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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,414.12
35.11
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,094.32
0.75%
4.46

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

31.86
36.64
40.54

P:BV (Average)

8 Years
5 Years
3 Years

4.19
4.57
4.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.05
16.33
16.65

Earnings Forecasts:

(Updated: 27-06-2026)

Description 2026 2027 2028 2029
Adj EPS 40.13 12.93 20.44 25.4
P/E Ratio 11.67 36.23 22.92 18.44
Revenue 15.62 3792.78 4317.03 4892.55
EBITDA 5549.4 391.28 519.69 617.94
Net Income 723.87 176.68 281.33 348.32
ROA 417.57 9.57 12.15 13.3
P/B Ratio - 4.59 3.91 3.36
ROE 2.84 12.93 17.72 18.93
FCFF 18.69 66.15 173.95 221.6
FCFF Yield - 0.92 2.42 3.08
Net Debt - 371.5 350.1 162.27
BVPS - 102.08 119.87 139.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 468.47 435.17 7.65% 494.06 456.37 8.26% 487.38 450.03 8.30% 390.01 376.89 3.48%
Expenses 398.02 363.53 9.49% 404.75 376.39 7.53% 402.70 371.89 8.28% 329.50 312.20 5.54%
EBITDA 70.45 71.64 -1.66% 89.31 79.99 11.65% 84.68 78.14 8.37% 60.50 64.69 -6.48%
EBIDTM 15.04% 16.46% 18.08% 17.53% 17.37% 17.36% 15.51% 17.16%
Other Income 30.40 19.45 56.30% 28.57 16.59 72.21% 45.00 48.51 -7.24% 24.13 15.55 55.18%
Interest 7.26 8.41 -13.67% 6.92 6.11 13.26% 6.36 5.63 12.97% 7.18 5.24 37.02%
Depreciation 13.63 10.83 25.85% 12.40 11.87 4.47% 12.06 11.48 5.05% 12.00 10.86 10.50%
PBT 85.35 71.85 18.79% 91.45 78.60 16.35% 111.26 109.53 1.58% 65.46 64.14 2.06%
Tax 19.36 17.40 11.26% 20.42 17.82 14.59% 22.81 23.06 -1.08% 16.18 13.12 23.32%
PAT 65.99 54.46 21.17% 71.03 60.78 16.86% 88.45 86.47 2.29% 49.28 51.02 -3.41%
PATM 14.09% 12.51% 14.38% 13.32% 18.15% 19.21% 12.63% 13.54%
EPS 4.81 3.97 21.16% 5.18 4.43 16.93% 6.45 6.30 2.38% 3.59 3.72 -3.49%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 1,041.93 876.92 18.82% 978.96 831.58 17.72% 941.02 833.60 12.89% 862.91 734.86 17.43%
Expenses 921.52 789.91 16.66% 884.07 734.53 20.36% 841.43 770.59 9.19% 781.17 648.50 20.46%
EBITDA 120.41 87.01 38.39% 94.88 97.04 -2.23% 99.59 63.00 58.08% 81.74 86.36 -5.35%
EBIDTM 11.56% 9.92% 9.69% 11.67% 10.58% 7.56% 9.47% 11.75%
Other Income 31.32 9.89 216.68% 10.82 13.33 -18.83% 34.70 12.47 178.27% 38.97 10.49 271.50%
Interest 14.24 14.30 -0.42% 17.80 19.23 -7.44% 16.13 14.61 10.40% 15.36 12.26 25.29%
Depreciation 40.25 32.40 24.23% 39.28 30.86 27.28% 36.97 32.41 14.07% 34.38 26.17 31.37%
PBT 97.24 50.20 93.71% 40.80 60.28 -32.32% 81.19 28.46 185.28% 70.97 58.41 21.50%
Tax 26.13 22.97 13.76% 28.28 26.87 5.25% 30.24 27.98 8.08% 22.89 20.28 12.87%
PAT 71.11 27.24 161.05% 12.53 33.41 -62.50% 50.95 0.48 10,514.58% 48.09 38.14 26.09%
PATM 6.83% 3.11% 1.28% 4.02% 5.41% 0.06% 5.57% 5.19%
EPS 5.18 1.99 160.30% 0.91 2.44 -62.70% 3.71 0.04 9,175.00% 3.51 2.75 27.64%

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 1,839.92 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 7.07% 11.83% 7.39% 12.57% 14.29% 3.86% 1.18% 9.71% 13.33% 44.79% Cost Of Goods Sold 1,126.85 1,052.39 946.39 900.83 810.44 701.66 664.62 662.78 595.91 524.10 363.82 Gross Profit 713.07 666.08 590.34 530.19 460.85 410.62 406.32 395.72 368.91 327.20 224.12 GP Margin 38.76% 38.76% 38.42% 37.05% 36.25% 36.92% 37.94% 37.39% 38.24% 38.44% 38.12% Total Expenditure 1,534.97 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 304.94 294.45 275.88 249.53 212.66 179.89 189.84 178.66 173.07 150.28 99.28 EBITDA Margin 16.57% 17.13% 17.95% 17.44% 16.73% 16.17% 17.73% 16.88% 17.94% 17.65% 16.89% Other Income 128.10 100.10 71.55 43.58 29.69 36.83 25.28 30.67 22.81 17.58 12.60 Interest 27.72 25.38 21.20 16.22 9.59 11.58 13.42 15.19 18.45 23.05 19.54 Depreciation 50.09 45.05 35.93 29.21 26.53 24.03 25.91 20.25 18.44 15.88 8.43 PBT 353.52 324.12 290.30 247.68 206.24 181.11 175.79 173.89 158.99 128.93 83.90 Tax 78.77 71.39 54.31 60.90 52.50 43.19 26.46 59.07 54.35 37.80 28.23 Tax Rate 22.28% 22.03% 18.71% 24.59% 31.84% 23.85% 17.66% 33.97% 34.18% 30.61% 36.10% PAT 274.75 252.73 235.99 186.78 112.42 137.92 123.33 114.82 104.64 85.69 49.97 PAT before Minority Interest 274.75 252.73 235.99 186.78 112.42 137.92 123.33 114.82 104.64 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 14.93% 14.71% 15.36% 13.05% 8.84% 12.40% 11.52% 10.85% 10.85% 10.07% 8.50% PAT Growth 8.71% 7.09% 26.35% 66.14% -18.49% 11.83% 7.41% 9.73% 22.11% 71.48% EPS 20.03 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 3,824.82 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 16.72% 13.16% 5.21% 49.55% 12.17% 4.99% -1.70% 11.10% 18.97% 26.28% Cost Of Goods Sold 2,132.18 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 1,692.64 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 44.25% 43.21% 41.36% 41.25% 41.39% 41.82% 41.45% 42.46% 44.14% 42.70% 40.76% Total Expenditure 3,428.19 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 396.62 333.41 322.98 312.63 259.91 236.73 218.70 232.78 236.55 203.40 155.49 EBITDA Margin 10.37% 10.17% 11.15% 11.36% 14.12% 14.43% 13.99% 14.64% 16.53% 16.91% 16.32% Other Income 115.81 46.18 59.92 38.64 36.65 33.59 22.38 37.99 21.23 20.19 15.55 Interest 63.53 60.40 51.38 35.57 14.52 19.22 22.66 24.55 27.11 30.50 26.14 Depreciation 150.88 121.83 103.75 95.45 58.51 56.76 58.13 41.00 37.25 27.43 15.78 PBT 290.20 197.36 227.78 220.24 223.52 194.34 160.30 205.22 193.42 165.67 129.12 Tax 107.54 98.09 60.51 68.13 62.09 51.63 28.90 71.43 54.94 50.43 43.10 Tax Rate 37.06% 49.70% 26.57% 30.93% 26.40% 26.57% 21.75% 34.81% 28.40% 30.72% 34.92% PAT 182.68 99.27 167.27 152.11 173.08 142.71 103.97 133.79 138.48 113.74 71.94 PAT before Minority Interest 182.68 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 4.78% 3.03% 5.78% 5.53% 9.40% 8.70% 6.65% 8.41% 9.68% 9.46% 7.55% PAT Growth 84.02% -40.65% 9.97% -12.12% 21.28% 37.26% -22.29% -3.39% 21.75% 58.10% EPS 13.31 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

india capital fund limited

icici prudential (various schemes)

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’s GCM division bags $12 million annual contracts in May 2026
1st Jun 2026, 12:12 PM

These orders have an estimated lifetime value of $75 million
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: