
12.73% 10.45% 10.36% 10.66% 6.85% 7.26% 7.29% 8.62% 7.54% 6.61% 5.63% 5.11%
5.62% 7.84% 7.78% 7.39% 8.10% 7.66% 7.47% 11.19% 14.75% 15.40% 15.98% 18.12%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.02% 0.03% 0.03% 0.04%
9.46% 9.52% 9.68% 9.78% 10.17% 10.09% 10.29% 11.26% 11.96% 12.26% 12.66% 11.03%
No. of Shareholders 59,31465,47674,87780,01684,47989,95596,5701,09,3321,13,7251,18,9201,36,3851,34,185

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls