Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹37070 Cr.
Stock P/E
44.3
P/B
5.4
Current Price
₹2635.4
Book Value
₹ 486.3
Face Value
10
52W High
₹3079
52W Low
₹ 2144.1
Dividend Yield
0.44%

Endurance Tech Overview

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.

Endurance Tech Share Price

Live · BSE / NSE · Inception: 1999
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Endurance Tech Quarterly Results

#(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

Endurance Tech Profit & Loss

#(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

Endurance Tech Balance Sheet

#(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

Endurance Tech Cash Flow

#(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

Endurance Tech Ratios

# 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

Growth Rates

Compounded annual
# 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%

Endurance Tech Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 75 %
FII 13.14 %
DII (MF + Insurance) 9.78 %
Public (retail) 25 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 75757575757575757575
FII 7.827.798.669.5411.512.3613.5413.8413.7213.14
DII 15.415.4414.3513.5711.7410.899.549.069.29.78
Public 25252525252525252525
Others 0000000000
Total 100100100100100100100100100100

Endurance Tech Peer Comparison

Auto Ancillary Edit Columns

Endurance Tech Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Endurance Tech Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 14% over the last 3 years.
  • Debtor days have increased from 91.4 to 98.91days.
  • Stock is trading at 5.4 times its book value.
  • The company has delivered a poor profit growth of 8% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp