Auto Pins (India) Limited (AUTOPINS.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-88.8%

₹20.66

vs ₹184.30 price

Levered DCF

-₹12.62

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	368.33×	172.41×	93.4×	53.92×	71.43×	23×	32.62×	25.5×
P/B	11.39×	6.69×	11.73×	6.32×	7.18×	3.46×	3.1×	3.43×
P/S	2.72×	1.24×	1.51×	1×	1.27×	0.74×	0.59×	0.45×
EV / EBITDA	71.92×	36.28×	34.31×	26.41×	42.37×	14.98×	16.78×	18.17×
Gross margin	34.5%	33.4%	16.5%	16.9%	18.8%	19.7%	22.7%	38.1%
Operating margin	1.8%	2.0%	3.3%	11.1%	11.9%	13.0%	13.6%	31.1%
Net margin	0.7%	0.7%	1.6%	1.9%	1.8%	3.2%	1.8%	1.8%
Current ratio	1.26×	1.29×	1.26×	1.18×	1.11×	1.08×	1.01×	1.03×
Debt / equity	0.6×	0.56×	0.47×	0.36×	0.39×	0.43×	0.37×	0.5×
Interest coverage	1.18×	1.41×	3.02×	13.27×	104.06×	73.36×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	3.1%	3.9%	12.6%	11.7%	10.1%	15.0%	9.5%	13.5%
Return on invested capital	3.4%	5.0%	10.4%	49.9%	48.2%	42.4%	51.6%	160.0%
Return on assets	1.1%	1.4%	4.9%	4.6%	4.3%	6.4%	4.2%	5.2%
Free cash flow yield	0.0%	-2.0%	0.1%	-0.3%	1.1%	-3.7%	4.2%	2.5%
Earnings yield	0.3%	0.6%	1.1%	1.9%	1.4%	4.3%	3.1%	3.9%
Enterprise value	₹1.1B	₹620.6M	₹996.2M	₹479.2M	₹475.2M	₹232M	₹173.7M	₹180.1M
Net debt / EBITDA	3.36×	2.73×	1.02×	1.28×	1.66×	1.42×	1.31×	2.02×
Cash conversion cycle (days)	107	69	38	42	41	51	32	34