Sansera Engineering

₹712.4 -11.8 | 1.6%

WEBSITE BSE:543358 NSE : SANSERA 23 Mar, 15:40

Market Cap ₹3787 Cr.

Stock P/E 25.3

P/B 3.3

Current Price ₹712.4

Book Value ₹ 213.2

Face Value 2

52W High ₹835

Dividend Yield 0.28%

52W Low ₹ 548.6

Edit Ratio

Sansera Engineering Research see more...

Equity Research: Sansera Engineering Limited

Overview Inc. Year: 1981Industry: Auto Ancillary

Sansera Engineering Ltd manufactures and components precision components for heavy-duty commercial cars and non-automotive sectors. The agency gives automobile components, together with connecting rods, rocker hands, finger followers, balancer shafts, equipment shifter forks and shafts, suspension and guidance elements, meeting additives, and aluminum components. It also provides products for off-street vehicles; business and stationery engines; pump barrels; and agricultural and aerospace products. Sansera Engineering Ltd become incorporated in 1981 and is primarily based in Bengaluru, India.

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Sansera Engineering Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Net Sales	540	485	574	531	634	557
Other Income	2	1	6	2	2	7
Total Income	542	487	581	533	636	564
Total Expenditure	433	411	481	441	528	471
Operating Profit	109	76	100	92	109	93
Interest	11	13	15	14	14	16
Depreciation	29	31	33	31	32	33
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	69	32	53	48	63	44
Provision for Tax	17	8	15	13	16	13
Profit After Tax	52	24	37	35	47	31
Adjustments	-1	-1	0	-1	-1	-0
Profit After Adjustments	51	23	37	34	46	31
Adjusted Earnings Per Share	9.9	4.5	7.2	6.5	8.7	5.9

Sansera Engineering Profit & Loss

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	518	546	637	814	901	1018	1358	1624	1457	1549	1989	2296
Other Income	4	6	10	1	5	6	13	16	16	23	15	17
Total Income	522	552	647	815	906	1025	1371	1641	1473	1572	2005	2314
Total Expenditure	442	453	521	673	746	850	1109	1337	1230	1275	1653	1921
Operating Profit	80	98	125	141	160	175	262	304	243	297	351	394
Interest	25	32	28	23	32	33	44	51	61	50	53	59
Depreciation	28	32	36	33	36	47	61	70	94	102	120	129
Exceptional Income / Expenses	0	0	-2	0	0	0	-12	-16	0	0	0	0
Profit Before Tax	27	34	60	86	91	96	145	166	89	146	178	208
Provision for Tax	7	9	16	32	24	32	58	67	8	36	46	57
Profit After Tax	20	25	44	54	68	64	87	99	80	110	132	150
Adjustments	-1	-2	-2	-0	-0	0	-2	-2	0	-2	-1	-2
Profit After Adjustments	19	23	43	54	67	64	85	97	81	108	130	148
Adjusted Earnings Per Share	0	0	0	0	0	0	0	0	0	23	25	28.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	28%	7%	14%	14%
Operating Profit CAGR	18%	5%	15%	16%
PAT CAGR	20%	10%	16%	21%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	22%	NA%	NA%	NA%
ROE Average	14%	13%	14%	15%
ROCE Average	15%	13%	15%	16%

Sansera Engineering Balance Sheet

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	189	176	306	360	438	508	594	688	768	878	1023
Minority's Interest	15	17	9	6	6	5	7	9	9	10	12
Borrowings	82	83	56	53	79	117	182	213	172	188	234
Other Non-Current Liabilities	15	16	16	28	35	60	84	130	190	205	214
Total Current Liabilities	219	243	233	289	349	413	558	620	689	648	738
Total Liabilities	519	534	621	736	907	1104	1425	1660	1828	1929	2221
Fixed Assets	252	280	300	332	440	593	692	928	1064	1127	1239
Other Non-Current Assets	37	31	34	73	71	68	145	108	126	119	187
Total Current Assets	230	222	287	331	396	443	588	624	638	683	794
Total Assets	519	534	621	736	907	1104	1425	1660	1828	1929	2221

Sansera Engineering Cash Flow

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	3	37	4	16	11	37	11	34	24	60	37
Cash Flow from Operating Activities	42	68	44	73	149	93	137	214	244	256	213
Cash Flow from Investing Activities	-48	-80	-60	-102	-137	-163	-208	-238	-177	-139	-255
Cash Flow from Financing Activities	39	-15	20	24	21	44	98	18	-32	-139	47
Net Cash Inflow / Outflow	34	-28	4	-5	33	-27	27	-5	35	-23	4
Closing Cash & Cash Equivalent	37	9	7	11	44	11	34	24	60	37	38

Sansera Engineering Ratios

#	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	0	0	0	0	0	0	0	0	0	23.01	25.01
CEPS(Rs)	9.4	12.11	0	0	0	0	0	36.18	37.1	45.07	48.24
DPS(Rs)	5.74	0	0	0	0	0	0	0	0	0	2
Book NAV/Share(Rs)	0	0	0	0	0	0	0	0	0	181	191.94
Core EBITDA Margin(%)	13.62	15.8	17.02	16.16	15.93	15.39	18.02	17.68	15.6	17.7	16.87
EBIT Margin(%)	9.36	11.29	13.02	12.44	12.7	11.72	13.68	13.38	10.25	12.63	11.63
Pre Tax Margin(%)	4.83	5.8	8.83	9.84	9.39	8.72	10.5	10.25	6.09	9.43	8.97
PAT Margin (%)	3.64	4.21	6.52	6.18	6.95	5.82	6.28	6.11	5.51	7.09	6.63
Cash Profit Margin (%)	8.62	9.69	11.75	9.97	10.67	10.07	10.67	10.45	11.95	13.65	12.65
ROA(%)	4.32	4.68	7.66	7.93	8.22	6.34	6.87	6.44	4.6	5.85	6.36
ROE(%)	11.31	13.52	18.73	16.67	17.62	14.21	16.58	16.21	11.47	13.83	14.25
ROCE(%)	13.65	15.65	18.64	18.95	17.93	15.52	18.59	17.99	11.11	13.82	14.95
Receivable days	51.82	59.53	62.49	58.6	60.09	63.03	62.16	60.03	66.42	67.39	66.2
Inventory Days	49.62	53.98	55	52.48	50.04	45.79	46.45	50.73	60.41	57.42	48.28
Payable days	51.83	56.85	71.09	54.79	65.61	73.65	70.99	74.65	84.64	101.02	103.98
PER(x)	0	0	0	0	0	0	0	0	0	0	27.11
Price/Book(x)	0	0	0	0	0	0	0	0	0	0	3.53
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0.29
EV/Net Sales(x)	0.38	0.44	0.33	0.32	0.31	0.38	0.37	0.36	0.4	0.32	2.08
EV/Core EBITDA(x)	2.46	2.46	1.68	1.86	1.78	2.21	1.94	1.92	2.4	1.69	11.77
Net Sales Growth(%)	28.5	5.46	16.65	27.86	10.69	13.02	33.36	19.61	-10.3	6.32	28.39
EBIT Growth(%)	27.1	27.46	33.4	22.7	13.9	4.18	47.21	14.83	-31.27	30.98	18.21
PAT Growth(%)	-12.88	21.96	79.27	21.65	25.51	-5.48	36.12	14.35	-19.21	36.92	20.05
EPS Growth(%)	0	0	0	0	0	0	0	0	0	33.91	8.71
Debt/Equity(x)	1.23	1.42	0.7	0.73	0.74	0.8	0.94	0.89	0.85	0.64	0.64
Current Ratio(x)	1.05	0.92	1.24	1.14	1.13	1.07	1.05	1.01	0.93	1.05	1.08
Quick Ratio(x)	0.67	0.55	0.74	0.68	0.76	0.72	0.68	0.61	0.58	0.67	0.7
Interest Cover(x)	2.07	2.05	3.11	4.77	3.84	3.9	4.3	4.27	2.46	3.95	4.37
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0.18

Sansera Engineering Shareholding Pattern

#	Sep 2015	Sep 2016	Sep 2017	Mar 2018	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	48.06	48.06	48.06	48.06	36.56	36.09	36.02	35.7	35.51	35.51
FII	0	0	0	0	9.47	14.58	13.96	12.98	11.4	10.32
DII	0	0	0	0	36.03	40.37	41.14	42.67	44.17	45.05
Public	51.94	51.94	51.94	51.94	17.94	8.96	8.88	8.65	8.92	9.11
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2015	Sep 2016	Sep 2017	Mar 2018	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	0	0	0	2.26	1.88	1.88	1.88	1.88	1.88	1.88
FII	0	0	0	0	0.49	0.76	0.73	0.68	0.6	0.55
DII	0	0	0	0	1.85	2.1	2.15	2.25	2.34	2.38
Public	0	0	0	2.44	0.92	0.47	0.46	0.46	0.47	0.48
Others	0	0	0	0	0	0	0	0	0	0
Total	0.01	0.01	0.01	4.69	5.14	5.21	5.22	5.26	5.29	5.29