EN DE

Austin Engineering Company Limited (522005) Fair Value & Analysis

Industrial Goods · IN · Market cap ₹108M

AE Austin Engineering Company Limited 522005 · BSE
Price₹117.10
Fair Value₹161.49
Upside+37.9%
Quality60/100
Watch Austin Engineering Company Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -4.3% net margin
Low debt · generates free cash flow
1.54% dividend yield
Ranks above peers (6/10)
Narrow moat 0/100
Evidence: High Range ₹128.24 – ₹207.49 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated 5 days ago

Fair value updated Aug 13, 2026, revised from ₹158.04 to ₹161.49 (+2.2%) since Aug 9, 2026.

A solid business, screening 38% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹128.24). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹252.45 ₹37.10 Fair Value ₹161.49 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹37.10 – ₹252.45 · fair‑value band ₹128.24 – ₹207.49 · the ₹117.10 price screens below the ₹161.49 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Austin Engineering Company Limited (522005) currently trades at ₹117.10, while our model-based Fair Value estimate is ₹161.49, implying the stock looks roughly 37.9% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Industrial Goods sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Austin Engineering Company Limited generated revenue of ₹643M at a net margin of -4.3%. Revenue grew 11.4% year over year. It earns a return on equity of -5.3%. Net debt stands at ₹2.3M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹128.24 (bear case) to ₹207.49 (bull case); at ₹117.10, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 43% below its 52-week high and 28% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrial Goods peers we cover trades at -43% fair-value upside, at 38%, 522005 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹123.70 ₹150.32 ₹180.04 80
Residual Income ₹147.22 ₹148.13 ₹138.30 76
Rev-Margin DCF ₹141.55 ₹202.39 ₹268.24 74
All 23 models by family
DCF Models
FCF DCF ₹122.77 ₹152.51 ₹187.30 38
Owner Earnings ₹125.67 ₹156.32 ₹192.16 31
5Y Revenue Exit ₹141.55 ₹201.39 ₹275.31 39
5Y EBITDA Exit ₹162.64 ₹239.12 ₹324.93 41
5Y P/E Exit ₹175.78 ₹262.62 ₹349.76 38
10Y Revenue Exit ₹128.90 ₹175.31 ₹233.04 36
10Y EBITDA Exit ₹143.15 ₹197.17 ₹264.09 37
10Y P/E Exit ₹150.19 ₹210.79 ₹279.63 35
Earnings-Based
Graham-Dodd ₹94.72 ₹233.45 ₹302.34 54
PEG = 1.0 ₹42.12 ₹60.18 ₹78.23 46
EPV ₹125.40 ₹137.12 ₹146.63 59
Multiples
P/E Multiple ₹219.39 ₹292.52 ₹365.65 63
P/S Multiple ₹177.60 ₹236.80 ₹296.00 58
P/B Multiple ₹177.60 ₹236.80 ₹296.00 55
EV/EBIT ₹221.42 ₹285.97 ₹350.52 53
EV/EBITDA ₹219.79 ₹283.79 ₹347.80 54
EV/Revenue ₹165.98 ₹225.21 ₹284.45 43
Asset-Based
NCAV (Graham) ₹101.55 ₹136.08 ₹203.10 50
Growth DCF
Growth DCF ₹123.70 ₹150.32 ₹180.04 80
Rev-Margin DCF ₹141.55 ₹202.39 ₹268.24 74
Economic Profit
Residual Income ₹147.22 ₹148.13 ₹138.30 76
ROIC Compounder ₹125.40 ₹137.12 ₹146.63 72
Growth Earnings
Growth-Adj P/E ₹168.36 ₹240.51 ₹312.66 68

Widest divergence: Growth Earnings (₹240.51) versus Asset-Based (₹136.08). Highest evidence: Growth DCF (80).

Notify me when 522005 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹643M
Revenue growth (YoY) +11.4%
Net margin -4.3%
Return on equity -5.3%
Free cash flow ₹41.7M FY2026
Operating margin -5.6%
More key figures
EPS (TTM) ₹-4.70
Dividend yield 1.5%
Net debt ₹2.3M FY2020

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 64 · Market factors (momentum, volatility) 23

Profitability 57
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 23
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Austin Engineering Company Limited manufactures, supplies, and exports ball and roller bearings, and components in India and internationally. It operates in two segments, Bearing and Power.

Full company description

Austin Engineering Company Limited manufactures, supplies, and exports ball and roller bearings, and components in India and internationally. It operates in two segments, Bearing and Power. It offers ball bearings, including deep groove, angular contact, self-aligning, thin section, thrust, and angular contact thrust ball bearings; cylindrical, needle, tapered, spherical, crossed, and flexible roller bearings, as well as cylindrical, tapered, and spherical roller thrust bearings; and super precision bearings, such as angular contact bearings, cylindrical roller bearings, and axial-radial roller bearings, as well as plain bearings. The company provides its bearings for aerospace, machine tools, mining and quarry, oil and gas, pulp and paper, pumps and motors, railroads, steel mills, transmission, and wind energy applications. It also engages in the generation of power from wind energy. The company serves engineering equipment manufacturers, steel plants and steel rolling mills, process industries, automotive industries, textile machinery manufacturers, power plants, road transport undertakings, railways, atomic energy applications, OEMs, and replacement markets. Austin Engineering Company Limited was founded in 1973 and is based in Junagadh, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Austin Engineering Company Limited reported revenue of ₹1.3B in FY2026 versus ₹909M in FY2022, a compound +8.3%/yr. Reported net income was ₹48.4M in FY2026, compounding +30.6%/yr from FY2022.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹1.3B
Latest YoY
+17.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.1%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.5%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.8%
Revenue +8.3%/yr
FY22 ₹909M
FY23 ₹1.1B
FY24 ₹1.1B
FY25 ₹1.1B
FY26 ₹1.3B
Net income +30.6%/yr
FY22 ₹16.7M
FY23 ₹43.4M
FY24 ₹36.8M
FY25 ₹38.4M
FY26 ₹48.4M

Watch 522005: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Austin Engineering Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/522005

Peer Group

Industrial Goods · 22 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Machine Tools & Accessories” was too small, so the broader sector is used.)

Quality Score 60 · Top 25%
Fair Value upside +72% · Top 25%
Return on assets -3% · Bottom 25%
Net margin (TTM) -4% · Bottom 25%
Operating margin (TTM) -6% · Bottom 25%
Revenue growth 11% · Top 25%
Dividend yield (TTM) 1.5% · Top 25%

Valuation Multiples vs Industrial Goods median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 0
FUTURE 57 · sector 0
PAST 0 · sector 0
HEALTH 100 · sector 98
DIVIDEND 31 · sector 2

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Machine Tools & Accessories stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ESAB India Limited 500133 ₹6,241 ₹2,116 -66%
Frontier Springs Limited 522195 ₹1,510 ₹190.81 -87%
DHP India Limited 531306 ₹533.30 ₹466.45 -13%
Fluidomat Limited 522017 ₹898.65 ₹515.90 -43%
Solitaire Machine Tools Limited 522152 ₹108.60 ₹62.19 -43%
Rasi Electrodes Limited 531233 ₹12.38 ₹16.39 +32%
Hittco Tools Limited 531661 ₹11.33 ₹15.35 +35%
Shree Cement Limited 500387 ₹25,410 ₹4,548 -82%
Siemens Limited 500550 ₹4,019 ₹892.67 -78%
Bharat Electronics Limited 500049 ₹404.00 ₹294.84 -27%

Compare Austin Engineering Company Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Austin Engineering Company Limited (522005) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹161.49 versus a price of ₹117.10, about +38% (undervalued).
What is the fair value of 522005?
Our model-based fair value for Austin Engineering Company Limited is ₹161.49 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹117.10.
What is the quality score of 522005?
Austin Engineering Company Limited has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Austin Engineering Company Limited (522005)?
Austin Engineering Company Limited reported trailing-twelve-month revenue of about ₹643M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 522005?
The net profit margin of Austin Engineering Company Limited is about -4.3%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Austin Engineering Company Limited pay a dividend?
Austin Engineering Company Limited currently shows a dividend yield of about 1.54% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Austin Engineering Company Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.