1. At a Glance
Sandhar is that auto components player your mechanic doesn’t talk about — but your bike and construction equipment quietly depend on. From locking systems for scooters to cabins for JCBs, from aluminium die-casting to helmets, they’ve built an empire of44 plants in India and 4 abroadwithout splashing into headlines. They’re also sneaking into the EV party with DC-DC converters, motor controllers, and chargers. Stock’s been helmet-strapped in the last year (-36%), but profit growth over 5 years is still a solid 20% CAGR.
2. Introduction
In the Indian auto components bazaar, Sandhar is the multi-product general store — except instead of selling Parle-G, they’re shipping high-margin locking systems, die-cast parts, and operator cabins to OEMs like Hero, TVS, Tata, Mahindra, JCB, and Caterpillar.
Theirrevenue mix screams 2W bias(58% from two-wheelers) but the client spread is decent — with TVS Motors giving them 30% of Q3 FY24 sales and Hero Motocorp 19%. The rest is a blend of PVs, OHVs, CVs, and an “Others” bucket that keeps accountants guessing.
EV components are the new shiny thing — ₹21 crore earmarked for a production line, launching FY25. Abroad, their plants in Spain, Mexico, Poland, and Romania keep them close to European OEMs (Romania’s aluminium die-casting plant is still at toddler utilisation levels of 10-20%).
Capex over FY22–FY24?₹555 crorefor eight new plants. Utilisation across old units? 80-90%. In short — this isn’t a company sitting on its hands.
3. Business Model (WTF Do They Even Do?)
Sandhar is essentially a B2B parts giant with a buffet of offerings:
- Safety & Security Systems:Locks, mirrors, door handles.
- Vision Systems:Mirrors for 2W, PV, and CV segments.
- Metal Components:Sheet metal, structural parts, cabins.
- Die Casting:Aluminium, zinc, magnesium for auto & industrial use.
- Other Gear:Helmets, fuel pumps, filters, wiper blades.
- EV Pipeline:Motor controllers, converters, chargers (launch FY25).
Revenue
pie (9MFY24):
- Locking & Vision: 25%
- Sheet Metal: 15%
- ADC Overseas: 14%
- Cabins & Fabrication: 14%
- ADC Domestic: 11%
- Assemblies: 11%
- Others: 10%
4. Financials Overview
Metric | Latest Qtr (₹ Cr) | YoY Qtr (₹ Cr) | Prev Qtr (₹ Cr) | YoY % | QoQ % |
---|---|---|---|---|---|
Revenue | 1,090 | 913 | 1,014 | 19.4% | 7.49% |
EBITDA | 82 | 86 | 104 | -4.65% | -21.15% |
PAT | 28 | 29 | 43 | -3.61% | -34.88% |
EPS (₹) | 4.65 | 4.83 | 7.08 | -3.73% | -34.35% |
Commentary:Revenue’s racing ahead, but profits hit a speed breaker QoQ — maybe new plant costs, maybe product mix. Margins (EBITDA at 8%) show they’re still in investment mode.
5. Valuation (Fair Value RANGE only)
Method 1: P/E
- TTM EPS: ₹23.36
- Industry P/E: 26.4
- FV Range (P/E 18–22) → ₹420–₹514
Method 2: EV/EBITDA
- TTM EBITDA: ₹380 crore
- EV/EBITDA range (7–9) → EV: ₹2,660–₹3,420 crore
- Net debt: ₹924 crore → FV equity range: ₹1,736–₹2,496 crore → Per share: ₹288–₹414
Method 3: DCF (simplified)
- FCF growth 10% for 5 years, WACC 11%, terminal growth 4% → ~₹400–₹480/share
Educational FV Range:₹380 – ₹500(For educational purposes only, not investment advice.)
6. What’s Cooking – News, Triggers, Drama
- EV Foray:New line for converters, controllers, chargers (₹21 crore capex).
- Capacity Ramp:Romania plant at 10-20% utilisation