Auto Ancillary · Founded 1999 · www.cie-india.com · BSE 532756 · NSE CIEINDIA · ISIN INE536H01010
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | -0% | 15% | 9% |
| ROE Average | 12% | 13% | 12% | 10% |
| ROCE Average | 15% | 17% | 15% | 12% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 |
| FII | 5.63 | 5.11 | 5.03 | 4.32 | 4.47 | 4.37 | 4.15 | 4.24 | 4.32 | 4.73 |
| DII | 16.01 | 18.16 | 19.49 | 20.38 | 20.76 | 20.95 | 21.54 | 21.56 | 21.68 | 21.37 |
| Public | 12.66 | 11.03 | 9.78 | 9.6 | 9.07 | 8.98 | 8.62 | 8.5 | 8.3 | 8.2 |
| 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 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 |
| FII | 2.13 | 1.94 | 1.91 | 1.64 | 1.69 | 1.66 | 1.57 | 1.61 | 1.64 | 1.79 |
| DII | 6.07 | 6.89 | 7.39 | 7.73 | 7.88 | 7.95 | 8.17 | 8.18 | 8.22 | 8.11 |
| Public | 4.8 | 4.18 | 3.71 | 3.64 | 3.44 | 3.41 | 3.27 | 3.23 | 3.15 | 3.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 | 65.7 |
| FII | 5.63 | 5.11 | 5.03 | 4.32 | 4.47 | 4.37 | 4.15 | 4.24 | 4.32 | 4.73 |
| DII | 16.01 | 18.16 | 19.49 | 20.38 | 20.76 | 20.95 | 21.54 | 21.56 | 21.68 | 21.37 |
| Public | 34.3 | 34.3 | 34.3 | 34.3 | 34.3 | 34.3 | 34.3 | 34.3 | 34.3 | 34.3 |
| 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 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 | 24.92 |
| FII | 2.13 | 1.94 | 1.91 | 1.64 | 1.69 | 1.66 | 1.57 | 1.61 | 1.64 | 1.79 |
| DII | 6.07 | 6.89 | 7.39 | 7.73 | 7.88 | 7.95 | 8.17 | 8.18 | 8.22 | 8.11 |
| Public | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 | 13.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 | 37.94 |
* 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.