PROPRIETARY INVESTMENT MEMORANDUM | CHAKAN, PUNE
M&A ADVISORY SERVICES PROVIDED BY:
CA Dhiraj Ostwal & Co.
YOUR VISION, OUR EXPERTISE— SEAMLESS M&A SOLUTIONS.
PRIVATE & CONFIDENTIAL
NOT AN OFFER FOR SALE
A 25+ year old, consistently profitable sheet metal stampings and assemblies manufacturing firm located in Chakan Industrial Area, Pune. The company serves diverse domestic and global customers, supplying precision-engineered metal components used across multiple industrial sectors.
Operating from Chakan Industrial Area - Pune's largest automotive and industrial manufacturing cluster, providing proximity to major OEMs and Tier-1 suppliers.
| Metric | 2022-23 | 2023-24 | 2024-25 | 2025-26 (till December) |
|---|---|---|---|---|
| Sales | ₹3.22 Cr | ₹5.51 Cr | ₹6.44 Cr | ₹4.19 Cr |
| Gross Profit | ₹0.79 Cr | ₹1.20 Cr | ₹1.73 Cr | ₹0.97 Cr |
| Net Profit | ₹0.54 Cr | ₹0.85 Cr | ₹1.32 Cr | ₹0.85 Cr |
| EBITDA | ₹58.75 L | ₹1.05 Cr | ₹1.36 Cr | ₹91.11 L |
| EBITDA % | 18.22% | 19.00% | 21.06% | 21.73% |
| Current Assets | ₹1.28 Cr | ₹1.20 Cr | ₹2.48 Cr | ₹1.31 Cr |
| Current Liabilities | ₹0.09 Cr | ₹0.26 Cr | ₹0.86 Cr | ₹0.07 Cr |
Financial Strength: Solid, consistently profitable SME manufacturing unit with impressive EBITDA margins (10.6-21.7%), clean books, and efficient working capital management. Note the exceptional margin improvement and very low current liabilities (₹7-86 lakhs), demonstrating strong cash flow and minimal creditor pressure.
| Software/System | Application |
|---|---|
| Tally | Financial Accounting & Management |
| ActCad | Computer-Aided Design |
| SolidEdge | 3D CAD Modeling |
| ZWCad | Technical Drawing & Design |
| ERP Modules | Production Planning & Management |
| Computers & Laptops | Complete IT Infrastructure |
| Year | Export % | Domestic % |
|---|---|---|
| 2021-22 | 76.28% | 23.72% |
| 2022-23 | 64.08% | 35.92% |
| 2023-24 | 35.23% | 64.77% |
| 2024-25 | 35.04% | 64.96% |
| 2025-26 | 64.21% | 35.79% |
| Since | Location | Sector | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 |
|---|---|---|---|---|---|---|---|
| 2014 | EU | Emission Control | 34.18% | 37.50% | 12.40% | 10.43% | 17.56% |
| 2019 | EU | Ride Control | 27.19% | 0.00% | 0.30% | 0.03% | 1.37% |
| 2014 | EU | Ride Control | 2.28% | 0.95% | 0.00% | 0.32% | 0.84% |
| 2014 | USA | Ride Control | 3.67% | 5.40% | 1.00% | 1.55% | 2.01% |
| 2021 | USA | Furniture Hardware | 6.62% | 0.00% | 0.00% | 0.00% | 5.35% |
| 2019 | South America | Emission Control | 1.99% | 11.63% | 17.40% | 11.44% | 14.79% |
| 2021 | Mid East | Railways | 0.35% | 0.20% | 0.03% | 0.00% | 0.00% |
| 2022 | Domestic | Mixed | 1.83% | 10.54% | 4.14% | 13.40% | 1.67% |
| 2013 | Domestic | Auto Lighting | 1.01% | 0.98% | 0.50% | 0.00% | 0.00% |
| 2014 | Domestic | Home Security | 5.64% | 11.40% | 4.00% | 0.00% | 0.00% |
| 2022 | Domestic | Engine Cooling | 0.81% | 0.00% | 0.20% | 0.46% | 0.49% |
| 2022 | Domestic | Green Energy | 0.00% | 1.60% | 50.40% | 42.81% | 24.19% |
| 2022 | North America | Security | 0.00% | 2.00% | 2.00% | 10.44% | 19.39% |
| 2022 | North America | General | 0.00% | 6.40% | 2.10% | 0.83% | 2.90% |
| 2009 | MS Scrap | Metal Scrap | 5.20% | 4.10% | 1.53% | 1.33% | 2.73% |
| 2009 | Other Scrap | Metal Scrap | 7.42% | 7.30% | 4.00% | 6.97% | 6.72% |
Key Insight: Revenue mix demonstrates flexibility with export contribution ranging from 35% to 76%. Notable growth in Domestic Green Energy sector (0% to 50.4% in 2023-24) and North America Security (0% to 19.4% in 2025-26), showcasing ability to capture emerging opportunities.
This sheet metal stampings and assemblies manufacturing business presents a compelling investment opportunity for strategic or financial investors seeking a profitable, well-established manufacturing operation.
The valuation comprises business value, fixed assets, and net current assets to be adjusted at actuals.
| Component | Description | Value (₹ Cr) |
|---|---|---|
| Business Value |
|
4.00 |
| Land & Building |
|
3.25 |
| Net Current Assets |
Debtors + Stock − Creditors |
At Actuals |
| Total Valuation | ₹7.25 Cr + Net Current Assets (at actuals) | |
Valuation Note: Net Current Assets (Debtors + Stock − Creditors) will be considered at actuals at the time of finalization. This is in addition to the business value and land & building.
Valuation Note: Debtors + Stock − Creditors will be considered at actuals at the time of finalization. This is in addition to the goodwill amount.
We look forward to partnering with you to unlock this investment opportunity.
CA DHIRAJ OSTWAL & Co.
Your Vision, Our Expertise— Seamless M&A Solutions.
**Private & Confidential:** This document contains confidential information and is not an offer for sale.
Sheet Metal Stampings & Assemblies Manufacturing | Private & Confidential
CA Dhiraj Ostwal & Co. (M&A Advisory)
Slide: 9 of 9