♥
ISIN : INE536H01010
NSE : CIEINDIA
BSE : 532756
Face Value : 10
Industry : Forgings
EPS : 21.03
EPS (TTM) : 21.58
Price to Earning (P/E) : 18.93
Book Value : 157.84
Price to Bookvalue (P/B) : 2.52
Dividend Yield : 1 %
Return on Equity (ROE) : 14.39 %
Return on Capital Employed (ROCE) : 18.47 %
CIE Automotive India Limited
ISIN : INE536H01010
NSE : CIEINDIA
BSE : 532756
Face Value : 10
Industry : Forgings
EPS : 21.03
EPS (TTM) : 21.58
Price to Earning (P/E) : 18.93
Book Value : 157.84
Price to Bookvalue (P/B) : 2.52
Dividend Yield : 1 %
Return on Equity (ROE) : 14.39 %
Return on Capital Employed (ROCE) : 18.47 %
CIE Automotive share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 452.6 - 456.35 0.8 % |
| Low / High | 440.85 - 459.95 4.3 % |
| Trade Volume | 13,478 |
| 52 Week Low / High | 382.2 - 525.85 37.6 % |
-
YOU MAY ALSO LIKE
- CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Stock market course tutorial
Stock Market Investment Course explained in simple words. - Share Market basics for beginners
Share Market jargons in simple terms
CONSOLIDATED QUARTERLY RESULT FOR CIE AUTOMOTIVE INDIA LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 27072 | 27231.5 | 22468.3 | 24402 | 23203.4 | 22794.1 | 22403.9 | 24268 | 22926.9 | 21346.3 |
| Total Income | 27428.6 | 27369.5 | 22712.3 | 24561.6 | 23398.7 | 22994.3 | 22669 | 24781.2 | 23233.2 | 21588.9 |
| Total Expenditure | 24027.8 | 24062.4 | 19544.5 | 20595.6 | 19499.1 | 19340.3 | 19129.7 | 20662.3 | 19326.8 | 18040.6 |
| Other Income | 356.62 | 138.03 | 243.95 | 159.59 | 195.34 | 200.15 | 265.02 | 513.12 | 306.36 | 242.67 |
| Operating Profit | 3400.83 | 3307.12 | 3167.83 | 3966.05 | 3899.66 | 3653.97 | 3539.32 | 4118.87 | 3906.47 | 3548.38 |
| Interest | 44.13 | 166.37 | 79.28 | 239.68 | 220.75 | 309.77 | 303.48 | 220.27 | 210.91 | 169.39 |
| Exceptional Items | 378.73 | |||||||||
| PBDT | 3356.7 | 3140.75 | 3467.28 | 3726.37 | 3678.91 | 3344.2 | 3235.84 | 3898.6 | 3695.56 | 3378.99 |
| Depreciation | 893.16 | 871.69 | 767.26 | 825.09 | 832.53 | 783.45 | 780.89 | 863.4 | 836.2 | 798.14 |
| Profit Before Tax | 2463.54 | 2269.06 | 2700.02 | 2901.28 | 2846.38 | 2560.75 | 2454.95 | 3035.2 | 2859.36 | 2580.85 |
| Tax | 586.32 | 558.39 | 755.53 | 701.61 | 707.56 | 691.42 | 681.62 | 737.22 | 701.66 | 652.6 |
| Profit After Tax | 1877.22 | 1710.67 | 1944.49 | 2199.67 | 2138.82 | 1869.33 | 1773.33 | 2297.98 | 2157.7 | 1928.25 |
| Net Profit | 1877.22 | 1710.67 | -6581.95 | 2788.22 | 3019.75 | 3756.16 | 1692.21 | 2300.78 | 2162.1 | 1933.55 |
| Equity Capital | 3791.34 | 3793.17 | 3793.18 | 3794 | 3793.62 | 3793.62 | 3793.62 | 3793.62 | 3793.62 | 3793.62 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 4.98 | 4.52 | -17.34 | 7.36 | 7.95 | 9.9 | 4.45 | 6.08 | 5.72 | 5.15 |
| Diluted Eps After Extraordinary Items | 4.98 | 4.52 | 5.14 | 5.8 | 5.64 | 4.92 | 4.67 | 6.07 | 5.71 | 5.13 |
| Diluted Eps Before Extraordinary Items | 4.98 | 4.52 | 5.14 | 5.8 | 5.64 | 4.92 | 4.67 | 6.07 | 5.71 | 5.13 |
STANDALONE QUARTERLY RESULT FOR CIE AUTOMOTIVE INDIA LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 10859.9 | 12083.9 | 11109.5 | 11423.8 | 11018.1 | 11881.9 | 11374.6 | 11644.6 | 11441.2 | 11359.6 |
| Total Income | 10954.1 | 12129.8 | 11238.2 | 12490.6 | 11151.5 | 12039 | 11521.2 | 12737.1 | 11670 | 11557.7 |
| Total Expenditure | 9318.18 | 10402.7 | 9499.26 | 9671.88 | 9242.86 | 10022.8 | 9632.65 | 9725.54 | 9594.39 | 9510.67 |
| Other Income | 94.18 | 45.88 | 128.71 | 1066.87 | 133.41 | 157.15 | 146.56 | 1092.49 | 228.89 | 198.01 |
| Operating Profit | 1635.92 | 1727.07 | 1738.95 | 2818.76 | 1908.68 | 2016.29 | 1888.54 | 3011.53 | 2075.65 | 2046.98 |
| Interest | 20.37 | 33.83 | 45.32 | 16.13 | 25.78 | 36.15 | 31.77 | 49.07 | 27 | 22.74 |
| Exceptional Items | 378.73 | |||||||||
| PBDT | 1615.55 | 1693.24 | 2072.36 | 2802.63 | 1882.9 | 1980.14 | 1856.77 | 2962.46 | 2048.65 | 2024.24 |
| Depreciation | 324.77 | 342.66 | 355.08 | 336.86 | 327.57 | 337.95 | 354.81 | 359.27 | 351.2 | 365.27 |
| Profit Before Tax | 1290.78 | 1350.58 | 1717.28 | 2465.77 | 1555.33 | 1642.19 | 1501.96 | 2603.19 | 1697.45 | 1658.97 |
| Tax | 320.49 | 346.8 | 257.36 | 390.06 | 383.52 | 413.45 | 354.78 | 433.29 | 430.5 | 422.9 |
| Profit After Tax | 970.29 | 1003.78 | 1459.92 | 2075.71 | 1171.81 | 1228.74 | 1147.18 | 2169.9 | 1266.95 | 1236.07 |
| Net Profit | 970.29 | 1003.78 | 1459.92 | 2075.71 | 1171.81 | 1228.74 | 1147.18 | 2169.9 | 1266.95 | 1236.07 |
| Equity Capital | 3791.34 | 3793.17 | 3793.18 | 3793.62 | 3793.62 | 3793.62 | 3793.62 | 3793.62 | 3793.62 | 3793.62 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 2.56 | 2.65 | 3.85 | 5.47 | 3.09 | 3.24 | 3.02 | 5.72 | 3.34 | 3.26 |
| Diluted Eps After Extraordinary Items | 2.56 | 2.65 | 3.84 | 5.47 | 3.09 | 3.24 | 3.02 | 5.72 | 3.34 | 3.26 |
| Diluted Eps Before Extraordinary Items | 2.56 | 2.65 | 3.84 | 5.47 | 3.09 | 3.24 | 3.02 | 5.72 | 3.34 | 3.26 |
CONSOLIDATED ANNUAL RESULT FOR CIE AUTOMOTIVE INDIA LIMITED
| Date End | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 83867.1 | 87530.4 | 92803.5 |
| Total Income | 84422.8 | 88113.2 | 93623.6 |
| Total Expenditure | 73693.7 | 75810.3 | 78564.6 |
| Other Income | 555.71 | 582.88 | 820.1 |
| Operating Profit | 10729.1 | 12303 | 15059 |
| Interest | 532.53 | 227.11 | 1073.68 |
| Exceptional Items | -128 | 378.73 | |
| PBDT | 10068.6 | 12454.6 | 13985.3 |
| Depreciation | 3430.76 | 2962.23 | 3221.96 |
| Profit Before Tax | 6637.83 | 9492.34 | 10763.4 |
| Tax | 2721.4 | 2400.86 | 2782.21 |
| Profit After Tax | 3916.43 | 7091.48 | 7981.15 |
| Net Profit | 3916.43 | -1383.66 | 11256.3 |
| Equity Capital | 3790.75 | 3793.18 | 3793.62 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 47191.7 | 56086.1 | |
| Calculated EPS | 10.36 | -3.59 | 29.66 |
| Diluted Eps After Extraordinary Items | 10.36 | 18.76 | 21.03 |
| Diluted Eps Before Extraordinary Items | 10.36 | 18.76 | 21.03 |
STANDALONE ANNUAL RESULT FOR CIE AUTOMOTIVE INDIA LIMITED
| Date End | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 32906.2 | 43978.2 | 45698.4 |
| Total Income | 33081.3 | 45184.6 | 47202.5 |
| Total Expenditure | 28619.9 | 37762.4 | 38570.2 |
| Other Income | 175.1 | 1206.34 | 1504.09 |
| Operating Profit | 4461.43 | 7422.2 | 8632.27 |
| Interest | 122.16 | 134.57 | 109.83 |
| Exceptional Items | -127.5 | 378.73 | |
| PBDT | 4211.77 | 7666.36 | 8522.44 |
| Depreciation | 1193.37 | 1332.05 | 1357.19 |
| Profit Before Tax | 3018.4 | 6334.31 | 7165.25 |
| Tax | 1915.03 | 1213.41 | 1541.81 |
| Profit After Tax | 1103.37 | 5120.9 | 5623.44 |
| Net Profit | 1103.37 | 5120.9 | 5623.44 |
| Equity Capital | 3790.76 | 3793.18 | 3793.62 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 40918.3 | 45605.8 | |
| Calculated EPS | 2.91 | 13.5 | 14.82 |
| Diluted Eps After Extraordinary Items | 2.91 | 13.5 | 14.82 |
| Diluted Eps Before Extraordinary Items | 2.91 | 13.5 | 14.82 |
CONSOLIDATED PROFIT / LOSS FOR CIE AUTOMOTIVE INDIA LIMITED
| YEAR | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 6050.1 Cr | 8386.7 Cr | 8753 Cr | 9280.35 Cr |
| Sales | 5818.1 Cr | 7945.9 Cr | 8228.3 Cr | 8812.04 Cr |
| Net Sales | 6050.1 Cr | 8386.7 Cr | 8753 Cr | 9280.35 Cr |
| Increase/Decrease in Stock | 127.2 Cr | -204.8 Cr | -84.7 Cr | 57.47 Cr |
| Raw Material Consumed | 2679.1 Cr | 4212.7 Cr | 4860.7 Cr | 4853.36 Cr |
| Opening Raw Materials | 220.6 Cr | 249.3 Cr | 368.7 Cr | 343.6 Cr |
| Purchases Raw Materials | 2707.8 Cr | 4332.1 Cr | 4835.6 Cr | 4790.06 Cr |
| Closing Raw Materials | 249.3 Cr | 368.7 Cr | 343.6 Cr | 280.3 Cr |
| Power & Fuel Cost | 338 Cr | 453.2 Cr | 476.9 Cr | 426.03 Cr |
| Electricity & Power | 338 Cr | 453.2 Cr | 476.9 Cr | 426.03 Cr |
| Employee Cost | 1262.3 Cr | 1347.8 Cr | 902.2 Cr | 994.42 Cr |
| Salaries, Wages & Bonus | 1052.4 Cr | 1117.6 Cr | 734.3 Cr | 802.71 Cr |
| Contributions to EPF & Pension Funds | 23.6 Cr | 25.2 Cr | 14.9 Cr | 17.3 Cr |
| Workmen and Staff Welfare Expenses | 185.8 Cr | 205 Cr | 144.9 Cr | 53.61 Cr |
| Other Manufacturing Expenses | 838 Cr | 1092.8 Cr | 1069.4 Cr | 1174.01 Cr |
| Sub-contracted / Out sourced services | 389.6 Cr | 521 Cr | 543.8 Cr | 586.18 Cr |
| Repairs and Maintenance | 196.4 Cr | 212.8 Cr | 153.2 Cr | 174.07 Cr |
| General and Administration Expenses | 301 Cr | 457.3 Cr | 218.3 Cr | 214.94 Cr |
| Rent , Rates & Taxes | 0 | 0 | 0 | 25.36 Cr |
| Insurance | 0 | 0 | 38.5 Cr | 46.28 Cr |
| Professional and legal fees | 0 | 0 | 32.2 Cr | 39.21 Cr |
| Traveling and conveyance | 0 | 0 | 14.6 Cr | 14.54 Cr |
| Selling and Distribution Expenses | 0 | 0 | 132.3 Cr | 128.23 Cr |
| Freight and Forwarding | 0 | 0 | 132.3 Cr | 128.23 Cr |
| Miscellaneous Expenses | 7.4 Cr | 10.4 Cr | 6 Cr | 8 Cr |
| Loss on disposal of fixed assets(net) | 0 | 0 | 0 | 74.1 Lk |
| Total Expenditure | 5553 Cr | 7369.4 Cr | 7581.1 Cr | 7856.46 Cr |
| Other Income | 59.2 Cr | 55.6 Cr | 58.3 Cr | 82.01 Cr |
| Interest Received | 5.9 Cr | 3.8 Cr | 13 Cr | 41.13 Cr |
| Dividend Received | 0 | 0 | 2.8 Cr | 0 |
| Profit on sale of Fixed Assets | 18.5 Cr | 10.9 Cr | 1.4 Cr | 0 |
| Profits on sale of Investments | 4.6 Cr | 0 | 0 | 0 |
| Operating Profit | 556.3 Cr | 1072.9 Cr | 1230.2 Cr | 1505.9 Cr |
| Interest | 54.8 Cr | 53.2 Cr | 22.7 Cr | 107.37 Cr |
| Bank Charges etc | 2.5 Cr | 3.2 Cr | 30 Lk | 2.68 Cr |
| PBDT | 501.5 Cr | 1019.7 Cr | 1207.5 Cr | 1398.53 Cr |
| Depreciation | 306.4 Cr | 343.1 Cr | 296.2 Cr | 322.2 Cr |
| Profit Before Taxation & Exceptional Items | 195.1 Cr | 676.6 Cr | 911.3 Cr | 1076.34 Cr |
| Exceptional Income / Expenses | 0 | -12.8 Cr | 37.9 Cr | 0 |
| Profit Before Tax | 195.1 Cr | 663.8 Cr | 951.4 Cr | 1075.85 Cr |
| Provision for Tax | 88.7 Cr | 272.1 Cr | 240.1 Cr | 278.22 Cr |
| Current Income Tax | 45.7 Cr | 143.1 Cr | 219 Cr | 274.19 Cr |
| Deferred Tax | 43 Cr | 129 Cr | 21.1 Cr | 4.03 Cr |
| Profit After Tax | 106.4 Cr | 391.7 Cr | 711.3 Cr | 797.63 Cr |
| Extra items | 0 | 0 | -847.5 Cr | 327.52 Cr |
| Share of Associate | 0 | 1.2 Cr | 0 | 0 |
| Consolidated Net Profit | 106.4 Cr | 392.9 Cr | -136.2 Cr | 1125.15 Cr |
| Profit Balance B/F | 1158.1 Cr | 1286.7 Cr | 1679.6 Cr | 1448.57 Cr |
| Appropriations | 1264.5 Cr | 1679.6 Cr | 1543.4 Cr | 2573.71 Cr |
| Other Appropriation | -2 Cr | 0 | 94.8 Cr | 94.84 Cr |
| Equity Dividend % | 0 | 25 | 25 | 50 |
| Earnings Per Share | 2.81 | 10.36 | -3.59 | 29.66 |
| Adjusted EPS | 2.81 | 10.36 | -3.59 | 29.66 |
STANDALONE PROFIT / LOSS FOR CIE AUTOMOTIVE INDIA LIMITED
| YEAR | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 2144.8 Cr | 3290.6 Cr | 4397.8 Cr | 4569.84 Cr |
| Sales | 2011.4 Cr | 3029.9 Cr | 4049.6 Cr | 4246.34 Cr |
| Processing Charges / Service Income | 5.2 Cr | 12.1 Cr | 6.4 Cr | 5.26 Cr |
| Net Sales | 2144.8 Cr | 3290.6 Cr | 4397.8 Cr | 4569.84 Cr |
| Increase/Decrease in Stock | -14.9 Cr | -78 Cr | -25.9 Cr | 8.69 Cr |
| Raw Material Consumed | 1018.6 Cr | 1741.2 Cr | 2471.1 Cr | 2417.17 Cr |
| Opening Raw Materials | 50.6 Cr | 86 Cr | 123.5 Cr | 116.2 Cr |
| Purchases Raw Materials | 1054 Cr | 1778.7 Cr | 2463.8 Cr | 2405.89 Cr |
| Closing Raw Materials | 86 Cr | 123.5 Cr | 116.2 Cr | 104.92 Cr |
| Power & Fuel Cost | 156.5 Cr | 195.8 Cr | 222 Cr | 234.29 Cr |
| Electricity & Power | 156.5 Cr | 195.8 Cr | 222 Cr | 234.29 Cr |
| Employee Cost | 371.2 Cr | 443.5 Cr | 396.6 Cr | 427.82 Cr |
| Salaries, Wages & Bonus | 328.8 Cr | 393.5 Cr | 347 Cr | 363.31 Cr |
| Contributions to EPF & Pension Funds | 19.3 Cr | 20.5 Cr | 18.8 Cr | 21.85 Cr |
| Workmen and Staff Welfare Expenses | 23.1 Cr | 29.5 Cr | 30.8 Cr | 35.33 Cr |
| Other Manufacturing Expenses | 294.6 Cr | 414.5 Cr | 538 Cr | 568.44 Cr |
| Sub-contracted / Out sourced services | 105.5 Cr | 153.8 Cr | 189.3 Cr | 294.36 Cr |
| Repairs and Maintenance | 57.7 Cr | 73.2 Cr | 89.8 Cr | 96.35 Cr |
| General and Administration Expenses | 65.3 Cr | 72.2 Cr | 84.2 Cr | 112.03 Cr |
| Selling and Distribution Expenses | 44.3 Cr | 64.1 Cr | 85.6 Cr | 82.45 Cr |
| Freight and Forwarding | 44.3 Cr | 64.1 Cr | 85.6 Cr | 82.45 Cr |
| Miscellaneous Expenses | 7.1 Cr | 8.7 Cr | 4.6 Cr | 6.13 Cr |
| Total Expenditure | 1942.7 Cr | 2862 Cr | 3776.2 Cr | 3857.02 Cr |
| Other Income | 19.7 Cr | 17.5 Cr | 120.6 Cr | 150.41 Cr |
| Interest Received | 3.2 Cr | 4.4 Cr | 9.5 Cr | 15.91 Cr |
| Dividend Received | 0 | 0 | 94 Cr | 109.79 Cr |
| Profit on sale of Fixed Assets | 0 | 0 | 0 | 66.8 Lk |
| Operating Profit | 221.8 Cr | 446.1 Cr | 742.2 Cr | 863.23 Cr |
| Interest | 11.9 Cr | 12.2 Cr | 13.5 Cr | 10.98 Cr |
| Bank Charges etc | 2.1 Cr | 1.5 Cr | 1.1 Cr | 1.9 Cr |
| PBDT | 209.9 Cr | 433.9 Cr | 728.7 Cr | 852.24 Cr |
| Depreciation | 108.4 Cr | 119.3 Cr | 133.2 Cr | 135.72 Cr |
| Profit Before Taxation & Exceptional Items | 101.5 Cr | 314.6 Cr | 595.5 Cr | 716.52 Cr |
| Exceptional Income / Expenses | 0 | -12.8 Cr | 37.9 Cr | 0 |
| Profit Before Tax | 101.5 Cr | 301.8 Cr | 633.4 Cr | 716.52 Cr |
| Provision for Tax | 27.5 Cr | 191.5 Cr | 121.4 Cr | 154.18 Cr |
| Current Income Tax | -8.6 Cr | 96.1 Cr | 129.1 Cr | 150.26 Cr |
| Deferred Tax | 36.1 Cr | 124.7 Cr | -7.7 Cr | 3.92 Cr |
| Profit After Tax | 74 Cr | 110.3 Cr | 512 Cr | 562.34 Cr |
| Consolidated Net Profit | 74 Cr | 110.3 Cr | 512 Cr | 562.34 Cr |
| Profit Balance B/F | 639.8 Cr | 722 Cr | 831.4 Cr | 1247.96 Cr |
| Appropriations | 713.8 Cr | 832.3 Cr | 1343.4 Cr | 1810.31 Cr |
| Other Appropriation | 40 Lk | 90 Lk | 95.6 Cr | 95.66 Cr |
| Equity Dividend % | 0 | 25 | 25 | 50 |
| Earnings Per Share | 1.95 | 2.91 | 13.5 | 14.82 |
| Adjusted EPS | 1.95 | 2.91 | 13.5 | 14.82 |
CONSOLIDATED CASH FLOW FOR CIE AUTOMOTIVE INDIA LIMITED
| Year End | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 195.3 Cr | 665 Cr | 111.1 Cr | 1456.26 Cr |
| Adjustment | 318.2 Cr | 355 Cr | 1214.9 Cr | 315.81 Cr |
| Changes In working Capital | 76.1 Cr | 136.5 Cr | -9.7 Cr | -30.88 Cr |
| Cash Flow after changes in Working Capital | 589.6 Cr | 1156.5 Cr | 1316.3 Cr | 1741.19 Cr |
| Cash Flow from Operating Activities | 539.3 Cr | 1051.2 Cr | 1118.2 Cr | 1383.25 Cr |
| Cash Flow from Investing Activities | -429.4 Cr | -755.1 Cr | -639.5 Cr | -909.57 Cr |
| Cash Flow from Financing Activitie | -38 Cr | -362.7 Cr | -487.7 Cr | -427.2 Cr |
| Net Cash Inflow / Outflow | 71.9 Cr | -66.6 Cr | -9 Cr | 46.49 Cr |
| Opening Cash & Cash Equivalents | 159 Cr | 238.6 Cr | 164.6 Cr | 158.38 Cr |
| Effect of Foreign Exchange Fluctuations | 7.7 Cr | -7.4 Cr | 2.8 Cr | 4.68 Cr |
| Closing Cash & Cash Equivalent | 238.6 Cr | 164.6 Cr | 158.4 Cr | 209.54 Cr |
STANDALONE CASH FLOW FOR CIE AUTOMOTIVE INDIA LIMITED
| Year End | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 101.5 Cr | 301.8 Cr | 633.4 Cr | 716.52 Cr |
| Adjustment | 112 Cr | 138.9 Cr | 11.5 Cr | 14.65 Cr |
| Changes In working Capital | 98.6 Cr | -118.8 Cr | -38.1 Cr | 112.56 Cr |
| Cash Flow after changes in Working Capital | 312.1 Cr | 321.9 Cr | 606.8 Cr | 843.74 Cr |
| Cash Flow from Operating Activities | 308.5 Cr | 275.2 Cr | 478.3 Cr | 694.81 Cr |
| Cash Flow from Investing Activities | -252.5 Cr | -375 Cr | -304.2 Cr | -426.85 Cr |
| Cash Flow from Financing Activitie | -25.6 Cr | 68.3 Cr | -172.4 Cr | -163.63 Cr |
| Net Cash Inflow / Outflow | 30.4 Cr | -31.5 Cr | 1.7 Cr | 104.33 Cr |
| Opening Cash & Cash Equivalents | 36.6 Cr | 67 Cr | 35.5 Cr | 37.16 Cr |
| Closing Cash & Cash Equivalent | 67 Cr | 35.5 Cr | 37.2 Cr | 141.48 Cr |
CONSOLIDATED BALANCE SHEET FOR CIE AUTOMOTIVE INDIA LIMITED
| YEAR | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| Share Capital | 379 Cr | 379.1 Cr | 379.3 Cr | 379.36 Cr |
| Equity - Authorised | 516.6 Cr | 516.6 Cr | 516.6 Cr | 516.59 Cr |
| Equity - Issued | 379 Cr | 379.1 Cr | 379.3 Cr | 379.36 Cr |
| Equity Paid Up | 379 Cr | 379.1 Cr | 379.3 Cr | 379.36 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 4525.2 Cr | 4814.4 Cr | 4718.7 Cr | 5608.61 Cr |
| Securities Premium | 1528.5 Cr | 1530 Cr | 1536 Cr | 1537.18 Cr |
| Capital Reserves | 769.3 Cr | 769.3 Cr | 769.3 Cr | 769.3 Cr |
| Profit & Loss Account Balance | 1266.5 Cr | 1679.6 Cr | 1448.6 Cr | 2478.87 Cr |
| General Reserves | 602.8 Cr | 602.8 Cr | 602.8 Cr | 602.8 Cr |
| Reserve excluding Revaluation Reserve | 4525.2 Cr | 4814.4 Cr | 4718.7 Cr | 5608.61 Cr |
| Shareholder's Funds | 4908 Cr | 5196.6 Cr | 5098.5 Cr | 5987.97 Cr |
| Secured Loans | 313.7 Cr | 229.1 Cr | 96.1 Cr | 3.29 Cr |
| Term Loans - Banks | 313.7 Cr | 229.1 Cr | 96.1 Cr | 3.29 Cr |
| Unsecured Loans | 623.6 Cr | 423.1 Cr | 22.7 Cr | 97.63 Cr |
| Loans - Banks | 0 | 0 | 0 | 34.46 Cr |
| Loans - Others | 623.6 Cr | 423.1 Cr | 22.7 Cr | 63.17 Cr |
| Deferred Tax Assets / Liabilities | 123.6 Cr | 245.9 Cr | 320 Cr | 323.78 Cr |
| Deferred Tax Assets | 154.5 Cr | 135 Cr | 60.5 Cr | 70.06 Cr |
| Deferred Tax Liability | 278.1 Cr | 380.9 Cr | 380.5 Cr | 393.84 Cr |
| Other Long Term Liabilities | 304.5 Cr | 282.3 Cr | 164.1 Cr | 136.65 Cr |
| Long Term Provisions | 346.5 Cr | 308.4 Cr | 100.8 Cr | 100.52 Cr |
| Total Non-Current Liabilities | 1711.9 Cr | 1488.8 Cr | 703.7 Cr | 661.87 Cr |
| Trade Payables | 1459 Cr | 1938.5 Cr | 2135 Cr | 1934.11 Cr |
| Sundry Creditors | 1392.5 Cr | 1858.3 Cr | 2046.7 Cr | 1824.81 Cr |
| Acceptances | 66.5 Cr | 80.2 Cr | 88.3 Cr | 109.31 Cr |
| Other Current Liabilities | 461.9 Cr | 388.7 Cr | 345.2 Cr | 354.24 Cr |
| Advances received from customers | 27.8 Cr | 22.2 Cr | 40.5 Cr | 48.72 Cr |
| Short Term Borrowings | 710.3 Cr | 629.4 Cr | 804.5 Cr | 702.42 Cr |
| Secured ST Loans repayable on Demands | 254.3 Cr | 173.7 Cr | 293.1 Cr | 34.66 Cr |
| Working Capital Loans- Sec | 0 | 0 | 0 | 34.66 Cr |
| Short Term Provisions | 112.4 Cr | 178.6 Cr | 114.9 Cr | 111.96 Cr |
| Provision for Tax | 24.5 Cr | 89.4 Cr | 60.4 Cr | 59.58 Cr |
| Provision for post retirement benefits | 12.6 Cr | 12.7 Cr | 0 | 0 |
| Total Current Liabilities | 2743.6 Cr | 3135.2 Cr | 3399.6 Cr | 3102.74 Cr |
| Total Liabilities | 9363.5 Cr | 9820.6 Cr | 9919.8 Cr | 9752.58 Cr |
| Gross Block | 9352.4 Cr | 8917.2 Cr | 8831.9 Cr | 8491.83 Cr |
| Less: Accumulated Depreciation | 2602.7 Cr | 2117.3 Cr | 3285.2 Cr | 2681.38 Cr |
| Less: Impairment of Assets | 8.4 Cr | 213.2 Cr | 0 | 0 |
| Net Block | 6741.3 Cr | 6586.7 Cr | 5546.7 Cr | 5810.46 Cr |
| Capital Work in Progress | 12.3 Cr | 124.7 Cr | 119.5 Cr | 53.67 Cr |
| Non Current Investments | 8.7 Cr | 24.6 Cr | 32.1 Cr | 39.1 Cr |
| Long Term Investment | 8.7 Cr | 24.6 Cr | 32.1 Cr | 39.1 Cr |
| Unquoted | 8.7 Cr | 24.6 Cr | 32.1 Cr | 39.1 Cr |
| Long Term Loans & Advances | 120.6 Cr | 199.7 Cr | 297.6 Cr | 653.94 Cr |
| Other Non Current Assets | 3.1 Cr | 5.4 Cr | 1.6 Cr | 48.29 Cr |
| Total Non-Current Assets | 6886 Cr | 6941.1 Cr | 5997.5 Cr | 6605.46 Cr |
| Currents Investments | 225.3 Cr | 413.4 Cr | 543.5 Cr | 781.45 Cr |
| Unquoted | 8.7 Cr | 24.6 Cr | 32.1 Cr | 39.1 Cr |
| Inventories | 1006.2 Cr | 1348.6 Cr | 1210.8 Cr | 1162.6 Cr |
| Raw Materials | 249.3 Cr | 368.7 Cr | 343.6 Cr | 280.3 Cr |
| Work-in Progress | 405.8 Cr | 504.1 Cr | 446 Cr | 395.66 Cr |
| Finished Goods | 201.8 Cr | 272.4 Cr | 259.7 Cr | 264.27 Cr |
| Stores and Spare | 92.8 Cr | 126.8 Cr | 56.6 Cr | 101.52 Cr |
| Sundry Debtors | 705.4 Cr | 668.7 Cr | 860.8 Cr | 633.14 Cr |
| Debtors more than Six months | 0 | 0 | 841.2 Cr | 12.61 Cr |
| Debtors Others | 714.6 Cr | 680.2 Cr | 27 Cr | 625.68 Cr |
| Cash and Bank | 238.1 Cr | 159.5 Cr | 85.9 Cr | 238.72 Cr |
| Cash in hand | 10 Lk | 10 Lk | 10 Lk | 1.1 Lk |
| Balances at Bank | 237.2 Cr | 158 Cr | 85.7 Cr | 237.61 Cr |
| Other Current Assets | 202.5 Cr | 133.8 Cr | 125.3 Cr | 181.6 Cr |
| Prepaid Expenses | 21.5 Cr | 25.2 Cr | 20.1 Cr | 31.3 Cr |
| Short Term Loans and Advances | 100 Cr | 155.5 Cr | 117.2 Cr | 149.61 Cr |
| Advances recoverable in cash or in kind | 31.5 Cr | 31.5 Cr | 19.8 Cr | 23.82 Cr |
| Advance income tax and TDS | 8.5 Cr | 51.6 Cr | 10 Lk | 26.26 Cr |
| Total Current Assets | 2477.5 Cr | 2879.5 Cr | 2943.5 Cr | 3147.12 Cr |
| Net Current Assets (Including Current Investments) | -266.1 Cr | -255.7 Cr | -456.1 Cr | 44.38 Cr |
| Total Assets | 9363.5 Cr | 9820.6 Cr | 9919.8 Cr | 9752.58 Cr |
| Contingent Liabilities | 166.1 Cr | 169.6 Cr | 172.4 Cr | 158.96 Cr |
| Total Debt | 1647.6 Cr | 1281.6 Cr | 923.3 Cr | 803.35 Cr |
| Book Value | 129.4 | 0 | 134.41 | 0 |
| Adjusted Book Value | 129.4 | 137 | 134.41 | 157.84 |
STANDALONE BALANCE SHEET FOR CIE AUTOMOTIVE INDIA LIMITED
| YEAR | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| Share Capital | 379 Cr | 379.1 Cr | 379.3 Cr | 379.36 Cr |
| Equity - Authorised | 516.6 Cr | 516.6 Cr | 516.6 Cr | 516.59 Cr |
| Equity - Issued | 379 Cr | 379.1 Cr | 379.3 Cr | 379.36 Cr |
| Equity Paid Up | 379 Cr | 379.1 Cr | 379.3 Cr | 379.36 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 3562.2 Cr | 3668.1 Cr | 4091.3 Cr | 4560.58 Cr |
| Securities Premium | 1528.5 Cr | 1530.1 Cr | 1536.1 Cr | 1537.18 Cr |
| Capital Reserves | 650.2 Cr | 650.2 Cr | 650.2 Cr | 650.19 Cr |
| Profit & Loss Account Balance | 713.4 Cr | 831.4 Cr | 1247.8 Cr | 1714.65 Cr |
| General Reserves | 653.6 Cr | 653.6 Cr | 653.6 Cr | 653.58 Cr |
| Reserve excluding Revaluation Reserve | 3562.2 Cr | 3668.1 Cr | 4091.3 Cr | 4560.58 Cr |
| Shareholder's Funds | 3945 Cr | 4050.3 Cr | 4471.1 Cr | 4939.94 Cr |
| Deferred Tax Assets / Liabilities | 166.7 Cr | 289.1 Cr | 281.4 Cr | 285.74 Cr |
| Deferred Tax Assets | 38.6 Cr | 32.3 Cr | 43.3 Cr | 48.62 Cr |
| Deferred Tax Liability | 205.3 Cr | 321.4 Cr | 324.7 Cr | 334.37 Cr |
| Other Long Term Liabilities | 41.9 Cr | 46.1 Cr | 34.1 Cr | 26.78 Cr |
| Long Term Provisions | 59.6 Cr | 61.9 Cr | 65.6 Cr | 64.83 Cr |
| Total Non-Current Liabilities | 268.2 Cr | 397.1 Cr | 381.1 Cr | 377.35 Cr |
| Trade Payables | 482.7 Cr | 578 Cr | 646.4 Cr | 615.36 Cr |
| Sundry Creditors | 416.2 Cr | 497.8 Cr | 558.1 Cr | 506.05 Cr |
| Acceptances | 66.5 Cr | 80.2 Cr | 88.3 Cr | 109.31 Cr |
| Other Current Liabilities | 175.6 Cr | 152.4 Cr | 152.3 Cr | 164.49 Cr |
| Short Term Borrowings | 92.7 Cr | 182.3 Cr | 123.2 Cr | 71.92 Cr |
| Short Term Provisions | 47.3 Cr | 68.7 Cr | 68.3 Cr | 69.95 Cr |
| Provision for Tax | 0 | 16.4 Cr | 17.2 Cr | 20.4 Cr |
| Total Current Liabilities | 798.3 Cr | 981.4 Cr | 990.2 Cr | 921.73 Cr |
| Total Liabilities | 5011.5 Cr | 5428.8 Cr | 5842.4 Cr | 6239.02 Cr |
| Gross Block | 2874.1 Cr | 3046.8 Cr | 3199.2 Cr | 3344.39 Cr |
| Less: Accumulated Depreciation | 752.6 Cr | 838.7 Cr | 942 Cr | 1027.67 Cr |
| Net Block | 2121.5 Cr | 2208.1 Cr | 2257.2 Cr | 2316.72 Cr |
| Capital Work in Progress | 68.8 Cr | 58.7 Cr | 41.6 Cr | 37.16 Cr |
| Non Current Investments | 1588.2 Cr | 1602.8 Cr | 1734.8 Cr | 1750.86 Cr |
| Long Term Investment | 1588.2 Cr | 1602.8 Cr | 1734.8 Cr | 1750.86 Cr |
| Unquoted | 1588.2 Cr | 1602.8 Cr | 1734.8 Cr | 1750.86 Cr |
| Long Term Loans & Advances | 100.9 Cr | 110.6 Cr | 94.3 Cr | 138.34 Cr |
| Total Non-Current Assets | 3879.4 Cr | 3980.2 Cr | 4127.9 Cr | 4243.09 Cr |
| Currents Investments | 225 Cr | 401.4 Cr | 533 Cr | 775.19 Cr |
| Unquoted | 1588.2 Cr | 1602.8 Cr | 1734.8 Cr | 1750.86 Cr |
| Inventories | 330 Cr | 459 Cr | 503 Cr | 466.06 Cr |
| Raw Materials | 86 Cr | 123.5 Cr | 116.2 Cr | 104.92 Cr |
| Work-in Progress | 130.4 Cr | 164.5 Cr | 180.9 Cr | 171.11 Cr |
| Finished Goods | 38 Cr | 85.8 Cr | 93.4 Cr | 96.25 Cr |
| Stores and Spare | 21.7 Cr | 30.2 Cr | 54.8 Cr | 42.24 Cr |
| Sundry Debtors | 409.1 Cr | 448.1 Cr | 573.7 Cr | 461.75 Cr |
| Debtors more than Six months | 0 | 0 | 12.3 Cr | 6.78 Cr |
| Debtors Others | 413.9 Cr | 452.7 Cr | 566.7 Cr | 457.91 Cr |
| Cash and Bank | 67 Cr | 35.5 Cr | 49.3 Cr | 163.77 Cr |
| Cash in hand | 10 Lk | 10 Lk | 10 Lk | 1.1 Lk |
| Balances at Bank | 66.1 Cr | 34 Cr | 49.2 Cr | 162.66 Cr |
| Other Current Assets | 60.4 Cr | 1.2 Cr | 0 | 0 |
| Short Term Loans and Advances | 40.6 Cr | 103.4 Cr | 55.5 Cr | 129.16 Cr |
| Advances recoverable in cash or in kind | 24.9 Cr | 69.1 Cr | 26.4 Cr | 36.19 Cr |
| Advance income tax and TDS | 2.4 Cr | 0 | 0 | 0 |
| Total Current Assets | 1132.1 Cr | 1448.6 Cr | 1714.5 Cr | 1995.94 Cr |
| Net Current Assets (Including Current Investments) | 333.8 Cr | 467.2 Cr | 724.3 Cr | 1074.2 Cr |
| Total Assets | 5011.5 Cr | 5428.8 Cr | 5842.4 Cr | 6239.02 Cr |
| Contingent Liabilities | 162.2 Cr | 166 Cr | 166.3 Cr | 148.35 Cr |
| Total Debt | 92.7 Cr | 182.3 Cr | 123.2 Cr | 71.92 Cr |
| Book Value | 103.99 | 106.76 | 117.87 | 0 |
| Adjusted Book Value | 103.99 | 106.76 | 117.87 | 130.22 |
FINANCIAL RATIOS (CONSOLIDATED) FOR CIE AUTOMOTIVE INDIA LIMITED
| YEAR | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 2.81 | 10.36 | -3.59 | 29.66 |
| CEPS(Rs) | 10.89 | 19.38 | 26.56 | 29.52 |
| DPS(Rs) | 0 | 2.5 | 2.5 | 5 |
| Book NAV/Share(Rs) | 129.4 | 137 | 134.41 | 157.84 |
| Tax Rate(%) | 45.46 | 40.99 | 25.24 | 25.86 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 8.22 | 12.13 | 13.39 | 15.34 |
| EBIT Margin(%) | 4.13 | 8.55 | 11.13 | 12.75 |
| Pre Tax Margin(%) | 3.22 | 7.91 | 10.87 | 11.59 |
| PAT Margin (%) | 1.76 | 4.67 | 8.13 | 8.59 |
| Cash Profit Margin (%) | 6.82 | 8.76 | 11.51 | 12.07 |
| Performance Ratios | ||||
| ROA(%) | 1.19 | 4.08 | 7.21 | 8.11 |
| ROE(%) | 2.23 | 7.76 | 13.82 | 14.39 |
| ROCE(%) | 3.95 | 11 | 15.59 | 18.47 |
| Asset Turnover(x) | 0.68 | 0.87 | 0.89 | 0.94 |
| Sales/Fixed Asset(x) | 0.71 | 0.92 | 0.99 | 1.07 |
| Working Capital/Sales(x) | -22.74 | -32.8 | -19.19 | 209.1 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.42 | 1.09 | 1.01 | 0.93 |
| Receivable days | 43.5 | 29.9 | 31.89 | 29.38 |
| Inventory Days | 62.22 | 51.24 | 53.36 | 46.67 |
| Payable days | 95.02 | 148.03 | 149.22 | 143.87 |
| Valuation Parameters | ||||
| PER(x) | 61.2 | 22.67 | 0 | 15.87 |
| PCE(x) | 15.77 | 12.12 | 12.95 | 15.94 |
| Price/Book(x) | 1.33 | 1.72 | 2.56 | 2.98 |
| Yield(%) | 0 | 1.06 | 0.73 | 1.06 |
| EV/Net Sales(x) | 1.31 | 1.2 | 1.59 | 1.98 |
| EV/Core EBITDA(x) | 14.24 | 9.35 | 11.28 | 12.23 |
| EV/EBIT(x) | 31.7 | 13.99 | 14.25 | 15.57 |
| EV/CE(x) | 0.85 | 1.02 | 1.4 | 2.71 |
| M Cap / Sales | 1.08 | 1.06 | 1.49 | 1.92 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -23.94 | 38.62 | 29.38 | 6.02 |
| Core EBITDA Growth(%) | -44.47 | 92.79 | 24.45 | 22.4 |
| EBIT Growth(%) | -63.27 | 186.69 | 38.45 | 21.46 |
| PAT Growth(%) | -69.93 | 267.45 | 79.71 | 12.13 |
| EPS Growth(%) | -69.93 | 269.17 | -134.65 | 926.2 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.34 | 0.25 | 0.18 | 0.13 |
| Current Ratio(x) | 0.9 | 0.92 | 0.87 | 1.01 |
| Quick Ratio(x) | 0.54 | 0.49 | 0.51 | 0.64 |
| Interest Cover(x) | 4.56 | 13.48 | 42.91 | 11.02 |
| Total Debt/Mcap(x) | 0.25 | 0.14 | 0.07 | 0.04 |
FINANCIAL RATIOS (STANDALONE) FOR CIE AUTOMOTIVE INDIA LIMITED
| YEAR | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 1.95 | 2.91 | 13.5 | 14.82 |
| CEPS(Rs) | 4.81 | 6.06 | 17.01 | 18.4 |
| DPS(Rs) | 0 | 2.5 | 2.5 | 5 |
| Book NAV/Share(Rs) | 103.99 | 106.76 | 117.86 | 130.22 |
| Tax Rate(%) | 27.09 | 63.45 | 19.17 | 21.52 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 9.42 | 13.03 | 14.13 | 15.6 |
| EBIT Margin(%) | 5.29 | 9.54 | 14.71 | 15.92 |
| Pre Tax Margin(%) | 4.73 | 9.17 | 14.4 | 15.68 |
| PAT Margin (%) | 3.45 | 3.35 | 11.64 | 12.31 |
| Cash Profit Margin (%) | 8.5 | 6.98 | 14.67 | 15.28 |
| Performance Ratios | ||||
| ROA(%) | 1.52 | 2.11 | 9.09 | 9.31 |
| ROE(%) | 1.9 | 2.76 | 12.02 | 11.95 |
| ROCE(%) | 2.83 | 7.59 | 14.66 | 15.15 |
| Asset Turnover(x) | 0.44 | 0.63 | 0.78 | 0.76 |
| Sales/Fixed Asset(x) | 0.77 | 1.11 | 1.41 | 1.4 |
| Working Capital/Sales(x) | 6.43 | 7.04 | 6.07 | 4.25 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.3 | 0.9 | 0.71 | 0.71 |
| Receivable days | 79.18 | 47.54 | 42.4 | 41.35 |
| Inventory Days | 51.97 | 43.76 | 39.92 | 38.7 |
| Payable days | 71.57 | 100.29 | 78.81 | 80.05 |
| Valuation Parameters | ||||
| PER(x) | 87.99 | 80.77 | 25.47 | 31.75 |
| PCE(x) | 35.7 | 38.8 | 20.21 | 25.58 |
| Price/Book(x) | 1.65 | 2.2 | 2.92 | 3.61 |
| Yield(%) | 0 | 1.06 | 0.73 | 1.06 |
| EV/Net Sales(x) | 3.05 | 2.75 | 2.98 | 3.89 |
| EV/Core EBITDA(x) | 29.47 | 20.3 | 17.67 | 20.58 |
| EV/EBIT(x) | 57.64 | 28.84 | 20.28 | 24.42 |
| EV/CE(x) | 1.3 | 1.67 | 2.24 | 3.54 |
| M Cap / Sales | 3.04 | 2.71 | 2.97 | 3.91 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -25.9 | 53.42 | 33.65 | 3.91 |
| Core EBITDA Growth(%) | -41.32 | 101.13 | 66.38 | 16.3 |
| EBIT Growth(%) | -59.09 | 176.9 | 106.02 | 12.46 |
| PAT Growth(%) | -57.05 | 49.05 | 364.19 | 9.81 |
| EPS Growth(%) | -57.05 | 49.01 | 363.95 | 9.8 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.02 | 0.05 | 0.03 | 0.01 |
| Current Ratio(x) | 1.42 | 1.48 | 1.73 | 2.17 |
| Quick Ratio(x) | 1 | 1.01 | 1.22 | 1.66 |
| Interest Cover(x) | 9.53 | 25.74 | 47.92 | 66.24 |
| Total Debt/Mcap(x) | 0.01 | 0.02 | 0.01 | 0 |
SHARE HOLDING PATTERN FOR CIE AUTOMOTIVE INDIA LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 11.43 | 9.25 | 9.25 | 3.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| FII % | 6.85 | 7.26 | 7.29 | 8.62 | 7.54 | 6.61 | 5.63 | 5.11 | 5.03 | 4.32 |
| DII % | 0.37 | 0.20 | 0.13 | 0.43 | 0.83 | 0.95 | 1.04 | 0.72 | 0.74 | 0.79 |
| Public % | 10.17 | 10.10 | 10.28 | 11.27 | 11.98 | 12.26 | 12.67 | 11.03 | 9.78 | 9.60 |
PEER COMPARISON FOR CIE AUTOMOTIVE INDIA LIMITED
CORPORATE ACTIONS FOR CIE AUTOMOTIVE
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 26-Sep-2024 | Board Meeting - Quarterly Results | 24-Oct-2024 |
| BSE 26-Jun-2024 | Board Meeting - Quarterly Results | 18-Jul-2024 |
| BSE 22-Mar-2024 | Board Meeting - Quarterly Results | 02-May-2024 |
| BSE 19-Feb-2024 | Book Closure - Rs.5.0000 per share(50%)Final Dividend & A.G.M. | 14-Jun-2024 20-Jun-2024 |
| BSE 19-Feb-2024 | Dividend - Rs.5.0000 per share(50%)Final Dividend | |
| BSE 02-Feb-2024 | Board Meeting - Final Dividend & Audited Results | 19-Feb-2024 |
| BSE 27-Sep-2023 | Board Meeting - Quarterly Results | 17-Oct-2023 |
| BSE 28-Jun-2023 | Board Meeting - Quarterly Results | 18-Jul-2023 |
| BSE 12-May-2023 | SAST - The Company has been taking various steps to optimize its power cost and increase the consumption of green energy at various power intensive plants of the Company. Accordingly, the Company today i.e., on 12th May, 2023 has invested INR 41.60 million towards capital contribution of Clean Max Deneb Power LLP (Clean Max Deneb) to source green energy on captive basis. The details are attached herewith... | |
| BSE 27-Apr-2023 | SAST - This is further to our letter dated 22nd July, 2022 and 12th December, 2022 wherein the Company had informed about investment in equity shares of Strongsun Solar Private Limited to optimize the power cost and increase the consumption of green energy at various power intensive plants of the Company. We wish to inform that, the Company today i.e., 27th April, 2023 has invested INR 9.24 Million towar... | |
| BSE 26-Apr-2023 | Book Closure - Rs.2.5000 per share(25%)Final Dividend & A.G.M. | 03-Jun-2023 09-Jun-2023 |
| BSE 25-Apr-2023 | AGM - Inter alia, approved / noted the following: 1. Convening the 24th Annual General Meeting of the Members of the Company (the AGM) through Video Conferencing (VC) / Other Audio Visual Mechanism (OAVM) on Friday, 9th June, 2023 at 03:30 p.m. (IST) in accordance with the provisions of the Companies Act, 2013 (the Act) and Rules made thereunder read with General Circular No. 10/2022 read with General C... | 09-Jun-2023 |
| BSE 28-Mar-2023 | Board Meeting - Quarterly Results | 25-Apr-2023 |
| BSE 22-Feb-2023 | Dividend - Rs.2.5000 per share(25%)Final Dividend | |
| BSE 07-Feb-2023 | Board Meeting - Final Dividend & Audited Results | 22-Feb-2023 |
| BSE 25-Jan-2023 | Name Change - This is further to our letter dated 14th December 2022, we hereby inform that pursuant to Section 110 of the Companies Act, 2013 read with the Companies (Management and Administration) Rules, 2014 and the General circular no. 11/2022 read with earlier general circulars issued in this regard viz. 14/2020, 17/2020, 22/2020, 33/2020, 39/2020, 10/2021, 20/2021 and 3/2022 issued by the Ministry of Corp... | |
| BSE 16-Dec-2022 | SAST - This is further to our letter dated 22nd March, 2021 wherein the Company had informed about investment in equity shares of Sunbarn Renewables Private Limited (Sunbarn) for sourcing green energy on captive basis for optimizing the power cost. We wish to inform you that, the Company today i.e., 16th December, 2022 has further subscribed 2,40,000 equity shares of Rs. 10/- each of Sunbarn which will c... | |
| BSE 12-Dec-2022 | SAST - This is further to our letter dated 22nd July, 2022 wherein the Company had informed about investment upto Rs. 33.50 Million aggregating to at least 26% post issue paid-up capital of Strongsun Solar Private Limited to optimize the power cost and increase the consumption of green energy at various power intensive plants of the Company. We wish to inform that, the Company today i.e., 12th December, ... | |
| BSE 29-Sep-2022 | Board Meeting - Quarterly Results | 18-Oct-2022 |
| BSE 28-Jun-2022 | Board Meeting - Quarterly Results | 22-Jul-2022 |
| BSE 13-Apr-2022 | Dividend - Rs.2.5000 per share(25%)Final Dividend | |
| BSE 30-Mar-2022 | Board Meeting - Quarterly Results | 25-Apr-2022 |
| BSE 22-Feb-2022 | Book Closure - Rs.2.5000 per share(25%)Final Dividend & A.G.M. | 19-Apr-2022 25-Apr-2022 |
| BSE 22-Feb-2022 | AGM - Rs.2.5000 per share(25%)Final Dividend & A.G.M. | 25-Apr-2022 25-Apr-2022 |
| BSE 22-Dec-2021 | Board Meeting - Quarterly Results | 22-Feb-2022 |
| BSE 30-Sep-2021 | Board Meeting - Quarterly Results | 14-Oct-2021 |
CORPORATE ANNOUNCEMENTS FOR CIE AUTOMOTIVE
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 30-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of the SEBI (LODR) 2015 regarding receipt of loss of share certificate |
| BSE 30-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Intimation under Regulation 30 r/w Schedule III Para A of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015 regarding acquisition of 31.20% stake in ReNew Green (MHK Two) Private Limited |
| BSE 28-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 and our letter dated 16th October 2024 respect of advance intimation in relation to Q3 & 9M CY24 Results Conference Call please find enclosed herewith transcripts of the said call held on 25th October 2024. |
| BSE 26-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication under regulation 47 of SEBI LODR 2015. |
| BSE 25-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Receipt of Information of Loss of Share Certificate |
| BSE 25-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome This is further to our letter dated 16th October 2024 (Investor Presentation on Q3 & 9M CY 2024 Results) we have made available the audio recording of the Q3 & 9M CY2024 ResultsConference Call held on 25th October 2024 on the website of the Company at the following: weblink:https://www.cie-india.com/periodic-public-information8.html#Quarterly-Result-Calls-and-TranscriptsKindly acknowledge the receipt and take the same on the records. |
| BSE 24-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Code of Conduct under SEBI (PIT) Regulations 2015 Intimation under Regulation 8(2) of SEBI (PIT) Regulations 2015 regarding amendment in the Code of Fair Disclosure of the Company. |
| BSE 24-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Investor Presentation Pursuant to Regulation 30 of SEBI (Listing Obligations and Disclosure Requirements) Regulations Please find attached herewith Investor Presentation. |
| BSE 24-Oct-2024 | Outcome FILE | Board Meeting Outcome for Unaudited Quarterly Financial Results-30Th September 2024 Please find attached herewith Unaudited Quarterly Financial Results of the Company for the quarter ended 30th Sep 2024 |
| BSE 24-Oct-2024 | Outcome FILE | Results-Unaudited Quarterly Financial Results For The Quarter Ended On 30Th September 2024 Pursuant to Regulation 33 of the SEBI (LODR) Regulations 2015 please find attached herewith Unaudited Quarterly Financial results of the Company for the quarter ended 30th September 2024 |
| BSE 16-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 please see enclosed herewith the advance intimation of Q3 & 9M CY24 Results Conference Call scheduled on Friday 25th October 2024. |
| BSE 16-Oct-2024 | General Announcements FILE | Structured Digital Database (SDD) Compliance Certificate Intimation of SDD Compliance Certificate for the quarter ended 30th September 2024 |
| BSE 16-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for HDFC Mutual Fund |
| BSE 14-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of SEBI (LODR) 2015 regarding loss of share certificate |
| BSE 10-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of SEBI(LODR) Regulations 2015 regarding loss of share certificate. |
| BSE 09-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of the SEBI(LODR) Regulations 2015 regarding loss of share certificates. |
| BSE 07-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI (DP) Regulations 2018 for the period from 1st July 2024 to 30th September 2024. |
| BSE 28-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Cessation Completion of term of appointment of Mr. Manojkumar Madangopal Maheshwari (DIN: 00012341) as Independent Director of the Company. |
| BSE 26-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 and our letter dated 20th September 2024 in respect of the advance intimation of upcoming Investor Relation Interactions please find enclosed herewith recording of the investor meeting held today i.e. 26th September 2024. |
| BSE 26-Sep-2024 | Intimation FILE | Board Meeting Intimation for Board Meeting Intimation For Consideration And Approval Of The Un-Audited Financial Results Of The Company (Standalone And Consolidated) For The Quarter Nine Months Ending 30Th September 2024. CIE Automotive India Ltdhas informed BSE that the meeting of the Board of Directors of the Company is scheduled on 24/10/2024 inter alia to consider and approve To consider and approve the un-audited Financial Results of the Company (Standalone and Consolidated) for the quarter and nine months ending 30th September 2024. |
| BSE 26-Sep-2024 | Intimation FILE | Closure of Trading Window Intimation under Regulation 29 of SEBI (LODR) Regulations 2015 regarding Prior intimation of Board meeting and closure of Trading window from 1st October 2024 to 26th October 2024. |
| BSE 20-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 please see enclosed herewith the advance intimation of upcoming Investor Relation Interactions as on 20th September 2024. |
| BSE 20-Sep-2024 | General Announcements FILE | Update On Voluntary Liquidation Of BF Precision Private Limited A Wholly Owned Subsidiary Of The Company Update on Voluntary liquidation of BF Precision Private Limited a wholly owned subsidiary of the company |
| BSE 20-Sep-2024 | General Announcements FILE | Intimation Of Cancellation Of Schedule Of Analyst Or Institutional Investor Meet. Intimation of Cancellation of Schedule of Investor Meet scheduled to be held on 26.09.2024 |
| BSE 13-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 please see enclosed herewith the advance intimation of upcoming Investor Relation Interactions as on 13th September 2024. |
| BSE 13-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation under Regulation 39(3) of SEBI(LODR) regarding issuance of letter of confirmation |
| BSE 12-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 and our letter dated 30th August 2024 in respect of the advance intimation of upcoming Investor Relation Interactions please find enclosed herewith recording of the investor meeting held today i.e. 12th September 2024. |
| BSE 11-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 and our letter dated 30th August 2024 in respect of the advance intimation of upcoming Investor Relation Interactions please find enclosed herewith recording of the investor meeting held today i.e. 11th September 2024. |
| BSE 03-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome Pursuant to Regulation 30 read with Para A of Schedule III and Regulation 46(2) of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations 2015 and our letter dated 28th August 2024 in respect of the advance intimation of upcoming Investor Relation Interactions please find enclosed herewith recording of the investor meeting held today i.e. 03rd September 2024. |
| BSE 02-Sep-2024 | General Announcements FILE | Intimation Pursuant To Regulation 30 Read With Para A Of Schedule III The Securities And Exchange Board Of India (Listing Obligations And Disclosure Requirements) Regulations 2015 Intimation under Regulation 30 read with Para A of Schedule III of the SEBI (LODR) Regulations 2015 |
INSIDER TRADING FOR CIE AUTOMOTIVE
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 06-Sep-2024 06-Sep-2024 | Sell Market | 4,032 @ 0.00 (0.00 %) | Anil Haridass |
| BSE 06-Sep-2024 06-Sep-2024 | Sell Market | 5,838 @ 0.00 (0.01 %) | Anjali Powar Haridass |
| BSE 03-Sep-2024 03-Sep-2024 | Sell Market | 88,397 @ 0.00 (0.03 %) | Anjali Powar Haridass |
| BSE 04-Sep-2024 04-Sep-2024 | Sell Market | 9,000 @ 0.00 (0.00 %) | Anjali Powar Haridass |
| BSE 03-Sep-2024 03-Sep-2024 | Sell Market | 46,447 @ 0.00 (0.01 %) | Anil Haridass |
| BSE 04-Sep-2024 04-Sep-2024 | Sell Market | 8,119 @ 0.00 (0.01 %) | Anil Haridass |
| BSE 04-Mar-2024 04-Mar-2024 | Sell Market | 1,000,000 @ 0.00 (0.27 %) | Anil Haridass |
| BSE 04-Mar-2024 04-Mar-2024 | Sell Market | 1,000,000 @ 0.00 (0.26 %) | Anjali Powar Haridass |
| BSE 24-May-2023 24-May-2023 | Sell Market | 100,000 @ 0.00 (0.04 %) | Anil Haridass |
| BSE 24-May-2023 24-May-2023 | Sell Market | 100,000 @ 0.00 (0.03 %) | Anjali Powar Haridass |
| BSE 24-May-2023 24-May-2023 | Sell Market | 12,122,100 @ 0.00 (0.00 %) | MAHINDRA & MAHINDRA LTD |
| BSE 16-May-2023 16-May-2023 | Buy Market | 675 @ 0.00 (0.00 %) | Madhavi Nathani |
| BSE 15-May-2023 15-May-2023 | Buy Market | 2,025 @ 0.00 (0.00 %) | Madhavi Nathani |
| BSE 05-May-2023 05-May-2023 | Sell Market | 30,000 @ 0.00 (0.02 %) | KRISHNAN HARI |
| BSE 13-Mar-2023 13-Mar-2023 | Sell Market | 22,980,000 @ 0.00 (6.05 %) | MAHINDRA & MAHINDRA LTD |
| BSE 14-Mar-2023 14-Mar-2023 | Sell Market | 30,000 @ 0.00 (0.00 %) | Anil Haridass |
| BSE 14-Mar-2023 14-Mar-2023 | Sell Market | 30,000 @ 0.00 (0.00 %) | Anjali Powar Haridass |
| BSE 06-Mar-2023 06-Mar-2023 | Sell Market | 2,348 @ 0.00 (0.00 %) | KRISHNAN HARI |
| BSE 28-Feb-2023 28-Feb-2023 | Sell Market | 12,344 @ 0.00 (0.00 %) | KRISHNAN HARI |
| BSE 07-Nov-2022 07-Nov-2022 | Sell Market | 10,817 @ 0.00 (0.01 %) | Anil Haridass |
| BSE 07-Nov-2022 07-Nov-2022 | Sell Market | 9,000 @ 0.00 (0.00 %) | Anjali Powar Haridass |
| BSE 01-Nov-2022 01-Nov-2022 | Sell Market | 35,000 @ 0.00 (0.01 %) | KRISHNAN HARI |
| BSE 31-Oct-2022 31-Oct-2022 | Sell Market | 42,732 @ 0.00 (0.01 %) | Anjali Powar Haridass |
| BSE 31-Oct-2022 31-Oct-2022 | Sell Market | 50,000 @ 0.00 (0.02 %) | Anil Haridass |
| BSE 25-Oct-2022 25-Oct-2022 | Sell Market | 57,705 @ 0.00 (0.02 %) | Anjali Powar Haridass |
| BSE 25-Oct-2022 25-Oct-2022 | Sell Market | 64,384 @ 0.00 (0.01 %) | Anil Haridass |
| BSE 28-Sep-2022 28-Sep-2022 | Sell Market | 75,981 @ 0.00 (0.02 %) | Anil Haridass |
| BSE 28-Sep-2022 28-Sep-2022 | Sell Market | 76,728 @ 0.00 (0.02 %) | Anjali Powar Haridass |
| BSE 27-Sep-2022 27-Sep-2022 | Sell Market | 152,132 @ 0.00 (0.04 %) | Anil Haridass |
| BSE 27-Sep-2022 27-Sep-2022 | Sell Market | 135,957 @ 0.00 (0.03 %) | Anjali Powar Haridass |
BULK BLOCK DEALS FOR CIE AUTOMOTIVE INDIA LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 13-Mar-2023 | Sell BULK | 22,980,000 @ 357.39 | MAHINDRA & MAHINDRA LIMITED |
| BSE 13-Mar-2023 | Buy BULK | 6,453,165 @ 357.00 | SOCIETE GENERALE |
| BSE 11-Oct-2022 | Sell BLOCK | 375,469 @ 320.10 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 11-Oct-2022 | Buy BLOCK | 375,469 @ 320.10 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 11-Oct-2022 | Sell BLOCK | 50,043 @ 320.10 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 11-Oct-2022 | Buy BLOCK | 50,043 @ 320.10 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 27-Sep-2022 | Sell BULK | 8,242,444 @ 285.00 | MAHINDRA & MAHINDRA LIMITED |
| BSE 27-Sep-2022 | Buy BULK | 8,720,000 @ 284.88 | PARTICIPACIONES INTERNACIONALES AUTOMETAL DOSSOCIEDAD LIMITADA |
| BSE 19-Sep-2022 | Sell BLOCK | 396,647 @ 281.25 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 19-Sep-2022 | Buy BLOCK | 396,647 @ 281.25 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 19-Sep-2022 | Sell BLOCK | 52,865 @ 281.25 | ISHARES INDIA SC MAURITIUS COMPANY |
| BSE 19-Sep-2022 | Buy BLOCK | 52,865 @ 281.25 | ISHARES MSCI INDIA SMALL-CAP ETF |
| BSE 12-May-2022 | Sell BULK | 4,624,500 @ 195.00 | ACACIA CONSERVATION FUND LP |
| BSE 12-May-2022 | Buy BULK | 10,236,240 @ 195.00 | PARTICIPACIONES INTERNACIONALES AUTOMETAL DOSSOCIEDAD LIMITADA |
| BSE 12-May-2022 | Sell BULK | 3,699,600 @ 195.00 | ACACIA INSTITUTIONAL PARTNERS L.P |
DIVIDEND BY CIE AUTOMOTIVE INDIA LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 13-Jun-2024 | DIVIDEND | 5 |
| 02-Jun-2023 | DIVIDEND | 2.5 |
| 13-Apr-2022 | DIVIDEND | 2.5 |
SPLIT / BONUS BY CIE AUTOMOTIVE INDIA LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed