āagman

Not investment advice. Data and computed figures, for information only.

CIE Automotive India Ltd

NSE: CIEINDIA
₹376.60
−₹3.85 (−1.01%)
NSE · 15 Oct 2026, close
NSE
As of 31 Dec 2025
Market Cap
₹14,065 Cr
CMP
₹376.60
52-wk High / Low
₹526 / 367
P/E
15.7
P/B
1.8
Book Value
₹204.0
Div Yield
1.89%
ROCE
15.0%
ROE
11.8%
Face Value
₹10
D/E
0.06

Price−11.0% over 1Y

āagman read

Computed by āagman
Derived from 12 years and 14 quarters of filings. Not reported by the company.
As of 15 Oct 2026
How we compute these
Piotroski F-Score
1
/ 9
1 of 9 F-score tests passed
Graham Number
₹317
√(22.5 × EPS × book value per share)
ROIC
13.2%
vs 11.5% sector median
Cash flow to profit
1.52
CFO / PAT
Above 1.0 = operating cash flow exceeded reported profit
Margin change
+65
bps OPM YoY
Operating margin vs the same quarter last year
Sustainable growth
8.3%
ROE × earnings retention ratio
ROE stability
7.8
pp σ
Standard deviation of ROE across periods. Lower = more stable
Holder deltas
QoQ
pp
Prom +0.00FII +0.22DII −0.67
Latest quarter vs the previous one
Cash-accrual divergence
−4.6%
of assets
Low = accruals track cash flow
Strengths
+Borrowings are down 63.1% since FY2016 (1392 to 513)
+PE of 15.7x is below the sector median of 35.7x
Watch-outs
−Latest ROCE of 15% trails the sector median of 18.5%
−Price trades below its 200-day moving average (0.9x)
−Promoter holding fell by 3.2pp over the last year
−Piotroski F-Score of 1/9 is in the weak band (≤3)

Peer comparison

Peers
NameP/EMar Cap ₹ CrROCE %ROE %

Quarterly results

Consolidated basis (as filed) · ₹ Cr · 13 quarters
As of 30 Jun 2026
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales2,3202,2792,2402,4272,2932,1352,1102,2732,3692,3722,3932,6122,621
Expenses1,9501,9341,9132,0661,9331,8041,8111,9372,0322,0162,0582,2102,231
Operating Profit370345327361360331299335337356335402390
OPM %15.9%15.1%14.6%14.9%15.7%15.5%14.2%14.7%14.2%15.0%14.0%15.4%14.9%
Other Income1082091852322740372320283131
Interest2231302221171813249910
Depreciation83787886848081868789969497
Profit before tax372445237304287260240273271283259329313
Net Profit302375169230217195185206204214204249236
EPS (₹)7.959.904.456.085.725.154.885.445.375.645.396.576.21

Profit & Loss

As of 30 Jun 2026
Consolidated · ₹ Cr · 13 years + TTM
Mar 2015Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025TTMJun 2026TTM
Sales5,5704,0015,3206,4288,0327,9086,0506,7658,7539,2808,9649,4069,746—9,997
Expenses5,1283,6384,7895,6227,0316,9405,5485,8237,5817,8567,6138,0448,317—8,516
Operating Profit4423635318061,0019685029421,1721,4241,3511,3621,429—1,482
OPM %7.9%9.1%10.0%12.5%12.5%12.2%8.3%13.9%13.4%15.3%15.1%14.5%14.7%—14.8%
Other Income−183−49222039285532−749409150109102—110
Interest1215059515052553523107782723—32
Depreciation238163232268287316306273296322331358366—376
Profit before tax−1001012625077026281956661041,4031,0921,0871,142—1,184
Net Profit−7877169358498354106393−1361,125828828871—903
EPS (₹)−2.422.374.479.4713.159.332.8110.37−3.5929.6621.8121.8322.97—23.81

Balance Sheet

As of 30 Jun 2026
Consolidated · ₹ Cr
Mar 2015Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025Mar 2026Jun 2026Jun 2026
Equity Capital323323378378379379379379379379379379—379—
Reserves1,5641,6832,8883,3373,9104,2554,5294,8184,7195,6096,1977,080—7,364—
Borrowings1,5491,0851,3921,1971,6131,4691,6481,487985855570426—513—
Other Liabilities1,5152,0522,1772,5872,5822,4602,8083,1373,8372,9092,6022,850—3,055—
Total Liabilities4,9515,1436,8357,4998,4848,5639,3649,8219,9209,7539,74910,736—11,313—
Fixed Assets3,1243,2934,5174,7504,9056,0446,7416,5875,5475,8105,8576,200—6,257—
CWIP1265697609654121251195466130—167—
Investments57673955681962344385768211,0381,459—771—
Other Assets1,6431,7272,1822,6342,8022,3702,3762,6713,6783,0682,7872,947—4,118—
Total Assets4,9515,1436,8357,4998,4848,5639,3649,8219,9209,7539,74910,736—11,313—

Cash Flows

As of 31 Dec 2025
Consolidated · ₹ Cr
Mar 2015Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
Cash from Operating Activity3226803045127081,0275391,0511,1181,3838811,258
Cash from Investing Activity−184−225−831−303−1,017−589−422−762−637−905−237−802
Cash from Financing Activity−294−494575−236362−404−38−363−488−427−553−526
Net Cash Flow−155−3948−26533480−74−65191−70

Ratios

As of 31 Dec 2025
12 periods
Mar 2015Dec 2015Dec 2016Dec 2017Dec 2018Dec 2019Dec 2020Dec 2021Dec 2022Dec 2023Dec 2024Dec 2025
ROCE %10.010.08.012.014.011.04.011.015.018.017.015.0
ROE %———————————11.8
EPS (₹)−2.422.374.479.4713.159.332.8110.37−3.5929.6621.8121.83
Book Value (₹)———————————204.0
Face Value (₹)———————————10
P/E———————————15.7
Div Yield %———————————1.89
NPM %−1.41.93.25.66.24.51.75.8−1.711.69.18.7
OPM %8.09.010.013.012.012.08.014.013.015.015.014.0
D/E0.820.540.430.320.380.320.340.290.190.140.090.06
P/B———————————1.8

Growth

As of 11 Oct 2026
Compounded sales growth
10 years+9.0%
5 years+9.0%
3 years+2.0%
TTM+13.0%
Compounded profit growth
10 years+21.0%
5 years+54.0%
3 years+127.0%
TTM+15.0%
Stock price CAGR
10 years+7.0%
5 years+9.0%
3 years−7.0%
Last year−12.0%
Return on equity
10 years9.0%
5 years11.0%
3 years15.0%
Last year12.0%

Shareholding pattern

As of 31 Mar 2026
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Promoters69.91%69.91%69.84%67.72%67.72%71.61%72.17%68.90%65.70%65.70%65.70%65.70%
FIIs5.19%5.19%5.59%10.10%14.85%14.80%10.66%8.62%5.11%4.38%4.73%4.95%
DIIs6.31%6.31%7.78%7.06%6.78%3.56%7.39%11.19%18.12%20.91%21.32%20.65%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.04%0.04%0.05%0.05%
Public18.59%18.59%16.79%15.11%10.65%10.02%9.78%11.26%11.03%8.98%8.20%8.65%
No. of shareholders55,79055,79067,60464,36355,54963,08880,0161,09,3321,34,1851,24,2381,00,1141,10,555
Change since Jun 2023 (pp)
Promoters −4.21FIIs −0.24DIIs +14.34Public −9.94

Documents

As of 11 Oct 2026
Announcements
Intimation Under Regulation 30 Of The SEBI (LODR) Regulations, 2015 - Dispatch Of Notices To Shareholders And CreditorsCompliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018Announcement under Regulation 30 (LODR)-Newspaper PublicationAnnouncement under Regulation 30 (LODR)-Analyst / Investor Meet - OutcomeAnnouncement under Regulation 30 (LODR)-Scheme of Arrangement
Annual reports
Annual Report 2025Annual Report 2024Annual Report 2023Annual Report 2022Annual Report 2021
Credit ratings
Rating updateRating updateRating updateRating updateRating update
Concalls
Jul 2026TranscriptJul 2026PPTJul 2026RecordingApr 2026TranscriptApr 2026PPTApr 2026RecordingFeb 2026TranscriptFeb 2026PPTOct 2025TranscriptOct 2025PPTJul 2025TranscriptJul 2025PPT

Corporate actions

As of 22 Apr 2026
22 Apr 2026DIVIDENDDividend - Rs 7 Per Share—
23 Apr 2025DIVIDENDAnnual General Meeting/Dividend - Rs 7 Per Share—
13 Jun 2024DIVIDENDAnnual General Meeting/Dividend - Rs 5 Per Share—
2 Jun 2023DIVIDENDAnnual General Meeting/Dividend - Rs 2.50 Per Share—
13 Apr 2022DIVIDENDAnnual General Meeting/Dividend - Rs 2.50 Per Share—
Fundamentals from a third-party compiler of exchange filings; prices from the exchanges. Not investment advice.© 2026 āagman