Auto Ancillary · Founded 1999 · www.endurancegroup.com · BSE 540153 · NSE ENDURANCE · ISIN INE913H01037
No Notes Added Yet
Business
Endurance Technologies Ltd. is a leading Indian auto ancillary company primarily engaged in the manufacturing and supply of a wide range of components for two-wheelers and three-wheelers. Its core business model involves designing, developing, testing, and manufacturing proprietary components and supplying them to major Original Equipment Manufacturers (OEMs) in India. The company also has a significant presence in Europe, manufacturing aluminum die-casting components for four-wheelers. It makes money by selling these components directly to OEMs and also through the aftermarket channel.
Revenue Mix
The company's operations are broadly segmented by product type and geography. While precise breakdowns can fluctuate, key product categories include:
Suspension products: Front forks and shock absorbers (significant contributor).
Braking products: Disc brakes, hydraulic drum brakes, and ABS-compatible systems.
Transmission products: Clutch assemblies, Continuous Variable Transmissions (CVT).
Light Metal Casting (Aluminum Die Casting): Proprietary casting components for two/three-wheelers in India and a wide range of aluminum die-casting components for four-wheelers in Europe.
Geographically, India operations account for the majority of revenue (typically 85-90%), focusing on 2W/3W components and proprietary casting. European operations (typically 10-15%) are predominantly centered on aluminum die-casting for 4W OEMs.
Industry
The Indian auto ancillary industry is highly competitive and closely tied to the fortunes of the automotive sector. It's characterized by long-term OEM relationships, technology adoption, and cost efficiency. Endurance Technologies is a well-established player, often ranking among the top suppliers for its core product categories in the Indian two-wheeler segment. It holds a strong position as a Tier-1 supplier to major Indian 2W/3W OEMs like Bajaj Auto, Hero MotoCorp, Honda Motorcycle & Scooter India, and TVS Motor. Its European die-casting business caters to prominent global 4W OEMs, giving it a diversified customer base and technological exposure.
MOAT
Deep OEM Relationships: Long-standing, entrenched relationships with leading Indian 2W/3W OEMs, built on trust, quality, and R&D capabilities, making switching costs high for OEMs.
Integrated Capabilities: Strong in-house R&D, design, testing, and manufacturing capabilities allow for customized product development and quick turnaround times.
Product Diversification: A wide portfolio across suspension, braking, transmission, and casting reduces reliance on a single product segment.
Technological Prowess: Expertise in aluminum die-casting and continuous focus on developing advanced components (e.g., ABS-compatible brakes, advanced suspension systems).
Economies of Scale: Large production volumes in India for 2W/3W components provide cost advantages.
Growth Drivers
Premiumization Trend: Increasing demand for high-end components like disc brakes, ABS-compatible systems, and advanced suspension in two-wheelers.
Increased Content Per Vehicle: Growing adoption of sophisticated features in new vehicle models drives higher value per vehicle for component suppliers.
EV Transition: Opportunities to develop and supply new components for electric two-wheelers, such as lightweight chassis parts (aluminum casting), braking systems, and potentially specialized suspension.
Market Share Gains: Potential to gain share in existing and new product categories through technological upgrades and competitive pricing.
Aftermarket Expansion: Growth in the replacement market for its components.
Export Opportunities: Leveraging its European presence and technological capabilities to increase exports.
Risks
Automotive Industry Cyclicality: Performance is highly dependent on the cyclical nature of the Indian and global automotive sectors, particularly the 2W/3W segment in India.
OEM Concentration: A significant portion of revenue is derived from a few key OEMs, making the company susceptible to volume fluctuations or changes in sourcing strategies by these customers.
Raw Material Price Volatility: Fluctuations in aluminum prices, a key raw material for casting and other components, can impact profitability if not effectively passed on to customers.
Technological Disruption: While a potential driver, the rapid transition to electric vehicles (EVs) could impact demand for traditional ICE components, requiring significant R&D and capital expenditure for new product development.
Intense Competition: Faces competition from both organized and unorganized players in India, as well as global suppliers in its European operations.
Regulatory Changes: Changes in emission norms, safety standards, or import/export policies can impact costs and product development.
Management & Ownership
Endurance Technologies is promoted by the Jain family, with Mr. Anurang Jain serving as the Managing Director. The company has a professional management team and a history of operational efficiency and focus on technology. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. The company generally maintains good corporate governance standards.
Outlook
Endurance Technologies is well-positioned as a leading auto component manufacturer in India's growing 2W/3W segment, supported by strong OEM relationships and a diversified product portfolio. The company's focus on R&D and technological upgrades places it favorably to capitalize on premiumization trends and evolving safety standards. The transition to electric vehicles presents both an opportunity to innovate with new products and a challenge to adapt its existing portfolio. While the cyclical nature of the auto industry and raw material price volatility remain inherent risks, Endurance's robust manufacturing capabilities and strategic presence in Europe's 4W die-casting segment provide a degree of diversification and resilience.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2561 | 2685 | 2826 | 2913 | 2859 | 2963 | 3319 | 3583 | 3608 | 4086 |
| Other Income | 27 | 27 | 34 | 27 | 22 | 35 | 36 | 21 | 37 | 30 |
| Total Income | 2588 | 2711 | 2859 | 2939 | 2881 | 2998 | 3355 | 3604 | 3646 | 4116 |
| Total Expenditure | 2262 | 2295 | 2451 | 2531 | 2487 | 2541 | 2875 | 3106 | 3131 | 3518 |
| Operating Profit | 326 | 416 | 408 | 409 | 394 | 457 | 480 | 498 | 514 | 598 |
| Interest | 11 | 13 | 11 | 12 | 12 | 12 | 14 | 14 | 15 | 15 |
| Depreciation | 114 | 128 | 129 | 131 | 136 | 142 | 164 | 180 | 178 | 212 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | -21 | 0 |
| Profit Before Tax | 201 | 275 | 268 | 266 | 247 | 314 | 302 | 304 | 301 | 371 |
| Provision for Tax | 48 | 65 | 64 | 63 | 62 | 69 | 75 | 77 | 79 | 94 |
| Profit After Tax | 152 | 210 | 204 | 203 | 184 | 245 | 226 | 227 | 222 | 276 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 152 | 210 | 204 | 203 | 184 | 245 | 226 | 227 | 222 | 276 |
| Adjusted Earnings Per Share | 10.8 | 14.9 | 14.5 | 14.4 | 13.1 | 17.4 | 16.1 | 16.2 | 15.8 | 19.7 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4917 | 5230 | 5591 | 6351 | 7510 | 6918 | 6547 | 7549 | 8804 | 10241 | 11561 | 14596 |
| Other Income | 32 | 35 | 29 | 24 | 27 | 48 | 47 | 41 | 45 | 86 | 117 | 124 |
| Total Income | 4949 | 5266 | 5620 | 6375 | 7538 | 6965 | 6594 | 7590 | 8849 | 10326 | 11678 | 14721 |
| Total Expenditure | 4312 | 4553 | 4833 | 5424 | 6382 | 5787 | 5523 | 6585 | 7768 | 8913 | 10010 | 12630 |
| Operating Profit | 637 | 712 | 787 | 951 | 1156 | 1178 | 1071 | 1006 | 1082 | 1414 | 1668 | 2090 |
| Interest | 51 | 49 | 32 | 24 | 26 | 18 | 14 | 6 | 21 | 43 | 47 | 58 |
| Depreciation | 227 | 243 | 291 | 322 | 376 | 414 | 399 | 382 | 422 | 474 | 539 | 734 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -27 | -21 | 0 | -11 | -31 | -10 | 0 | 12 | -21 |
| Profit Before Tax | 359 | 420 | 465 | 579 | 733 | 747 | 647 | 586 | 629 | 897 | 1095 | 1278 |
| Provision for Tax | 105 | 120 | 134 | 189 | 238 | 181 | 127 | 125 | 150 | 216 | 258 | 325 |
| Profit After Tax | 254 | 300 | 330 | 391 | 495 | 566 | 520 | 461 | 480 | 680 | 836 | 951 |
| Adjustments | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 252 | 299 | 330 | 391 | 495 | 566 | 520 | 461 | 480 | 680 | 836 | 951 |
| Adjusted Earnings Per Share | 17.9 | 21.3 | 23.5 | 27.8 | 35.2 | 40.2 | 36.9 | 32.8 | 34.1 | 48.4 | 59.5 | 67.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 15% | 11% | 9% |
| Operating Profit CAGR | 18% | 18% | 7% | 10% |
| PAT CAGR | 23% | 22% | 8% | 13% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 10% | 21% | 12% | NA% |
| ROE Average | 16% | 14% | 14% | 18% |
| ROCE Average | 18% | 17% | 16% | 20% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1142 | 1450 | 1729 | 2173 | 2565 | 3006 | 3562 | 3920 | 4412 | 4977 | 5717 |
| Minority's Interest | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 415 | 416 | 342 | 380 | 346 | 402 | 355 | 194 | 278 | 480 | 595 |
| Other Non-Current Liabilities | 20 | 20 | 19 | 19 | 60 | 65 | 47 | 11 | 109 | 112 | 66 |
| Total Current Liabilities | 1176 | 1376 | 1402 | 1757 | 1784 | 1564 | 1723 | 1657 | 1931 | 2237 | 2692 |
| Total Liabilities | 2764 | 3262 | 3492 | 4329 | 4755 | 5038 | 5687 | 5782 | 6730 | 7807 | 9070 |
| Fixed Assets | 1453 | 1587 | 1634 | 1851 | 2163 | 2606 | 2603 | 2715 | 3143 | 3630 | 4058 |
| Other Non-Current Assets | 120 | 333 | 257 | 328 | 426 | 284 | 181 | 218 | 396 | 387 | 418 |
| Total Current Assets | 1191 | 1342 | 1602 | 2150 | 2162 | 2148 | 2893 | 2849 | 3192 | 3779 | 4594 |
| Total Assets | 2764 | 3262 | 3492 | 4329 | 4755 | 5038 | 5687 | 5782 | 6730 | 7807 | 9070 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 104 | 90 | 166 | 220 | 503 | 538 | 5 | 1 | 10 | 288 | 505 |
| Cash Flow from Operating Activities | 413 | 698 | 537 | 742 | 898 | 1011 | 621 | 742 | 862 | 1057 | 1532 |
| Cash Flow from Investing Activities | -299 | -509 | -361 | -436 | -725 | -671 | -591 | -551 | -915 | -945 | -1013 |
| Cash Flow from Financing Activities | -139 | -114 | -122 | -24 | -167 | -258 | -143 | -302 | -72 | 105 | -29 |
| Net Cash Inflow / Outflow | -24 | 76 | 54 | 283 | 6 | 83 | -112 | -112 | -125 | 217 | 490 |
| Closing Cash & Cash Equivalent | 90 | 166 | 220 | 503 | 538 | 621 | -108 | -111 | -115 | 505 | 1019 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 17.94 | 21.28 | 23.48 | 27.78 | 35.19 | 40.2 | 36.95 | 32.75 | 34.09 | 48.38 | 59.46 |
| CEPS(Rs) | 34.19 | 38.65 | 44.13 | 50.64 | 61.94 | 69.66 | 65.31 | 59.89 | 64.06 | 82.07 | 97.76 |
| DPS(Rs) | 7 | 7.38 | 2.5 | 4 | 5.5 | 5.5 | 6 | 6.25 | 7 | 8.5 | 10 |
| Book NAV/Share(Rs) | 81.18 | 103.07 | 122.94 | 154.47 | 182.33 | 213.71 | 253.24 | 278.68 | 313.67 | 353.86 | 406.46 |
| Core EBITDA Margin(%) | 11.53 | 12.06 | 12.66 | 13.97 | 14.96 | 16.27 | 15.57 | 12.72 | 11.72 | 12.92 | 13.37 |
| EBIT Margin(%) | 7.82 | 8.35 | 8.29 | 9.08 | 10.06 | 10.99 | 10.04 | 7.81 | 7.35 | 9.14 | 9.84 |
| Pre Tax Margin(%) | 6.85 | 7.48 | 7.76 | 8.72 | 9.72 | 10.74 | 9.83 | 7.73 | 7.12 | 8.73 | 9.44 |
| PAT Margin (%) | 4.84 | 5.35 | 5.51 | 5.88 | 6.56 | 8.14 | 7.9 | 6.07 | 5.42 | 6.62 | 7.21 |
| Cash Profit Margin (%) | 9.16 | 9.68 | 10.36 | 10.73 | 11.55 | 14.1 | 13.96 | 11.11 | 10.19 | 11.23 | 11.85 |
| ROA(%) | 9.64 | 9.97 | 9.78 | 9.99 | 10.9 | 11.55 | 9.69 | 8.03 | 7.67 | 9.36 | 9.91 |
| ROE(%) | 23.95 | 23.19 | 20.78 | 20.03 | 20.9 | 20.3 | 15.82 | 12.31 | 11.51 | 14.49 | 15.64 |
| ROCE(%) | 22.77 | 22.34 | 21.12 | 22.29 | 24.16 | 21.67 | 16.65 | 13.92 | 14.06 | 17.67 | 18.47 |
| Receivable days | 43.63 | 38.08 | 41.23 | 47.53 | 45.82 | 41.96 | 47.54 | 48.39 | 44 | 43.05 | 42.18 |
| Inventory Days | 22.64 | 25.85 | 26 | 25.77 | 25.01 | 28.62 | 32.23 | 31.59 | 31.4 | 30.06 | 28.45 |
| Payable days | 82.89 | 82.32 | 90.65 | 99.4 | 96.59 | 109.43 | 119.84 | 104.03 | 91.33 | 91.4 | 98.91 |
| PER(x) | 0 | 0 | 32.55 | 45.48 | 32.95 | 14.91 | 39.34 | 33.48 | 36.41 | 37.83 | 33.09 |
| Price/Book(x) | 0 | 0 | 6.22 | 8.18 | 6.36 | 2.81 | 5.74 | 3.93 | 3.96 | 5.17 | 4.84 |
| Dividend Yield(%) | 0 | 0 | 0.33 | 0.32 | 0.47 | 0.92 | 0.41 | 0.57 | 0.56 | 0.46 | 0.51 |
| EV/Net Sales(x) | 0.14 | 0.13 | 2.01 | 2.85 | 2.2 | 1.24 | 3.14 | 2.04 | 2.01 | 2.54 | 2.38 |
| EV/Core EBITDA(x) | 1.1 | 0.96 | 14.26 | 19.01 | 14.28 | 7.27 | 19.19 | 15.35 | 16.34 | 18.38 | 16.53 |
| Net Sales Growth(%) | 16.74 | 6.37 | 6.89 | 13.6 | 18.25 | -7.89 | -5.36 | 15.31 | 16.62 | 16.32 | 12.89 |
| EBIT Growth(%) | 15.11 | 14.32 | 5.88 | 21.33 | 25.87 | 0.69 | -13.55 | -10.3 | 9.68 | 44.59 | 21.49 |
| PAT Growth(%) | 23.77 | 18.29 | 9.94 | 18.3 | 26.68 | 14.25 | -8.13 | -11.33 | 4.1 | 41.89 | 22.9 |
| EPS Growth(%) | 23.53 | 18.62 | 10.34 | 18.3 | 26.68 | 14.25 | -8.1 | -11.35 | 4.09 | 41.89 | 22.9 |
| Debt/Equity(x) | 0.68 | 0.57 | 0.4 | 0.37 | 0.28 | 0.25 | 0.17 | 0.11 | 0.11 | 0.15 | 0.16 |
| Current Ratio(x) | 1.01 | 0.98 | 1.14 | 1.22 | 1.21 | 1.37 | 1.68 | 1.72 | 1.65 | 1.69 | 1.71 |
| Quick Ratio(x) | 0.68 | 0.68 | 0.83 | 0.94 | 0.91 | 1.02 | 1.32 | 1.3 | 1.23 | 1.3 | 1.36 |
| Interest Cover(x) | 8.05 | 9.59 | 15.41 | 25.63 | 29.49 | 43.56 | 48.01 | 93.25 | 31.58 | 22.03 | 24.39 |
| Total Debt/Mcap(x) | 0 | 0 | 0.06 | 0.05 | 0.04 | 0.09 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 7.82 | 7.79 | 8.66 | 9.54 | 11.5 | 12.36 | 13.54 | 13.84 | 13.72 | 13.14 |
| DII | 15.4 | 15.44 | 14.35 | 13.57 | 11.74 | 10.89 | 9.54 | 9.06 | 9.2 | 9.78 |
| Public | 1.77 | 1.77 | 1.99 | 1.89 | 1.76 | 1.74 | 1.92 | 2.1 | 2.08 | 2.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 |
| FII | 1.1 | 1.1 | 1.22 | 1.34 | 1.62 | 1.74 | 1.9 | 1.95 | 1.93 | 1.85 |
| DII | 2.17 | 2.17 | 2.02 | 1.91 | 1.65 | 1.53 | 1.34 | 1.27 | 1.29 | 1.38 |
| Public | 0.25 | 0.25 | 0.28 | 0.27 | 0.25 | 0.25 | 0.27 | 0.29 | 0.29 | 0.29 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +15% | +11% | +9% |
| Operating Profit CAGR | +18% | +18% | +7% | +10% |
| PAT CAGR | +23% | +22% | +8% | +13% |
| Share Price CAGR | +10% | +21% | +12% | — |
| ROE Average | +16% | +14% | +14% | +18% |
| ROCE Average | +18% | +17% | +16% | +20% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 7.82 | 7.79 | 8.66 | 9.54 | 11.5 | 12.36 | 13.54 | 13.84 | 13.72 | 13.14 |
| DII | 15.4 | 15.44 | 14.35 | 13.57 | 11.74 | 10.89 | 9.54 | 9.06 | 9.2 | 9.78 |
| Public | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 | 10.55 |
| FII | 1.1 | 1.1 | 1.22 | 1.34 | 1.62 | 1.74 | 1.9 | 1.95 | 1.93 | 1.85 |
| DII | 2.17 | 2.17 | 2.02 | 1.91 | 1.65 | 1.53 | 1.34 | 1.27 | 1.29 | 1.38 |
| Public | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 | 3.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 | 14.07 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.