Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹17149 Cr.
Stock P/E
20.8
P/B
2.2
Current Price
₹452.1
Book Value
₹ 203.1
Face Value
10
52W High
₹525.9
52W Low
₹ 382.2
Dividend Yield
1.55%

CIE Automotive India Overview

Business

CIE Automotive India Ltd. (CIEINDIA) is a leading multi-technology automotive component supplier. The company manufactures and supplies a wide range of components, primarily forgings, castings, and machined components, to various segments of the automotive industry including passenger vehicles, commercial vehicles, and two-wheelers. It operates as part of the global CIE Automotive S.A. group from Spain, leveraging its global R&D, technology, and customer relationships. The core business model involves manufacturing high-quality, precision-engineered parts for Original Equipment Manufacturers (OEMs) and increasingly for the aftermarket, making money through sales of these components.

Revenue Mix

CIE Automotive India's business is diversified across various product technologies and vehicle segments. While specific percentage breakdowns are not publicly stated, its main segments include:

Forgings: Production of forged components for engine, chassis, and transmission applications.

Castings: Manufacturing of various cast iron and aluminum components.

Machined Components: Value-added machining of both forged and cast parts to meet precise OEM specifications.

The company supplies to a broad customer base spanning passenger vehicles, commercial vehicles, and two-wheelers, with a mix of domestic and export sales.

Industry

The Indian auto ancillary industry is highly competitive, characterized by strong linkages to the cyclical automotive OEM sector, technological shifts, and global supply chain dynamics. It is fragmented but also features several large, well-established players. CIE Automotive India Ltd. is positioned as a significant Tier-1 supplier within this industry. Its backing by the global CIE Automotive S.A. group provides it with a distinct advantage in terms of technology, global customer access, R&D capabilities, and adherence to international quality standards, allowing it to compete effectively with both domestic and international players.

MOAT

Global Parentage & Technology Transfer: Being a part of the global CIE Automotive S.A. group provides access to advanced manufacturing technologies, global R&D capabilities, and best practices, which are critical for precision automotive components.

Product Diversification: A wide range of product technologies (forgings, castings, machining) and presence across multiple vehicle segments (PV, CV, 2W) reduces dependence on any single product or market.

Customer Integration & Relationships: Strong, long-standing relationships with major domestic and international OEMs, built on trust, quality, and reliability, often involving high switching costs once components are integrated into vehicle designs.

Scale & Operational Efficiency: Benefits from economies of scale and operational excellence derived from its global group affiliations, enhancing cost competitiveness.

Growth Drivers

Growth in Indian Automotive Market: Resurgence in demand across passenger vehicles, commercial vehicles, and two-wheelers due to economic recovery, rising disposable incomes, and infrastructure development.

Increased Content Per Vehicle: Growing complexity and value addition in automotive components, especially with stricter emission norms, safety regulations, and the introduction of advanced features.

Electrification (EV Transition): Opportunities to develop and supply new components for electric vehicles (e.g., lightweighting solutions, motor housings, specialized forgings/castings for EV platforms).

Exports: Leveraging the global network and customer base of CIE Automotive S.A. to expand export opportunities.

Capacity Expansion & New Product Development: Strategic investments in enhancing manufacturing capacities and diversifying product offerings to capture new market opportunities.

Risks

Automotive Sector Cyclicality: The company's performance is directly tied to the highly cyclical automotive industry, making it vulnerable to economic downturns, changes in consumer sentiment, and regulatory shifts impacting vehicle sales.

Raw Material Price Volatility: Significant exposure to price fluctuations of key raw materials like steel, aluminum, and energy, which can impact profitability if not effectively passed on to customers.

Technological Disruption: The rapid transition to electric vehicles (EVs) poses a risk to components primarily designed for internal combustion engine (ICE) vehicles, requiring significant investment in R&D and retooling.

Intense Competition: Facing competition from both domestic and international auto component manufacturers, which can put pressure on pricing and margins.

OEM Concentration Risk: Reliance on a few large OEM customers can expose the company to volume or pricing demands from these key clients.

Management & Ownership

CIE Automotive India Ltd. is promoted by the global Spanish automotive component major, CIE Automotive S.A., which holds a significant majority stake. This ensures strong strategic alignment with global best practices, technological expertise, and a professional management approach. The company benefits from the global group's governance standards and long-term vision in the automotive space.

Outlook

CIE Automotive India is well-positioned to benefit from the long-term growth trajectory of the Indian automotive sector, supported by its strong technological capabilities and the backing of its global parent. Its diversified product portfolio and customer base provide some resilience against sector-specific downturns. However, the company faces inherent risks associated with the cyclical nature of the automotive industry, raw material price volatility, and the imperative to adapt to the accelerating shift towards electric vehicles. Success will depend on its ability to effectively manage these transitions, innovate, and maintain its competitive edge through operational efficiency and robust customer relationships.

CIE Automotive India Share Price

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

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

CIE Automotive India 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 2240 2427 2293 2135 2110 2273 2369 2372 2393 2612
Other Income 27 51 31 24 34 36 22 19 24 28
Total Income 2267 2478 2323 2159 2144 2309 2391 2391 2417 2640
Total Expenditure 1913 2066 1933 1804 1811 1937 2032 2016 2058 2210
Operating Profit 354 412 391 355 333 372 359 375 358 430
Interest 30 22 21 17 18 13 2 4 9 9
Depreciation 78 86 84 80 81 86 87 89 96 94
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 245 304 286 258 234 273 270 282 254 327
Provision for Tax 68 74 70 65 55 67 68 69 54 80
Profit After Tax 177 230 216 193 179 206 202 213 200 247
Adjustments -8 1 1 2 6 1 1 1 4 2
Profit After Adjustments 169 230 217 195 185 206 204 214 204 249
Adjusted Earnings Per Share 4.5 6.1 5.7 5.1 4.9 5.4 5.4 5.6 5.4 6.6

CIE Automotive India Profit & Loss

#(Fig in Cr.) Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025 TTM
Net Sales 4001 5320 6428 8032 7908 6050 6765 8753 9280 8964 9406 9746
Other Income 29 31 27 39 33 55 47 58 82 140 101 93
Total Income 4029 5351 6455 8070 7941 6105 6812 8811 9362 9104 9508 9839
Total Expenditure 3638 4789 5614 6981 6940 5549 5823 7581 7856 7613 8044 8316
Operating Profit 392 563 841 1090 1001 557 989 1230 1506 1490 1464 1522
Interest 50 59 51 50 52 55 35 23 107 78 27 24
Depreciation 163 233 268 287 316 306 273 296 322 331 358 366
Exceptional Income / Expenses -78 -9 -7 0 -5 0 -13 38 0 0 0 0
Profit Before Tax 101 262 515 753 628 195 669 951 1076 1085 1081 1133
Provision for Tax 24 93 148 204 274 89 273 240 278 264 258 271
Profit After Tax 77 169 367 549 354 107 396 711 798 820 823 862
Adjustments 0 0 -8 -50 0 -0 -3 -848 328 7 5 8
Profit After Adjustments 77 169 358 498 354 106 393 -136 1125 828 828 871
Adjusted Earnings Per Share 2.4 4.5 9.5 13.1 9.3 2.8 10.4 -3.6 29.7 21.8 21.8 23

CIE Automotive India Balance Sheet

#(Fig in Cr.) Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Shareholder's Funds 2007 3266 3716 4289 4634 4908 5197 5098 5988 6577 7459
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 752 933 1017 1173 826 937 652 119 101 422 186
Other Non-Current Liabilities 194 232 255 258 505 775 837 585 561 569 552
Total Current Liabilities 2048 2238 2348 2555 2584 2736 3130 3400 3103 2181 2539
Total Liabilities 5000 6668 7336 8328 8563 9364 9821 9920 9753 9749 10736
Fixed Assets 3293 4517 4750 4905 6044 6741 6587 5547 5810 5857 6200
Other Non-Current Assets 346 475 466 411 346 145 354 451 795 442 737
Total Current Assets 1362 1676 2120 2959 2159 2470 2875 2943 3147 3450 3798
Total Assets 5000 6668 7336 8328 8563 9364 9821 9920 9753 9749 10736

CIE Automotive India Cash Flow

#(Fig in Cr.) Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Opening Cash & Cash Equivalents 89 50 98 72 125 159 239 165 158 210 301
Cash Flow from Operating Activities 680 304 512 708 1027 539 1051 1118 1383 881 1258
Cash Flow from Investing Activities -225 -831 -308 -1019 -590 -429 -755 -640 -910 -238 -785
Cash Flow from Financing Activities -494 575 -236 362 -404 -38 -363 -488 -427 -553 -526
Net Cash Inflow / Outflow -39 48 -32 51 33 72 -67 -9 46 90 -53
Closing Cash & Cash Equivalent 50 98 72 125 159 239 165 158 210 301 230

CIE Automotive India Ratios

# Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Earnings Per Share (Rs) 2.37 4.47 9.47 13.15 9.34 2.81 10.36 -3.59 29.66 21.81 21.83
CEPS(Rs) 7.41 10.62 16.78 22.05 17.68 10.9 17.65 26.56 29.52 30.34 31.13
DPS(Rs) 0 0 0 0 0 0 2.5 2.5 5 7 7
Book NAV/Share(Rs) 62.02 86.19 97.91 113.06 122.16 129.4 137 134.4 157.84 173.36 196.62
Core EBITDA Margin(%) 9.08 9.61 12.39 13.09 12.24 8.29 13.92 13.39 15.34 15.07 14.48
EBIT Margin(%) 3.77 5.81 8.61 10 8.6 4.13 10.4 11.13 12.75 12.97 11.78
Pre Tax Margin(%) 2.51 4.74 7.84 9.37 7.94 3.23 9.89 10.87 11.59 12.1 11.5
PAT Margin (%) 1.92 3.06 5.58 6.83 4.47 1.76 5.85 8.13 8.59 9.15 8.75
Cash Profit Margin (%) 5.99 7.27 9.66 10.4 8.47 6.83 9.89 11.51 12.07 12.84 12.56
ROA(%) 1.56 2.9 5.24 7 4.19 1.19 4.13 7.21 8.11 8.41 8.04
ROE(%) 3.95 6.42 10.53 13.73 7.94 2.24 7.84 13.82 14.39 13.06 11.73
ROCE(%) 4.63 8.28 11.83 14.85 11.33 3.95 10.8 15.59 18.47 16.74 14.83
Receivable days 36.75 29.9 31.12 30.44 34.11 43.5 37.07 31.89 29.38 25.66 23.98
Inventory Days 64.04 51.34 50.69 50.41 52.74 62.22 63.52 53.36 46.67 45.88 43.08
Payable days 253.8 246.51 199.65 162.82 152.17 184.69 177.91 149.21 143.87 129.84 125.08
PER(x) 105.62 41.05 27.21 19.45 17.65 61.2 22.67 0 15.87 21.55 19.47
Price/Book(x) 4.04 2.13 2.63 2.26 1.35 1.33 1.72 2.56 2.98 2.71 2.16
Dividend Yield(%) 0 0 0 0 0 0 1.06 0.73 1.06 1.49 1.65
EV/Net Sales(x) 2.28 1.55 1.69 1.39 0.96 1.31 1.48 1.59 1.98 2.01 1.73
EV/Core EBITDA(x) 23.32 14.63 12.93 10.27 7.56 14.23 10.15 11.28 12.23 12.1 11.11
Net Sales Growth(%) -28.17 32.97 20.83 24.95 -1.54 -23.49 11.82 29.39 6.02 -3.41 4.94
EBIT Growth(%) 618.12 112.55 76.32 41.87 -15.29 -63.23 181.33 38.45 21.46 -1.77 -4.67
PAT Growth(%) 198.16 120.28 116.98 49.58 -35.5 -69.87 271.29 79.72 12.13 2.84 0.32
EPS Growth(%) 198.16 88.38 111.9 38.83 -29.01 -69.93 269.17 -134.64 926.2 -26.45 0.08
Debt/Equity(x) 0.54 0.43 0.32 0.38 0.32 0.34 0.25 0.18 0.13 0.08 0.05
Current Ratio(x) 0.67 0.75 0.9 1.16 0.84 0.9 0.92 0.87 1.01 1.58 1.5
Quick Ratio(x) 0.31 0.38 0.48 0.68 0.43 0.54 0.49 0.51 0.64 1.08 1.05
Interest Cover(x) 3 5.4 11.1 16 13.01 4.56 20.22 42.89 11.02 14.98 41.78
Total Debt/Mcap(x) 0.13 0.2 0.12 0.17 0.24 0.25 0.14 0.07 0.05 0.03 0.02

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% +2% +9% +9%
Operating Profit CAGR -2% +6% +21% +14%
PAT CAGR 0% +5% +50% +27%
Share Price CAGR 0% 0% +15% +9%
ROE Average +12% +13% +12% +10%
ROCE Average +15% +17% +15% +12%

CIE Automotive India Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 65.7 %
FII 4.73 %
DII (MF + Insurance) 21.37 %
Public (retail) 34.3 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 65.765.765.765.765.765.765.765.765.765.7
FII 5.635.115.034.324.474.374.154.244.324.73
DII 16.0118.1619.4920.3820.7620.9521.5421.5621.6821.37
Public 34.334.334.334.334.334.334.334.334.334.3
Others 0000000000
Total 100100100100100100100100100100

CIE Automotive India Peer Comparison

Auto Ancillary Edit Columns

CIE Automotive India Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

CIE Automotive India Pros & Cons

Pros

  • Company has delivered good profit growth of 50% CAGR over last 5 years
  • Debtor days have improved from 129.84 to 125.08days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 13% over the last 3 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