Suprajit Engineering, 532509, SUPRAJIT Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,929.22
42.72
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,509.77
0.69%
4.31

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

13.15
14.84
5.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.93
7.09
1.30

PAT CAGR (%)

10 Years
5 Years
3 Years

3.27
-7.00
-13.26

P:E (Median)

8 Years
5 Years
3 Years

30.99
36.68
39.79

P:BV (Average)

8 Years
5 Years
3 Years

4.29
4.57
4.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.23
16.56
16.82

Earnings Forecasts:

(Updated: 07-02-2026)

Description 2024 2025 2026 2027
Adj EPS 7.2 14.88 21.36 24.92
P/E Ratio 60.03 29.05 20.23 17.34
Revenue 3276.95 3746.25 4191.17 4623.74
EBITDA 333.41 404.7 536.53 611.52
Net Income 99.26 204.67 293.8 343.24
ROA 3.74 12.92 15.66 17.33
P/B Ratio 4.63 4.18 3.62 3.10
ROE 7.51 14.94 18.8 19.04
FCFF 14.53 69.75 202.3 251.9
FCFF Yield 0.21 1.01 2.93 3.65
Net Debt 414.94 362.65 174.95 -74.75
BVPS 93.34 103.36 119.3 139.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 494.06 456.37 8.26% 487.38 450.03 8.30% 390.01 376.89 3.48% 435.17 412.81 5.42%
Expenses 404.75 376.39 7.53% 402.70 371.89 8.28% 329.50 312.20 5.54% 363.53 336.43 8.06%
EBITDA 89.31 79.99 11.65% 84.68 78.14 8.37% 60.50 64.69 -6.48% 71.64 76.38 -6.21%
EBIDTM 18.08% 17.53% 17.37% 17.36% 15.51% 17.16% 16.46% 18.50%
Other Income 28.57 16.59 72.21% 45.00 48.51 -7.24% 24.13 15.55 55.18% 19.45 17.28 12.56%
Interest 6.92 6.11 13.26% 6.36 5.63 12.97% 7.18 5.24 37.02% 8.41 5.80 45.00%
Depreciation 12.40 11.87 4.47% 12.06 11.48 5.05% 12.00 10.86 10.50% 10.83 11.42 -5.17%
PBT 91.45 78.60 16.35% 111.26 109.53 1.58% 65.46 64.14 2.06% 71.85 76.45 -6.02%
Tax 20.42 17.82 14.59% 22.81 23.06 -1.08% 16.18 13.12 23.32% 17.40 7.42 134.50%
PAT 71.03 60.78 16.86% 88.45 86.47 2.29% 49.28 51.02 -3.41% 54.46 69.03 -21.11%
PATM 14.38% 13.32% 18.15% 19.21% 12.63% 13.54% 12.51% 16.72%
EPS 5.18 4.43 16.93% 6.45 6.30 2.38% 3.59 3.72 -3.49% 3.97 5.03 -21.07%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 978.96 831.58 17.72% 941.02 833.60 12.89% 862.91 734.86 17.43% 876.92 783.12 11.98%
Expenses 884.07 734.53 20.36% 841.43 770.59 9.19% 781.17 648.50 20.46% 789.91 688.71 14.69%
EBITDA 94.88 97.04 -2.23% 99.59 63.00 58.08% 81.74 86.36 -5.35% 87.01 94.41 -7.84%
EBIDTM 9.69% 11.67% 10.58% 7.56% 9.47% 11.75% 9.92% 12.06%
Other Income 10.82 13.33 -18.83% 34.70 12.47 178.27% 38.97 10.49 271.50% 9.89 19.36 -48.92%
Interest 17.80 19.23 -7.44% 16.13 14.61 10.40% 15.36 12.26 25.29% 14.30 12.80 11.72%
Depreciation 39.28 30.86 27.28% 36.97 32.41 14.07% 34.38 26.17 31.37% 32.40 27.53 17.69%
PBT 40.80 60.28 -32.32% 81.19 28.46 185.28% 70.97 58.41 21.50% 50.20 73.45 -31.65%
Tax 28.28 26.87 5.25% 30.24 27.98 8.08% 22.89 20.28 12.87% 22.97 14.29 60.74%
PAT 12.53 33.41 -62.50% 50.95 0.48 10,514.58% 48.09 38.14 26.09% 27.24 59.15 -53.95%
PATM 1.28% 4.02% 5.41% 0.06% 5.57% 5.19% 3.11% 7.55%
EPS 0.91 2.44 -62.70% 3.71 0.04 9,175.00% 3.51 2.75 27.64% 1.99 4.27 -53.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,806.62 1,718.46 1,536.74 1,431.02 1,271.28 1,112.28 1,070.95 1,058.49 964.82 851.30 587.94 Net Sales Growth 6.52% 11.83% 7.39% 12.57% 14.29% 3.86% 1.18% 9.71% 13.33% 44.79% Cost Of Goods Sold 1,099.86 1,052.39 946.39 900.83 810.44 701.66 664.62 662.78 595.91 524.10 363.82 Gross Profit 706.76 666.08 590.34 530.19 460.85 410.62 406.32 395.72 368.91 327.20 224.12 GP Margin 39.12% 38.76% 38.42% 37.05% 36.25% 36.92% 37.94% 37.39% 38.24% 38.44% 38.12% Total Expenditure 1,500.48 1,424.01 1,260.86 1,181.49 1,058.62 932.39 881.11 879.83 791.75 701.02 488.66 Power & Fuel Cost - 22.46 21.56 21.03 18.93 18.51 18.05 18.39 17.94 16.13 9.14 % Of Sales - 1.31% 1.40% 1.47% 1.49% 1.66% 1.69% 1.74% 1.86% 1.89% 1.55% Employee Cost - 241.25 207.50 183.25 166.21 155.18 143.53 144.46 125.10 111.69 72.56 % Of Sales - 14.04% 13.50% 12.81% 13.07% 13.95% 13.40% 13.65% 12.97% 13.12% 12.34% Manufacturing Exp. - 27.34 22.97 19.25 15.65 12.75 12.03 12.03 11.10 9.58 5.91 % Of Sales - 1.59% 1.49% 1.35% 1.23% 1.15% 1.12% 1.14% 1.15% 1.13% 1.01% General & Admin Exp. - 42.95 32.90 27.38 21.77 22.39 22.24 20.49 21.08 21.31 15.87 % Of Sales - 2.50% 2.14% 1.91% 1.71% 2.01% 2.08% 1.94% 2.18% 2.50% 2.70% Selling & Distn. Exp. - 27.59 21.35 23.05 20.11 16.98 15.66 17.59 17.71 13.81 19.55 % Of Sales - 1.61% 1.39% 1.61% 1.58% 1.53% 1.46% 1.66% 1.84% 1.62% 3.33% Miscellaneous Exp. - 10.03 8.20 6.70 5.51 4.92 4.99 4.09 2.91 4.40 19.55 % Of Sales - 0.58% 0.53% 0.47% 0.43% 0.44% 0.47% 0.39% 0.30% 0.52% 0.34% EBITDA 306.13 294.45 275.88 249.53 212.66 179.89 189.84 178.66 173.07 150.28 99.28 EBITDA Margin 16.94% 17.13% 17.95% 17.44% 16.73% 16.17% 17.73% 16.88% 17.94% 17.65% 16.89% Other Income 117.15 100.10 71.55 43.58 29.69 36.83 25.28 30.67 22.81 17.58 12.60 Interest 28.87 25.38 21.20 16.22 9.59 11.58 13.42 15.19 18.45 23.05 19.54 Depreciation 47.29 45.05 35.93 29.21 26.53 24.03 25.91 20.25 18.44 15.88 8.43 PBT 340.02 324.12 290.30 247.68 206.24 181.11 175.79 173.89 158.99 128.93 83.90 Tax 76.81 71.39 54.31 60.90 52.50 43.19 26.46 59.07 54.35 37.80 28.23 Tax Rate 22.59% 22.03% 18.71% 24.59% 31.84% 23.85% 17.66% 33.97% 34.18% 30.61% 36.10% PAT 263.22 252.73 235.99 186.78 112.42 137.92 123.33 114.82 104.64 85.69 49.97 PAT before Minority Interest 263.22 252.73 235.99 186.78 112.42 137.92 123.33 114.82 104.64 85.69 49.97 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 14.57% 14.71% 15.36% 13.05% 8.84% 12.40% 11.52% 10.85% 10.85% 10.07% 8.50% PAT Growth -1.53% 7.09% 26.35% 66.14% -18.49% 11.83% 7.41% 9.73% 22.11% 71.48% EPS 19.19 18.42 17.20 13.61 8.19 10.05 8.99 8.37 7.63 6.25 3.64

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 3,659.81 3,276.95 2,895.86 2,752.36 1,840.48 1,640.86 1,562.83 1,589.90 1,431.06 1,202.84 952.50 Net Sales Growth 14.97% 13.16% 5.21% 49.55% 12.17% 4.99% -1.70% 11.10% 18.97% 26.28% Cost Of Goods Sold 2,034.13 1,861.13 1,698.23 1,616.93 1,078.73 954.71 915.05 914.82 799.45 689.21 564.29 Gross Profit 1,625.68 1,415.82 1,197.62 1,135.42 761.74 686.14 647.78 675.08 631.61 513.63 388.22 GP Margin 44.42% 43.21% 41.36% 41.25% 41.39% 41.82% 41.45% 42.46% 44.14% 42.70% 40.76% Total Expenditure 3,296.58 2,943.54 2,572.88 2,439.73 1,580.57 1,404.13 1,344.13 1,357.12 1,194.51 999.44 797.01 Power & Fuel Cost - 47.01 42.17 40.40 25.77 25.02 24.49 24.82 23.02 19.52 15.23 % Of Sales - 1.43% 1.46% 1.47% 1.40% 1.52% 1.57% 1.56% 1.61% 1.62% 1.60% Employee Cost - 728.23 620.63 574.40 336.38 308.35 292.69 303.68 256.75 198.26 125.32 % Of Sales - 22.22% 21.43% 20.87% 18.28% 18.79% 18.73% 19.10% 17.94% 16.48% 13.16% Manufacturing Exp. - 63.48 52.41 50.84 28.89 24.69 23.43 22.46 26.15 20.24 18.70 % Of Sales - 1.94% 1.81% 1.85% 1.57% 1.50% 1.50% 1.41% 1.83% 1.68% 1.96% General & Admin Exp. - 121.79 80.05 77.87 46.34 37.06 43.86 44.02 42.24 39.26 34.83 % Of Sales - 3.72% 2.76% 2.83% 2.52% 2.26% 2.81% 2.77% 2.95% 3.26% 3.66% Selling & Distn. Exp. - 92.80 60.76 65.28 56.97 44.04 34.10 38.77 33.24 26.71 33.22 % Of Sales - 2.83% 2.10% 2.37% 3.10% 2.68% 2.18% 2.44% 2.32% 2.22% 3.49% Miscellaneous Exp. - 29.11 18.62 14.01 7.49 10.26 10.51 8.55 13.65 6.24 33.22 % Of Sales - 0.89% 0.64% 0.51% 0.41% 0.63% 0.67% 0.54% 0.95% 0.52% 0.57% EBITDA 363.22 333.41 322.98 312.63 259.91 236.73 218.70 232.78 236.55 203.40 155.49 EBITDA Margin 9.92% 10.17% 11.15% 11.36% 14.12% 14.43% 13.99% 14.64% 16.53% 16.91% 16.32% Other Income 94.38 46.18 59.92 38.64 36.65 33.59 22.38 37.99 21.23 20.19 15.55 Interest 63.59 60.40 51.38 35.57 14.52 19.22 22.66 24.55 27.11 30.50 26.14 Depreciation 143.03 121.83 103.75 95.45 58.51 56.76 58.13 41.00 37.25 27.43 15.78 PBT 243.16 197.36 227.78 220.24 223.52 194.34 160.30 205.22 193.42 165.67 129.12 Tax 104.38 98.09 60.51 68.13 62.09 51.63 28.90 71.43 54.94 50.43 43.10 Tax Rate 42.93% 49.70% 26.57% 30.93% 26.40% 26.57% 21.75% 34.81% 28.40% 30.72% 34.92% PAT 138.81 99.27 167.27 152.11 173.08 142.71 103.97 133.79 138.48 113.74 71.94 PAT before Minority Interest 138.81 99.27 167.27 152.11 173.08 142.71 103.97 133.79 138.48 113.74 80.33 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -8.39 PAT Margin 3.79% 3.03% 5.78% 5.53% 9.40% 8.70% 6.65% 8.41% 9.68% 9.46% 7.55% PAT Growth 5.82% -40.65% 9.97% -12.12% 21.28% 37.26% -22.29% -3.39% 21.75% 58.10% EPS 10.12 7.24 12.19 11.09 12.62 10.40 7.58 9.75 10.09 8.29 5.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,381.46 1,303.52 1,099.85 940.60 911.52 781.65 701.03 606.03 520.88 414.37 Share Capital 13.72 13.85 13.84 13.84 13.99 13.99 13.99 13.99 13.99 13.13 Total Reserves 1,360.65 1,279.28 1,074.53 917.35 889.92 762.45 682.02 592.04 506.89 401.24 Non-Current Liabilities 68.18 88.11 101.80 41.17 55.40 66.19 54.56 49.57 72.92 81.96 Secured Loans 37.48 52.50 67.50 10.58 21.52 31.14 24.54 25.89 50.59 67.51 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.38 0.05 0.43 Long Term Provisions 5.78 4.33 6.33 5.17 11.35 12.95 5.46 4.03 6.10 3.24 Current Liabilities 562.69 419.15 373.77 383.44 377.60 350.95 296.88 319.34 232.82 234.34 Trade Payables 177.33 152.78 144.62 136.62 177.30 150.02 109.91 132.67 66.62 56.11 Other Current Liabilities 64.45 58.08 56.05 39.86 40.23 34.85 46.13 46.42 52.00 50.19 Short Term Borrowings 292.13 196.81 157.99 190.93 144.75 155.02 126.86 124.57 104.79 113.45 Short Term Provisions 28.77 11.48 15.10 16.03 15.32 11.06 13.97 15.67 9.41 14.59 Total Liabilities 2,012.33 1,810.78 1,575.42 1,365.21 1,344.52 1,198.79 1,052.47 974.94 826.62 730.67 Net Block 432.19 423.44 324.14 288.08 276.24 271.70 230.18 229.35 233.68 175.82 Gross Block 659.19 609.29 478.36 414.93 377.53 349.71 282.50 262.88 249.28 240.04 Accumulated Depreciation 226.99 185.86 154.22 126.85 101.29 78.00 52.32 33.53 15.60 63.94 Non Current Assets 1,193.75 834.38 663.51 652.87 563.27 613.71 521.88 510.94 510.17 377.35 Capital Work in Progress 20.79 4.56 20.51 8.69 4.24 14.46 10.90 2.68 1.96 16.84 Non Current Investment 390.95 260.17 262.43 194.52 272.46 317.77 252.46 252.46 252.46 177.43 Long Term Loans & Adv. 349.59 145.87 56.04 161.28 9.98 9.11 11.71 9.92 5.66 7.13 Other Non Current Assets 0.23 0.34 0.39 0.30 0.34 0.66 16.64 16.53 16.41 0.12 Current Assets 818.58 976.41 911.92 712.34 781.25 585.09 530.59 464.00 316.45 353.33 Current Investments 195.83 436.55 386.92 219.04 258.02 178.85 156.47 125.81 18.28 148.71 Inventories 215.18 188.34 190.36 185.52 183.02 143.59 133.93 118.61 89.41 62.89 Sundry Debtors 338.31 300.47 274.31 264.32 273.25 220.20 202.85 193.88 162.00 125.81 Cash & Bank 37.48 33.20 48.45 29.20 49.83 23.38 19.91 5.86 4.68 2.40 Other Current Assets 31.78 7.06 3.67 5.63 17.14 19.06 17.42 19.84 42.08 13.53 Short Term Loans & Adv. 12.60 10.80 8.21 8.63 12.77 12.18 11.60 16.15 35.91 12.77 Net Current Assets 255.89 557.26 538.15 328.90 403.65 234.14 233.71 144.66 83.63 118.99 Total Assets 2,012.33 1,810.79 1,575.43 1,365.21 1,344.52 1,198.80 1,052.47 974.94 826.62 730.68

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,280.22 1,362.19 1,224.48 1,083.97 989.71 853.77 775.07 654.90 524.24 447.58 Share Capital 13.72 13.85 13.84 13.84 13.99 13.99 13.99 13.99 13.99 13.13 Total Reserves 1,259.41 1,337.94 1,199.15 1,060.72 968.11 834.57 756.06 640.91 510.25 434.44 Non-Current Liabilities 317.09 308.34 382.15 100.34 121.01 147.87 170.88 171.52 270.08 93.62 Secured Loans 139.28 202.57 264.82 13.84 35.05 66.02 97.38 107.25 192.61 75.28 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 0.05 0.43 Long Term Provisions 7.25 5.78 7.57 6.48 13.67 15.21 6.89 5.60 8.00 8.09 Current Liabilities 1,118.43 892.48 815.40 554.22 602.54 578.88 501.24 475.37 340.36 364.67 Trade Payables 375.64 328.05 292.32 193.97 247.60 214.01 175.12 182.42 105.29 94.67 Other Current Liabilities 201.59 173.36 169.07 54.00 97.48 101.81 103.30 93.77 83.25 69.36 Short Term Borrowings 451.48 343.76 305.44 280.57 235.39 245.29 200.76 174.17 136.85 182.93 Short Term Provisions 89.72 47.31 48.58 25.68 22.07 17.76 22.06 25.01 14.97 17.71 Total Liabilities 2,715.74 2,563.01 2,422.03 1,738.53 1,713.26 1,580.52 1,447.19 1,301.79 1,134.68 960.06 Net Block 1,009.97 851.54 807.49 587.61 598.12 613.45 553.31 544.06 556.46 330.27 Gross Block 1,583.25 1,302.41 1,162.39 858.65 819.50 780.17 657.07 607.24 582.99 450.79 Accumulated Depreciation 573.29 450.87 354.90 271.04 221.38 166.72 103.75 63.18 26.53 120.24 Non Current Assets 1,098.53 893.25 859.80 620.89 652.44 732.12 618.16 574.62 583.27 371.59 Capital Work in Progress 26.44 7.21 27.78 10.17 4.93 15.17 27.18 3.26 2.41 17.80 Non Current Investment 0.12 0.07 2.47 3.07 34.78 88.97 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 60.09 26.06 17.98 18.71 13.78 13.57 15.99 11.42 7.24 23.35 Other Non Current Assets 1.92 8.37 4.09 1.33 0.82 0.96 21.67 15.89 17.17 0.16 Current Assets 1,617.22 1,669.76 1,562.23 1,117.63 1,060.83 848.40 829.03 727.17 551.41 588.46 Current Investments 251.27 512.64 442.68 258.82 284.73 187.32 171.99 130.40 22.57 148.71 Inventories 546.49 444.93 482.60 343.28 314.53 276.20 270.98 236.47 201.85 167.15 Sundry Debtors 581.78 518.55 460.84 297.19 331.96 275.00 291.56 289.01 244.21 209.57 Cash & Bank 150.35 118.56 106.85 187.92 94.08 63.59 46.54 32.07 22.18 18.87 Other Current Assets 87.33 29.13 19.38 15.81 35.53 46.29 47.96 39.23 60.61 44.16 Short Term Loans & Adv. 57.54 45.94 49.89 14.61 26.96 27.09 30.09 29.02 46.25 40.20 Net Current Assets 498.78 777.28 746.83 563.42 458.28 269.52 327.79 251.80 211.05 223.79 Total Assets 2,715.75 2,563.01 2,422.03 1,738.52 1,713.27 1,580.52 1,447.19 1,301.79 1,134.68 960.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 201.96 206.56 206.01 139.53 98.30 158.61 102.54 159.79 133.84 57.59 PBT 324.12 290.30 247.68 164.91 181.11 149.80 173.89 158.99 123.49 78.21 Adjustment -21.03 -6.11 12.76 58.51 9.61 45.36 22.57 18.50 27.21 26.10 Changes in Working Capital -39.02 -16.06 5.66 -31.86 -53.65 2.93 -39.38 0.93 18.19 -23.16 Cash after chg. in Working capital 264.07 268.13 266.10 191.57 137.07 198.09 157.09 178.41 168.89 81.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -62.11 -61.58 -60.09 -52.03 -38.77 -39.48 -54.54 -18.62 -35.05 -23.55 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -76.73 -181.91 -177.79 -82.78 -39.71 -132.09 -45.30 -111.06 -18.42 -225.10 Net Fixed Assets -66.13 -114.98 -75.25 -41.85 -17.60 -70.77 -27.84 -14.32 5.64 -34.14 Net Investments 109.94 -47.37 -235.79 116.92 -33.86 -87.69 -30.66 -107.53 55.40 -193.80 Others -120.54 -19.56 133.25 -157.85 11.75 26.37 13.20 10.79 -79.46 2.84 Cash from Financing Activity -119.59 -36.19 -13.86 -62.32 -46.72 -23.22 -43.63 -47.73 -114.64 165.38 Net Cash Inflow / Outflow 5.63 -11.54 14.36 -5.57 11.88 3.30 13.62 1.00 0.78 -2.13 Opening Cash & Equivalents 30.16 41.71 27.36 32.93 21.05 17.75 4.13 3.13 2.35 4.26 Closing Cash & Equivalent 35.79 30.16 41.71 27.36 32.93 21.05 17.75 4.13 3.13 2.13

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 184.74 249.22 239.09 181.58 161.01 232.03 144.75 217.26 125.77 92.77 PBT 197.36 227.78 220.24 235.16 194.34 132.86 205.22 193.42 164.17 123.42 Adjustment 163.50 107.03 117.43 48.02 57.56 96.35 59.88 51.48 50.56 40.68 Changes in Working Capital -92.52 -6.67 -13.85 -43.16 -42.66 49.85 -52.62 3.73 -35.29 -38.73 Cash after chg. in Working capital 268.34 328.14 323.82 240.03 209.24 279.07 212.49 248.63 179.44 125.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -83.60 -78.91 -84.74 -58.45 -48.23 -47.04 -67.74 -31.38 -53.67 -32.61 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 76.99 -111.98 -579.29 36.50 -59.82 -156.53 -89.02 -124.97 -168.68 -240.19 Net Fixed Assets -66.13 -114.98 -75.25 -41.85 -17.60 -70.77 -27.84 -14.32 5.64 -34.14 Net Investments 109.94 -47.37 -235.79 116.92 -33.86 -87.69 -30.66 -107.53 55.40 -193.80 Others 33.18 50.37 -268.25 -38.57 -8.36 1.93 -30.52 -3.12 -229.72 -12.25 Cash from Financing Activity -250.75 -121.74 223.19 -111.49 -86.02 -60.67 -41.78 -84.54 46.69 151.03 Net Cash Inflow / Outflow 10.98 15.51 -117.01 106.59 15.17 14.82 13.95 7.74 3.78 3.60 Opening Cash & Equivalents 115.53 100.10 186.07 77.08 61.18 44.23 30.15 20.54 17.22 13.62 Closing Cash & Equivalent 141.77 115.53 100.10 186.07 77.08 61.18 44.23 30.15 20.54 17.22

Financial Ratios

Consolidated /

Standalone

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 100.20 93.39 78.64 67.29 64.62 55.51 49.76 43.33 37.24 31.55 ROA 13.22% 13.94% 12.70% 8.30% 10.85% 10.96% 11.33% 11.62% 11.00% 8.28% ROE 18.95% 19.82% 18.50% 12.25% 16.42% 16.75% 17.64% 18.57% 18.32% 15.51% ROCE 21.22% 21.40% 21.14% 15.57% 18.60% 17.61% 22.92% 23.93% 21.95% 18.99% Fixed Asset Turnover 2.71 2.83 3.20 3.21 3.06 3.39 3.88 3.86 3.85 2.93 Receivable days 67.84 68.26 68.69 77.17 80.96 72.09 68.40 65.74 55.74 64.72 Inventory Days 42.85 44.97 47.94 52.91 53.59 47.29 43.54 38.43 29.50 33.63 Payable days 57.25 57.35 56.98 70.69 85.14 53.94 49.88 45.94 32.49 38.21 Cash Conversion Cycle 53.44 55.88 59.65 59.39 49.42 65.45 62.07 58.23 52.75 60.13 Total Debt/Equity 0.25 0.20 0.22 0.23 0.20 0.26 0.24 0.29 0.35 0.53 Interest Cover 13.77 14.69 16.27 18.20 16.64 12.16 12.45 9.62 6.36 5.00

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 92.82 97.63 87.65 77.65 70.21 60.67 55.05 46.82 37.48 34.08 ROA 3.76% 6.71% 7.31% 10.03% 8.67% 6.87% 9.73% 11.37% 10.86% 10.79% ROE 7.56% 13.04% 13.30% 16.83% 15.59% 12.85% 18.78% 23.49% 23.41% 23.34% ROCE 13.14% 14.49% 15.69% 18.41% 16.74% 13.12% 21.50% 23.19% 23.63% 25.34% Fixed Asset Turnover 2.27 2.35 2.72 2.19 2.05 2.17 2.52 2.44 2.51 2.96 Receivable days 61.28 61.72 50.26 62.39 67.51 66.16 66.64 66.90 63.93 59.01 Inventory Days 55.21 58.45 54.76 65.23 65.70 63.90 58.25 54.99 51.98 43.57 Payable days 69.00 66.67 54.89 74.70 88.24 52.74 47.50 44.74 37.22 36.28 Cash Conversion Cycle 47.49 53.51 50.14 52.91 44.97 77.32 77.39 77.15 78.69 66.30 Total Debt/Equity 0.52 0.46 0.53 0.29 0.33 0.45 0.47 0.53 0.72 0.67 Interest Cover 4.27 5.43 7.19 17.19 11.11 6.86 9.36 8.14 6.38 5.72

Top Investors:

hdfc small cap fund (various schemes)

dsp small cap fund

icici prudential (various schemes)

india capital fund limited

emerging securities pvt ltd

samiha grewal mishra

kula ramprasad rai

deepa ranjit rau

investor education and protection fund (iepf)

llp

Annual Reports:

News Update:

Suprajit Engineering - Quarterly Results
10th Feb 2026, 00:00 AM

Read More
Suprajit Engineering enters into investment agreement with Blubrake
19th Nov 2025, 09:49 AM

After investment, Suprajit will hold minority stake and a board observer seat in Blubrake
Read More

Suprajit Engineering Ltd.

Auto Ancillary

BSE: 532509 | NSE: SUPRAJIT

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Suprajit Engineering Ltd.

Auto Ancillary

BSE: 532509 | NSE: SUPRAJIT

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: