♥
ISIN : INE465A01025
NSE : BHARATFORG
BSE : 500493
Face Value : 2
Industry : Forgings
EPS : 20.43
EPS (TTM) : 19.99
Price to Earning (P/E) : 57.23
Book Value : 153.73
Price to Bookvalue (P/B) : 7.61
Dividend Yield : 0 %
Return on Equity (ROE) : 13.13 %
Return on Capital Employed (ROCE) : 13.75 %
Bharat Forge Limited
ISIN : INE465A01025
NSE : BHARATFORG
BSE : 500493
Face Value : 2
Industry : Forgings
EPS : 20.43
EPS (TTM) : 19.99
Price to Earning (P/E) : 57.23
Book Value : 153.73
Price to Bookvalue (P/B) : 7.61
Dividend Yield : 0 %
Return on Equity (ROE) : 13.13 %
Return on Capital Employed (ROCE) : 13.75 %
Bharat Forge share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 1640.75 - 1642.4 0.1 % |
| Low / High | 1613.7 - 1656 2.6 % |
| Trade Volume | 24,647 |
| 52 Week Low / High | 1100.5 - 1936.35 76 % |
-
YOU MAY ALSO LIKE
- Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Share Market basics for beginners
Share Market jargons in simple terms - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Stock market course tutorial
Stock Market Investment Course explained in simple words.
CONSOLIDATED QUARTERLY RESULT FOR BHARAT FORGE LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 35730.9 | 28514.6 | 30763.8 | 33533.6 | 36290.5 | 38772.7 | 37741.9 | 38664.1 | 41642.1 | 41061.5 |
| Total Income | 36560.5 | 28840.4 | 31222.7 | 33899.5 | 36868.5 | 39414.2 | 38266.7 | 39223.6 | 42190.4 | 41577.9 |
| Total Expenditure | 30191.6 | 24236.5 | 26444 | 28840.9 | 31905.9 | 32818.9 | 31527.6 | 31685.5 | 35209.3 | 33651.9 |
| Other Income | 829.56 | 325.79 | 458.87 | 365.9 | 578.01 | 641.56 | 524.85 | 559.53 | 548.3 | 516.46 |
| Operating Profit | 6368.94 | 4603.89 | 4778.72 | 5058.59 | 4962.6 | 6595.31 | 6739.1 | 7538.12 | 6981.1 | 7926.05 |
| Interest | 626.31 | 395.38 | 525.65 | 1092.3 | 972.87 | 1144.99 | 1243.31 | 1368.17 | 1155.2 | 1237.14 |
| Exceptional Items | -131.3 | -30.49 | -21.66 | -0.18 | -405.58 | -20.97 | -102.26 | -1517.65 | ||
| PBDT | 5611.33 | 4178.02 | 4231.41 | 3966.11 | 3584.15 | 5450.32 | 5474.82 | 6169.95 | 5723.64 | 5171.26 |
| Depreciation | 2138.25 | 1807.53 | 1881.08 | 1855.83 | 1811.42 | 2060.9 | 2113.33 | 2236.65 | 2071.08 | 2182.68 |
| Profit Before Tax | 3473.08 | 2370.49 | 2350.33 | 2110.28 | 1772.73 | 3389.42 | 3361.49 | 3933.3 | 3652.56 | 2988.58 |
| Tax | 1047.49 | 742.13 | 932.23 | 1020.89 | 490.33 | 1277.51 | 1217.9 | 1405.93 | 1386.99 | 1249.69 |
| Profit After Tax | 2425.59 | 1628.36 | 1418.1 | 1089.39 | 1282.4 | 2111.91 | 2143.59 | 2527.37 | 2265.57 | 1738.89 |
| Net Profit | 2425.59 | 1628.36 | 1418.1 | 1089.39 | 1282.4 | 2111.91 | 2143.59 | 2527.37 | 2265.57 | 1738.89 |
| Equity Capital | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 5.06 | 3.53 | 3.13 | 1.77 | 2.91 | 4.8 | 4.88 | 5.68 | 5.07 | 4.36 |
| Diluted Eps After Extraordinary Items | 5.06 | 3.53 | 3.13 | 1.78 | 2.91 | 4.8 | 4.88 | 5.68 | 5.07 | 4.36 |
| Diluted Eps Before Extraordinary Items | 5.06 | 3.53 | 3.13 | 1.78 | 2.91 | 4.8 | 4.88 | 5.68 | 5.07 | 4.36 |
STANDALONE QUARTERLY RESULT FOR BHARAT FORGE LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 16740.8 | 17593.9 | 18639.4 | 19521 | 19972.8 | 21272.8 | 22493.9 | 22633.8 | 23285.8 | 23380.9 |
| Total Income | 17402.4 | 17853.3 | 19116.7 | 19898.5 | 20363.6 | 21745.1 | 22917.6 | 22979.3 | 23667.7 | 23826.8 |
| Total Expenditure | 12429.1 | 13243.1 | 14109.3 | 14170.2 | 15093.5 | 15786.2 | 16425.9 | 16002.2 | 16694.3 | 16866.3 |
| Other Income | 661.57 | 259.37 | 477.35 | 377.47 | 390.77 | 472.29 | 423.75 | 345.54 | 381.83 | 445.87 |
| Operating Profit | 4973.3 | 4610.18 | 5007.44 | 5728.28 | 5270.16 | 5958.97 | 6491.72 | 6977.11 | 6973.38 | 6960.52 |
| Interest | 407.44 | 263.4 | 357.4 | 848.51 | 657.58 | 705.18 | 726.3 | 808.85 | 633.79 | 701.8 |
| Exceptional Items | -24.77 | -30.49 | -6.04 | 42.81 | -408.41 | -20.97 | -133.36 | -1456.63 | ||
| PBDT | 4541.09 | 4316.29 | 4644 | 4922.58 | 4204.17 | 5253.79 | 5744.45 | 6168.26 | 6206.23 | 4802.09 |
| Depreciation | 1042.03 | 1064.36 | 1065.5 | 1079.07 | 1050.64 | 1088.72 | 1128.45 | 1124.19 | 1079.06 | 1094.26 |
| Profit Before Tax | 3499.06 | 3251.93 | 3578.5 | 3843.51 | 3153.53 | 4165.07 | 4616 | 5044.07 | 5127.17 | 3707.83 |
| Tax | 879.46 | 815.35 | 897.34 | 951.72 | 708.32 | 1050.03 | 1156.13 | 1265.96 | 1230.62 | 1013.6 |
| Profit After Tax | 2619.6 | 2436.58 | 2681.16 | 2891.79 | 2445.21 | 3115.04 | 3459.87 | 3778.11 | 3896.55 | 2694.23 |
| Net Profit | 2619.6 | 2436.58 | 2681.16 | 2891.79 | 2445.21 | 3115.04 | 3459.87 | 3778.11 | 3896.55 | 2694.23 |
| Equity Capital | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 | 931.27 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 5.63 | 5.23 | 5.76 | 6.21 | 5.25 | 6.69 | 7.43 | 8.11 | 8.37 | 5.79 |
| Diluted Eps After Extraordinary Items | 5.63 | 5.23 | 5.76 | 6.21 | 5.25 | 6.69 | 7.43 | 8.11 | 8.37 | 5.79 |
| Diluted Eps Before Extraordinary Items | 5.63 | 5.23 | 5.76 | 6.21 | 5.25 | 6.69 | 7.43 | 8.11 | 8.37 | 5.79 |
CONSOLIDATED ANNUAL RESULT FOR BHARAT FORGE LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 104611 | 129103 | 156821 |
| Total Income | 106570 | 130831 | 159095 |
| Total Expenditure | 84451.4 | 111427 | 131241 |
| Other Income | 1959 | 1728.57 | 2274.24 |
| Operating Profit | 22118.3 | 19403.8 | 27853.6 |
| Interest | 1604.05 | 2986.2 | 4911.67 |
| Exceptional Items | 924.05 | -457.91 | -123.23 |
| PBDT | 21438.3 | 15959.7 | 22818.7 |
| Depreciation | 7303.01 | 7355.86 | 8481.96 |
| Profit Before Tax | 14135.3 | 8603.83 | 14336.8 |
| Tax | 3034.53 | 3185.58 | 5288.33 |
| Profit After Tax | 11100.8 | 5418.25 | 9048.44 |
| Net Profit | 11100.8 | 5418.25 | 9048.44 |
| Equity Capital | 931.27 | 931.27 | 931.27 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 64775.5 | 66124 | 70770.6 |
| Calculated EPS | 23.23 | 11.35 | 20.43 |
| Diluted Eps After Extraordinary Items | 23.23 | 11.35 | 20.43 |
| Diluted Eps Before Extraordinary Items | 23.23 | 11.35 | 20.43 |
STANDALONE ANNUAL RESULT FOR BHARAT FORGE LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 62546.1 | 75727.1 | 89686.3 |
| Total Income | 64221.1 | 77232.1 | 91309.8 |
| Total Expenditure | 45388.8 | 56616 | 64908.6 |
| Other Income | 1675.02 | 1504.96 | 1623.41 |
| Operating Profit | 18832.3 | 20616.1 | 26401.2 |
| Interest | 1073.01 | 2126.89 | 2874.12 |
| Exceptional Items | 318.03 | -402.13 | -154.33 |
| PBDT | 18077.3 | 18087 | 23372.7 |
| Depreciation | 4117.91 | 4259.57 | 4420.42 |
| Profit Before Tax | 13959.4 | 13827.5 | 18952.3 |
| Tax | 3181.4 | 3372.73 | 4702.74 |
| Profit After Tax | 10778 | 10454.7 | 14249.6 |
| Net Profit | 10778 | 10454.7 | 14249.6 |
| Equity Capital | 931.27 | 931.27 | 931.27 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 70166.5 | 76068.7 | 84756.5 |
| Calculated EPS | 23.15 | 22.45 | 30.6 |
| Diluted Eps After Extraordinary Items | 23.15 | 22.45 | 30.6 |
| Diluted Eps Before Extraordinary Items | 23.15 | 22.45 | 30.6 |
CONSOLIDATED PROFIT / LOSS FOR BHARAT FORGE LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 6336.26 Cr | 10461.1 Cr | 12944.6 Cr | 15818 Cr |
| Sales | 5966.5 Cr | 9796.17 Cr | 12184 Cr | 14958.9 Cr |
| Job Work/ Contract Receipts | 44.54 Cr | 59.61 Cr | 68.48 Cr | 127.67 Cr |
| Processing Charges / Service Income | 68.24 Cr | 42.19 Cr | 70.8 Cr | 92.26 Cr |
| Net Sales | 6336.26 Cr | 10461.1 Cr | 12910.3 Cr | 15682.1 Cr |
| Increase/Decrease in Stock | -19.65 Cr | -589.93 Cr | -270.04 Cr | -4.21 Cr |
| Raw Material Consumed | 2653.81 Cr | 4805.89 Cr | 6231.4 Cr | 7383.4 Cr |
| Opening Raw Materials | 283.71 Cr | 311.14 Cr | 634.97 Cr | 725.66 Cr |
| Purchases Raw Materials | 2507.53 Cr | 4941.41 Cr | 6155.68 Cr | 7161.02 Cr |
| Closing Raw Materials | 311.14 Cr | 634.97 Cr | 725.66 Cr | 748.29 Cr |
| Other Direct Purchases / Brought in cost | 173.72 Cr | 188.31 Cr | 166.4 Cr | 245.02 Cr |
| Power & Fuel Cost | 396.1 Cr | 576.84 Cr | 827.88 Cr | 766.5 Cr |
| Electricity & Power | 402.11 Cr | 583.07 Cr | 834.35 Cr | 774.2 Cr |
| Employee Cost | 1071.06 Cr | 1464.68 Cr | 1563.1 Cr | 1860 Cr |
| Salaries, Wages & Bonus | 880.81 Cr | 1212.85 Cr | 1336.16 Cr | 1589.74 Cr |
| Contributions to EPF & Pension Funds | 67.35 Cr | 73.01 Cr | 69.53 Cr | 147.5 Cr |
| Workmen and Staff Welfare Expenses | 112.87 Cr | 166.78 Cr | 145.89 Cr | 113.76 Cr |
| Other Manufacturing Expenses | 747.76 Cr | 1185.17 Cr | 1464.66 Cr | 1766.83 Cr |
| Processing Charges | 253.13 Cr | 434.34 Cr | 605.62 Cr | 776.84 Cr |
| Repairs and Maintenance | 106.78 Cr | 181.92 Cr | 201.07 Cr | 266.46 Cr |
| Packing Material Consumed | 68.38 Cr | 103.32 Cr | 115.98 Cr | 125.74 Cr |
| General and Administration Expenses | 148.39 Cr | 162.76 Cr | 200.39 Cr | 260 Cr |
| Rent , Rates & Taxes | 19.08 Cr | 29.12 Cr | 41.61 Cr | 47.5 Cr |
| Insurance | 22.52 Cr | 23.86 Cr | 30.94 Cr | 33.36 Cr |
| Professional and legal fees | 96.46 Cr | 99.73 Cr | 114.48 Cr | 159.3 Cr |
| Selling and Distribution Expenses | 179.03 Cr | 445.31 Cr | 635.1 Cr | 473.4 Cr |
| Sales Commissions & Incentives | 9.86 Cr | 12.16 Cr | 13.33 Cr | 13.15 Cr |
| Freight and Forwarding | 169.18 Cr | 433.15 Cr | 621.77 Cr | 460.25 Cr |
| Miscellaneous Expenses | 306.48 Cr | 442.33 Cr | 555.66 Cr | 618.22 Cr |
| Bad debts /advances written off | 1.4 Lk | 51.6 Lk | 7.25 Cr | 9.8 Cr |
| Provision for doubtful debts | 9.12 Cr | 11.19 Cr | 7.04 Cr | 18.98 Cr |
| Loss on disposal of fixed assets(net) | 0 | 0 | 2.57 Cr | 3.57 Cr |
| Loss on foreign exchange fluctuations | 1.62 Cr | 0 | 8.92 Cr | 8.15 Cr |
| Loss on sale of non-trade current investments | 0 | 12.96 Cr | 65.41 Cr | 0 |
| Total Expenditure | 5482.97 Cr | 8493.04 Cr | 11208.1 Cr | 13124.1 Cr |
| Other Income | 168.9 Cr | 243.8 Cr | 238.27 Cr | 231.84 Cr |
| Interest Received | 27.53 Cr | 22.17 Cr | 29.33 Cr | 75.96 Cr |
| Dividend Received | 12.2 Lk | 44.1 Lk | 51.1 Lk | 56.7 Lk |
| Profit on sale of Fixed Assets | 33.6 Lk | 22.35 Cr | 4.27 Cr | 0 |
| Profits on sale of Investments | 33.66 Cr | 90.38 Cr | 143.27 Cr | 64.65 Cr |
| Provision Written Back | 13.86 Cr | 24.64 Cr | 11.62 Cr | 15.67 Cr |
| Foreign Exchange Gains | 0 | 34.93 Cr | 0 | 4.41 Cr |
| Operating Profit | 1022.19 Cr | 2211.83 Cr | 1940.38 Cr | 2789.78 Cr |
| Interest | 107.73 Cr | 160.4 Cr | 298.62 Cr | 495.58 Cr |
| PBDT | 914.46 Cr | 2051.43 Cr | 1641.76 Cr | 2294.2 Cr |
| Depreciation | 603.71 Cr | 730.3 Cr | 735.59 Cr | 848.2 Cr |
| Profit Before Taxation & Exceptional Items | 310.75 Cr | 1321.13 Cr | 906.17 Cr | 1446 Cr |
| Exceptional Income / Expenses | -306.23 Cr | 92.4 Cr | -45.79 Cr | -12.32 Cr |
| Profit Before Tax | 4.52 Cr | 1413.53 Cr | 826.94 Cr | 1438.99 Cr |
| Provision for Tax | 101.51 Cr | 303.45 Cr | 318.56 Cr | 528.83 Cr |
| Current Income Tax | 90.66 Cr | 352.96 Cr | 395.16 Cr | 569.07 Cr |
| Deferred Tax | 10.86 Cr | -49.5 Cr | -76.6 Cr | -40.24 Cr |
| Profit After Tax | -96.99 Cr | 1110.08 Cr | 508.39 Cr | 910.16 Cr |
| Minority Interest | 58.5 Lk | 4.7 Cr | 19.98 Cr | 40.97 Cr |
| Share of Associate | -29.97 Cr | -33.02 Cr | 0 | 0 |
| Consolidated Net Profit | -126.38 Cr | 1081.76 Cr | 528.36 Cr | 951.13 Cr |
| Profit Balance B/F | 4090.03 Cr | 3976.42 Cr | 4886.74 Cr | 5114.04 Cr |
| Appropriations | 3963.65 Cr | 5058.18 Cr | 5415.11 Cr | 6065.17 Cr |
| Other Appropriation | -12.78 Cr | -95.81 Cr | 231.23 Cr | 273.01 Cr |
| Equity Dividend % | 100 | 350 | 350 | 450 |
| Earnings Per Share | -2.71 | 23.23 | 11.35 | 20.43 |
| Adjusted EPS | -2.71 | 23.23 | 11.35 | 20.43 |
STANDALONE PROFIT / LOSS FOR BHARAT FORGE LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 3651.51 Cr | 6254.61 Cr | 7650.11 Cr | 9109.68 Cr |
| Sales | 3425.51 Cr | 5848.8 Cr | 7163.27 Cr | 8573.17 Cr |
| Job Work/ Contract Receipts | 16.69 Cr | 24.64 Cr | 31.67 Cr | 34.24 Cr |
| Processing Charges / Service Income | 12.74 Cr | 15.46 Cr | 30.83 Cr | 56.02 Cr |
| Net Sales | 3651.51 Cr | 6254.61 Cr | 7572.71 Cr | 8968.63 Cr |
| Increase/Decrease in Stock | -81.42 Cr | -94.67 Cr | -67.31 Cr | -50.97 Cr |
| Raw Material Consumed | 1495.87 Cr | 2647.27 Cr | 3350.66 Cr | 3881.07 Cr |
| Opening Raw Materials | 198.79 Cr | 239.18 Cr | 381.04 Cr | 473.11 Cr |
| Purchases Raw Materials | 1536.25 Cr | 2789.14 Cr | 3442.72 Cr | 3889.21 Cr |
| Closing Raw Materials | 239.18 Cr | 381.04 Cr | 473.11 Cr | 481.25 Cr |
| Power & Fuel Cost | 265.12 Cr | 347.92 Cr | 477.31 Cr | 450.24 Cr |
| Electricity & Power | 271.13 Cr | 354.16 Cr | 483.78 Cr | 457.94 Cr |
| Employee Cost | 448.24 Cr | 505.78 Cr | 543.01 Cr | 601.45 Cr |
| Salaries, Wages & Bonus | 387.74 Cr | 429.84 Cr | 468.36 Cr | 519.96 Cr |
| Contributions to EPF & Pension Funds | 20.53 Cr | 20.16 Cr | 20.25 Cr | 30.85 Cr |
| Workmen and Staff Welfare Expenses | 30.03 Cr | 45.68 Cr | 46.23 Cr | 50.63 Cr |
| Other Manufacturing Expenses | 417.57 Cr | 746.78 Cr | 852.55 Cr | 1020.76 Cr |
| Processing Charges | 94.7 Cr | 275.22 Cr | 311.09 Cr | 394.82 Cr |
| Repairs and Maintenance | 46.74 Cr | 66.44 Cr | 76.31 Cr | 92.46 Cr |
| Packing Material Consumed | 67.33 Cr | 101.56 Cr | 112.76 Cr | 122.68 Cr |
| General and Administration Expenses | 100.66 Cr | 111.11 Cr | 127.1 Cr | 156.54 Cr |
| Rent , Rates & Taxes | 7.77 Cr | 6.99 Cr | 6.4 Cr | 6.08 Cr |
| Insurance | 12.92 Cr | 12.44 Cr | 11.44 Cr | 10.48 Cr |
| Professional and legal fees | 76.85 Cr | 88.5 Cr | 105.44 Cr | 135.38 Cr |
| Selling and Distribution Expenses | 70.64 Cr | 127.95 Cr | 121.94 Cr | 126.03 Cr |
| Sales Commissions & Incentives | 1.24 Cr | 31.5 Lk | 75 Lk | 40.6 Lk |
| Freight and Forwarding | 69.39 Cr | 127.64 Cr | 121.19 Cr | 125.63 Cr |
| Miscellaneous Expenses | 207.21 Cr | 194.92 Cr | 326.82 Cr | 314.77 Cr |
| Bad debts /advances written off | 1.4 Lk | 80,000 | 52.7 Lk | 0 |
| Provision for doubtful debts | 6.2 Cr | 5 Cr | 6.18 Cr | 5 Cr |
| Loss on foreign exchange fluctuations | 7.16 Cr | 0 | 16.8 Cr | 0 |
| Loss on sale of non-trade current investments | 0 | 12.91 Cr | 70.48 Cr | 0 |
| Total Expenditure | 2923.89 Cr | 4587.07 Cr | 5732.08 Cr | 6499.89 Cr |
| Other Income | 140.46 Cr | 215.69 Cr | 220.97 Cr | 171.38 Cr |
| Interest Received | 30.85 Cr | 22.04 Cr | 44.95 Cr | 39.69 Cr |
| Dividend Received | 12.3 Lk | 9.89 Cr | 47.8 Lk | 56.7 Lk |
| Profit on sale of Fixed Assets | 1.52 Cr | 28.88 Cr | 4.56 Cr | 1.3 Cr |
| Profits on sale of Investments | 0 | 90.04 Cr | 136.33 Cr | 53.09 Cr |
| Provision Written Back | 5.34 Cr | 7.86 Cr | 83.5 Lk | 6.15 Cr |
| Foreign Exchange Gains | 0 | 35.28 Cr | 0 | 9.03 Cr |
| Operating Profit | 868.08 Cr | 1883.23 Cr | 2061.61 Cr | 2640.12 Cr |
| Interest | 77.92 Cr | 107.3 Cr | 212.69 Cr | 287.41 Cr |
| PBDT | 790.16 Cr | 1775.93 Cr | 1848.92 Cr | 2352.71 Cr |
| Depreciation | 366.08 Cr | 411.79 Cr | 425.96 Cr | 442.04 Cr |
| Profit Before Taxation & Exceptional Items | 424.09 Cr | 1364.14 Cr | 1422.96 Cr | 1910.66 Cr |
| Exceptional Income / Expenses | -9.18 Cr | 31.8 Cr | -40.21 Cr | -15.43 Cr |
| Profit Before Tax | 414.91 Cr | 1395.94 Cr | 1382.75 Cr | 1895.23 Cr |
| Provision for Tax | 102.81 Cr | 318.14 Cr | 337.27 Cr | 470.27 Cr |
| Current Income Tax | 88.22 Cr | 332.82 Cr | 375.93 Cr | 512.2 Cr |
| Deferred Tax | 14.59 Cr | -14.68 Cr | -38.65 Cr | -25.82 Cr |
| Profit After Tax | 312.09 Cr | 1077.8 Cr | 1045.47 Cr | 1424.96 Cr |
| Consolidated Net Profit | 312.09 Cr | 1077.8 Cr | 1045.47 Cr | 1424.96 Cr |
| Profit Balance B/F | 4300.7 Cr | 4632.58 Cr | 5523.85 Cr | 6248.04 Cr |
| Appropriations | 4612.8 Cr | 5710.38 Cr | 6569.32 Cr | 7672.99 Cr |
| Other Appropriation | -19.78 Cr | -76.96 Cr | 251.45 Cr | 266.34 Cr |
| Equity Dividend % | 100 | 350 | 350 | 450 |
| Earnings Per Share | 6.7 | 23.15 | 22.45 | 30.61 |
| Adjusted EPS | 6.7 | 23.15 | 22.45 | 30.61 |
CONSOLIDATED CASH FLOW FOR BHARAT FORGE LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 4.52 Cr | 1413.53 Cr | 860.38 Cr | 1433.68 Cr |
| Adjustment | 725.24 Cr | 671.7 Cr | 887.66 Cr | 1172.83 Cr |
| Changes In working Capital | 383.66 Cr | -1226.86 Cr | -36.34 Cr | -423.6 Cr |
| Cash Flow after changes in Working Capital | 1113.42 Cr | 858.38 Cr | 1711.7 Cr | 2182.91 Cr |
| Cash Flow from Operating Activities | 1020.02 Cr | 505.85 Cr | 1294.47 Cr | 1664.39 Cr |
| Cash Flow from Investing Activities | -1511.06 Cr | -690.05 Cr | -1671.33 Cr | -666.75 Cr |
| Cash Flow from Financing Activitie | 578.3 Cr | 310.17 Cr | 280.27 Cr | -202.69 Cr |
| Net Cash Inflow / Outflow | 87.26 Cr | 125.96 Cr | -96.6 Cr | 794.96 Cr |
| Opening Cash & Cash Equivalents | 312.62 Cr | 447.32 Cr | 558.42 Cr | 508.71 Cr |
| Cash & Cash Equivalent of Subsidiaries under liquidations | 0 | 0 | 1.39 Cr | 0 |
| Effect of Foreign Exchange Fluctuations | 47.44 Cr | -14.86 Cr | 45.5 Cr | 11.64 Cr |
| Closing Cash & Cash Equivalent | 447.32 Cr | 558.42 Cr | 508.71 Cr | 1315.31 Cr |
STANDALONE CASH FLOW FOR BHARAT FORGE LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 414.91 Cr | 1395.94 Cr | 1382.75 Cr | 1895.23 Cr |
| Adjustment | 295.92 Cr | 272.22 Cr | 564.03 Cr | 600.24 Cr |
| Changes In working Capital | 181.82 Cr | -1048.1 Cr | -763.06 Cr | 39.68 Cr |
| Cash Flow after changes in Working Capital | 892.64 Cr | 620.07 Cr | 1183.72 Cr | 2535.15 Cr |
| Cash Flow from Operating Activities | 813.74 Cr | 275.45 Cr | 788.26 Cr | 2091.56 Cr |
| Cash Flow from Investing Activities | -1129.95 Cr | -248.68 Cr | -600.79 Cr | -808.77 Cr |
| Cash Flow from Financing Activitie | 368.49 Cr | 74.73 Cr | -172.28 Cr | -640.51 Cr |
| Net Cash Inflow / Outflow | 52.28 Cr | 101.5 Cr | 15.19 Cr | 642.28 Cr |
| Opening Cash & Cash Equivalents | 223.63 Cr | 275.91 Cr | 377.77 Cr | 397.72 Cr |
| Effect of Foreign Exchange Fluctuations | 0 | 35.6 Lk | 4.76 Cr | 1.29 Cr |
| Closing Cash & Cash Equivalent | 275.91 Cr | 377.77 Cr | 397.72 Cr | 1041.29 Cr |
CONSOLIDATED BALANCE SHEET FOR BHARAT FORGE LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 93.13 Cr | 93.13 Cr | 93.13 Cr | 93.13 Cr |
| Equity - Authorised | 195 Cr | 195 Cr | 195 Cr | 195 Cr |
| Equity - Issued | 93.15 Cr | 93.15 Cr | 93.15 Cr | 93.15 Cr |
| Equity Paid Up | 93.12 Cr | 93.12 Cr | 93.12 Cr | 93.12 Cr |
| Equity Shares Forfeited | 90,000 | 90,000 | 90,000 | 90,000 |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 5321.99 Cr | 6475.92 Cr | 6608.66 Cr | 7064.32 Cr |
| Securities Premium | 693.09 Cr | 693.09 Cr | 693.09 Cr | 693.09 Cr |
| Capital Reserves | 1.3 Cr | 1.3 Cr | 1.55 Cr | 1.55 Cr |
| Profit & Loss Account Balance | 3976.42 Cr | 5084.16 Cr | 5114.04 Cr | 5675.76 Cr |
| General Reserves | 323.05 Cr | 323.05 Cr | 323.05 Cr | 323.05 Cr |
| Reserve excluding Revaluation Reserve | 5321.99 Cr | 6475.92 Cr | 6608.66 Cr | 7064.32 Cr |
| Shareholder's Funds | 5415.12 Cr | 6570.67 Cr | 6705.53 Cr | 7170.18 Cr |
| Minority Interest | 31.7 Cr | 56.08 Cr | 36.07 Cr | -4.88 Cr |
| Secured Loans | 99.2 Lk | 486.69 Cr | 459.54 Cr | 448.03 Cr |
| Term Loans - Banks | 37.9 Lk | 486.69 Cr | 545.05 Cr | 623.22 Cr |
| Unsecured Loans | 2216.17 Cr | 1300.65 Cr | 1291.73 Cr | 1410.95 Cr |
| Long Term Loan in Foreign Currency | 2135.86 Cr | 803.72 Cr | 912.43 Cr | 410.24 Cr |
| Loans - Banks | 0 | 0 | 288.55 Cr | 703.89 Cr |
| Deferred Tax Assets / Liabilities | 144.51 Cr | 171.81 Cr | 65.8 Cr | 3.88 Cr |
| Deferred Tax Assets | 131.02 Cr | 163.01 Cr | 201.03 Cr | 258.2 Cr |
| Deferred Tax Liability | 275.54 Cr | 334.82 Cr | 266.83 Cr | 262.08 Cr |
| Other Long Term Liabilities | 569.25 Cr | 615.63 Cr | 1257.96 Cr | 694.99 Cr |
| Long Term Provisions | 192.31 Cr | 176.07 Cr | 141.17 Cr | 180.68 Cr |
| Total Non-Current Liabilities | 3123.23 Cr | 2750.86 Cr | 3216.2 Cr | 2738.54 Cr |
| Trade Payables | 1206.84 Cr | 1631.37 Cr | 2151.34 Cr | 2262.12 Cr |
| Sundry Creditors | 1206.84 Cr | 1631.37 Cr | 2151.34 Cr | 2262.12 Cr |
| Other Current Liabilities | 789.34 Cr | 1001.86 Cr | 1633.36 Cr | 1801.93 Cr |
| Advances received from customers | 70.89 Cr | 95.92 Cr | 370.22 Cr | 626.73 Cr |
| Interest Accrued But Not Due | 25.72 Cr | 15.18 Cr | 55.31 Cr | 56.46 Cr |
| Current maturity of Debentures & Bonds | 0 | 0 | 99.92 Cr | 149.34 Cr |
| Short Term Borrowings | 2362.59 Cr | 3339.44 Cr | 4353.41 Cr | 5005.14 Cr |
| Secured ST Loans repayable on Demands | 2170.38 Cr | 2917.81 Cr | 3621.71 Cr | 4187.73 Cr |
| Working Capital Loans- Sec | 2170.38 Cr | 2917.81 Cr | 3621.71 Cr | 4187.73 Cr |
| Short Term Provisions | 158.96 Cr | 141.55 Cr | 138.75 Cr | 210.92 Cr |
| Provision for Tax | 50.68 Cr | 49.9 Cr | 48.62 Cr | 60.9 Cr |
| Provision for post retirement benefits | 35.06 Cr | 15.32 Cr | 1.14 Cr | 1.4 Cr |
| Total Current Liabilities | 4517.73 Cr | 6114.22 Cr | 8276.86 Cr | 9280.11 Cr |
| Total Liabilities | 13087.8 Cr | 15491.8 Cr | 18234.7 Cr | 19184 Cr |
| Gross Block | 7708 Cr | 8239.96 Cr | 10267.6 Cr | 11215.1 Cr |
| Less: Accumulated Depreciation | 2949.87 Cr | 3361.59 Cr | 4107.03 Cr | 4906.04 Cr |
| Less: Impairment of Assets | 8.45 Cr | 8.68 Cr | 0 | 0 |
| Net Block | 4749.68 Cr | 4869.7 Cr | 6160.62 Cr | 6309.09 Cr |
| Capital Work in Progress | 900.11 Cr | 1124.75 Cr | 696.39 Cr | 976.86 Cr |
| Non Current Investments | 529.87 Cr | 696.02 Cr | 1518.77 Cr | 823.5 Cr |
| Long Term Investment | 529.87 Cr | 696.02 Cr | 1518.77 Cr | 823.5 Cr |
| Quoted | 96.73 Cr | 61.74 Cr | 185.69 Cr | 141.71 Cr |
| Unquoted | 480.76 Cr | 634.31 Cr | 1333.1 Cr | 681.82 Cr |
| Long Term Loans & Advances | 464.4 Cr | 568.21 Cr | 745.24 Cr | 932.48 Cr |
| Other Non Current Assets | 229.27 Cr | 302.18 Cr | 106.56 Cr | 111.84 Cr |
| Total Non-Current Assets | 6873.34 Cr | 7560.87 Cr | 9232.64 Cr | 9168.44 Cr |
| Currents Investments | 2077.18 Cr | 1908.02 Cr | 1050.06 Cr | 1025.48 Cr |
| Quoted | 426.28 Cr | 301.75 Cr | 144.08 Cr | 321.45 Cr |
| Unquoted | 480.76 Cr | 634.31 Cr | 1333.1 Cr | 681.82 Cr |
| Inventories | 1793.94 Cr | 2710.46 Cr | 3126.25 Cr | 3216.08 Cr |
| Raw Materials | 311.14 Cr | 634.97 Cr | 725.66 Cr | 748.29 Cr |
| Work-in Progress | 594.7 Cr | 777.75 Cr | 956.41 Cr | 1045.54 Cr |
| Finished Goods | 594.03 Cr | 1042.2 Cr | 541.52 Cr | 375.18 Cr |
| Stores and Spare | 194.52 Cr | 193.38 Cr | 221.82 Cr | 284.8 Cr |
| Sundry Debtors | 1409.58 Cr | 2162.29 Cr | 3087.46 Cr | 3167.15 Cr |
| Debtors more than Six months | 0 | 55.23 Cr | 130.25 Cr | 195.42 Cr |
| Debtors Others | 1440.26 Cr | 2139.13 Cr | 2997.62 Cr | 3043.97 Cr |
| Cash and Bank | 472.86 Cr | 603.02 Cr | 1039.52 Cr | 1689.92 Cr |
| Cash in hand | 24 Lk | 14.52 Cr | 25.8 Lk | 23.7 Lk |
| Balances at Bank | 472.62 Cr | 588.5 Cr | 1039.26 Cr | 1689.68 Cr |
| Other Current Assets | 222.32 Cr | 211.4 Cr | 312.96 Cr | 361.49 Cr |
| Interest accrued on Investments | 3.51 Cr | 7.26 Cr | 0 | 0 |
| Interest accrued and or due on loans | 0 | 0 | 2.28 Cr | 5.34 Cr |
| Short Term Loans and Advances | 238.57 Cr | 335.77 Cr | 385.77 Cr | 555.39 Cr |
| Advances recoverable in cash or in kind | 102.97 Cr | 162.54 Cr | 135.76 Cr | 161.94 Cr |
| Total Current Assets | 6214.44 Cr | 7930.96 Cr | 9002.02 Cr | 10015.5 Cr |
| Net Current Assets (Including Current Investments) | 1696.71 Cr | 1816.74 Cr | 725.16 Cr | 735.4 Cr |
| Total Assets | 13087.8 Cr | 15491.8 Cr | 18234.7 Cr | 19184 Cr |
| Contingent Liabilities | 148.97 Cr | 153 Cr | 492.18 Cr | 559.33 Cr |
| Total Debt | 4995.37 Cr | 5654.54 Cr | 6797.02 Cr | 7465.61 Cr |
| Book Value | 116.31 | 141.09 | 143.94 | 0 |
| Adjusted Book Value | 116.31 | 141.09 | 143.94 | 153.73 |
STANDALONE BALANCE SHEET FOR BHARAT FORGE LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 93.13 Cr | 93.13 Cr | 93.13 Cr | 93.13 Cr |
| Equity - Authorised | 195 Cr | 195 Cr | 195 Cr | 195 Cr |
| Equity - Issued | 93.15 Cr | 93.15 Cr | 93.15 Cr | 93.15 Cr |
| Equity Paid Up | 93.12 Cr | 93.12 Cr | 93.12 Cr | 93.12 Cr |
| Equity Shares Forfeited | 90,000 | 90,000 | 90,000 | 90,000 |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 5855.5 Cr | 7016.65 Cr | 7606.87 Cr | 8475.65 Cr |
| Securities Premium | 693.09 Cr | 693.09 Cr | 693.09 Cr | 693.09 Cr |
| Capital Reserves | 1.3 Cr | 1.3 Cr | 1.55 Cr | 1.55 Cr |
| Profit & Loss Account Balance | 4632.58 Cr | 5717.51 Cr | 6248.04 Cr | 7290.26 Cr |
| General Reserves | 323.05 Cr | 323.05 Cr | 323.05 Cr | 323.05 Cr |
| Reserve excluding Revaluation Reserve | 5855.5 Cr | 7016.65 Cr | 7606.87 Cr | 8475.65 Cr |
| Shareholder's Funds | 5948.63 Cr | 7109.78 Cr | 7700 Cr | 8568.78 Cr |
| Secured Loans | 67 Lk | 0 | 0 | 0 |
| Unsecured Loans | 1760.26 Cr | 1300.65 Cr | 1203.18 Cr | 1282.06 Cr |
| Long Term Loan in Foreign Currency | 1559.16 Cr | 803.72 Cr | 864.7 Cr | 410.24 Cr |
| Loans - Banks | 0 | 0 | 200 Cr | 575 Cr |
| Deferred Tax Assets / Liabilities | 234.58 Cr | 288.79 Cr | 200.01 Cr | 152.35 Cr |
| Deferred Tax Assets | 36.71 Cr | 45.67 Cr | 66.62 Cr | 172.75 Cr |
| Deferred Tax Liability | 271.29 Cr | 334.46 Cr | 266.63 Cr | 325.11 Cr |
| Other Long Term Liabilities | 177.18 Cr | 239.99 Cr | 384.64 Cr | 326.5 Cr |
| Long Term Provisions | 46.58 Cr | 31.31 Cr | 22.03 Cr | 53.78 Cr |
| Total Non-Current Liabilities | 2219.26 Cr | 1860.73 Cr | 1809.86 Cr | 1814.7 Cr |
| Trade Payables | 800.92 Cr | 966.99 Cr | 1212.67 Cr | 1287.12 Cr |
| Sundry Creditors | 800.92 Cr | 966.99 Cr | 1212.67 Cr | 1287.12 Cr |
| Other Current Liabilities | 492.78 Cr | 700.58 Cr | 756.18 Cr | 692.47 Cr |
| Advances received from customers | 63.44 Cr | 92.03 Cr | 56.13 Cr | 87.74 Cr |
| Interest Accrued But Not Due | 20.63 Cr | 20.31 Cr | 34.71 Cr | 26.99 Cr |
| Current maturity of Debentures & Bonds | 0 | 0 | 99.92 Cr | 149.34 Cr |
| Short Term Borrowings | 1556.02 Cr | 2121.55 Cr | 2638.63 Cr | 2689.21 Cr |
| Secured ST Loans repayable on Demands | 1327.12 Cr | 1706.76 Cr | 1908.73 Cr | 2644.28 Cr |
| Working Capital Loans- Sec | 1327.12 Cr | 1706.76 Cr | 1908.73 Cr | 2644.28 Cr |
| Short Term Provisions | 96.94 Cr | 81.23 Cr | 76.77 Cr | 135.37 Cr |
| Provision for Tax | 48.83 Cr | 34.66 Cr | 29.75 Cr | 37.16 Cr |
| Provision for post retirement benefits | 0 | 0 | 0 | 1.25 Cr |
| Total Current Liabilities | 2946.66 Cr | 3870.34 Cr | 4684.25 Cr | 4804.16 Cr |
| Total Liabilities | 11114.5 Cr | 12840.9 Cr | 14194.1 Cr | 15187.6 Cr |
| Gross Block | 5248.98 Cr | 5414.46 Cr | 5776.31 Cr | 6129 Cr |
| Less: Accumulated Depreciation | 1789.96 Cr | 2113.34 Cr | 2538.62 Cr | 2972.6 Cr |
| Net Block | 3459.01 Cr | 3301.12 Cr | 3237.7 Cr | 3156.41 Cr |
| Capital Work in Progress | 269.92 Cr | 248.01 Cr | 303.23 Cr | 376.04 Cr |
| Non Current Investments | 1495.86 Cr | 2000.34 Cr | 3526.4 Cr | 3456.12 Cr |
| Long Term Investment | 1495.86 Cr | 2000.34 Cr | 3526.4 Cr | 3456.12 Cr |
| Quoted | 107.61 Cr | 98.58 Cr | 185.69 Cr | 141.71 Cr |
| Unquoted | 1617.83 Cr | 2042.33 Cr | 3479.63 Cr | 3466.67 Cr |
| Long Term Loans & Advances | 431.04 Cr | 547.4 Cr | 671 Cr | 513.49 Cr |
| Other Non Current Assets | 223.69 Cr | 292.43 Cr | 69.53 Cr | 82.44 Cr |
| Total Non-Current Assets | 5879.52 Cr | 6389.3 Cr | 7808.15 Cr | 7584.78 Cr |
| Currents Investments | 2073.47 Cr | 1899.49 Cr | 752.7 Cr | 1008.98 Cr |
| Quoted | 422.57 Cr | 294.3 Cr | 144.08 Cr | 321.45 Cr |
| Unquoted | 1617.83 Cr | 2042.33 Cr | 3479.63 Cr | 3466.67 Cr |
| Inventories | 874.86 Cr | 1111.06 Cr | 1263.84 Cr | 1329.48 Cr |
| Raw Materials | 239.18 Cr | 381.04 Cr | 473.11 Cr | 481.25 Cr |
| Work-in Progress | 371.2 Cr | 393.53 Cr | 438.36 Cr | 508.6 Cr |
| Finished Goods | 146.9 Cr | 212.28 Cr | 99.11 Cr | 76.48 Cr |
| Stores and Spare | 99.98 Cr | 99.64 Cr | 93.05 Cr | 99.58 Cr |
| Sundry Debtors | 1580.38 Cr | 2481.05 Cr | 3243.37 Cr | 3618.18 Cr |
| Debtors more than Six months | 0 | 37.26 Cr | 89.28 Cr | 130.64 Cr |
| Debtors Others | 1604.24 Cr | 2472.6 Cr | 3187.67 Cr | 3522.92 Cr |
| Cash and Bank | 280.13 Cr | 382.84 Cr | 402.37 Cr | 1053.92 Cr |
| Cash in hand | 5.9 Lk | 4 Lk | 6.8 Lk | 7.6 Lk |
| Balances at Bank | 280.07 Cr | 382.8 Cr | 402.3 Cr | 1053.84 Cr |
| Other Current Assets | 224.25 Cr | 296.49 Cr | 183.57 Cr | 143.74 Cr |
| Interest accrued on Investments | 4.37 Cr | 6.83 Cr | 0 | 0 |
| Interest accrued and or due on loans | 0 | 0 | 2.28 Cr | 5.34 Cr |
| Short Term Loans and Advances | 201.95 Cr | 280.62 Cr | 540.11 Cr | 448.58 Cr |
| Advances recoverable in cash or in kind | 81.66 Cr | 111.99 Cr | 155.58 Cr | 156.03 Cr |
| Due From Subsidiaries | 0 | 0 | 183.21 Cr | 26.32 Cr |
| Total Current Assets | 5235.03 Cr | 6451.55 Cr | 6385.95 Cr | 7602.87 Cr |
| Net Current Assets (Including Current Investments) | 2288.37 Cr | 2581.21 Cr | 1701.7 Cr | 2798.71 Cr |
| Total Assets | 11114.5 Cr | 12840.9 Cr | 14194.1 Cr | 15187.6 Cr |
| Contingent Liabilities | 579.1 Cr | 671.8 Cr | 370.52 Cr | 461.54 Cr |
| Total Debt | 3611.73 Cr | 3899.19 Cr | 4400.91 Cr | 4397.57 Cr |
| Book Value | 127.77 | 152.7 | 165.38 | 0 |
| Adjusted Book Value | 127.77 | 152.7 | 165.38 | 184.04 |
FINANCIAL RATIOS (CONSOLIDATED) FOR BHARAT FORGE LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | -2.71 | 23.23 | 11.35 | 20.43 |
| CEPS(Rs) | 10.88 | 39.53 | 26.72 | 37.77 |
| DPS(Rs) | 2 | 7 | 7 | 9 |
| Book NAV/Share(Rs) | 116.31 | 141.09 | 143.94 | 153.73 |
| Tax Rate(%) | 2245.84 | 21.47 | 38.52 | 36.75 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 13.47 | 18.81 | 13.15 | 16.17 |
| EBIT Margin(%) | 1.77 | 15.05 | 8.7 | 12.23 |
| Pre Tax Margin(%) | 0.07 | 13.51 | 6.39 | 9.1 |
| PAT Margin (%) | -1.53 | 10.61 | 3.93 | 5.75 |
| Cash Profit Margin (%) | 8 | 17.59 | 9.61 | 11.12 |
| Performance Ratios | ||||
| ROA(%) | -0.79 | 7.77 | 3.01 | 4.86 |
| ROE(%) | -1.82 | 18.53 | 7.66 | 13.13 |
| ROCE(%) | 1.12 | 13.91 | 8.75 | 13.75 |
| Asset Turnover(x) | 0.52 | 0.73 | 0.77 | 0.85 |
| Sales/Fixed Asset(x) | 0.9 | 1.31 | 1.4 | 1.47 |
| Working Capital/Sales(x) | 3.73 | 5.76 | 17.85 | 21.51 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.11 | 0.76 | 0.72 | 0.68 |
| Receivable days | 83.63 | 62.31 | 74.01 | 72.16 |
| Inventory Days | 101.63 | 78.58 | 82.29 | 73.17 |
| Payable days | 72 | 122.86 | 115.8 | 109.15 |
| Valuation Parameters | ||||
| PER(x) | 0 | 30.21 | 67.86 | 55.29 |
| PCE(x) | 54.78 | 17.76 | 28.82 | 29.91 |
| Price/Book(x) | 5.13 | 4.97 | 5.35 | 7.35 |
| Yield(%) | 0.34 | 1 | 0.91 | 0.8 |
| EV/Net Sales(x) | 5.09 | 3.61 | 3.22 | 3.72 |
| EV/Core EBITDA(x) | 31.58 | 17.06 | 21.45 | 20.92 |
| EV/EBIT(x) | 287.56 | 23.97 | 36.97 | 30.17 |
| EV/CE(x) | 2.47 | 2.44 | 2.28 | 3.99 |
| M Cap / Sales | 4.38 | 3.12 | 2.78 | 3.35 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -21.35 | 65.1 | 23.41 | 21.47 |
| Core EBITDA Growth(%) | -21.26 | 114.61 | -12.27 | 43.77 |
| EBIT Growth(%) | -83.39 | 1302.19 | -26.96 | 71.88 |
| PAT Growth(%) | -124.73 | 1244.51 | -52.8 | 79.03 |
| EPS Growth(%) | -136.13 | 955.96 | -51.16 | 80.01 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.92 | 0.86 | 1.01 | 1.04 |
| Current Ratio(x) | 1.38 | 1.3 | 1.09 | 1.08 |
| Quick Ratio(x) | 0.98 | 0.85 | 0.71 | 0.73 |
| Interest Cover(x) | 1.04 | 9.81 | 3.77 | 3.9 |
| Total Debt/Mcap(x) | 0.18 | 0.17 | 0.19 | 0.14 |
FINANCIAL RATIOS (STANDALONE) FOR BHARAT FORGE LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 6.7 | 23.15 | 22.45 | 30.61 |
| CEPS(Rs) | 14.57 | 31.99 | 31.6 | 40.1 |
| DPS(Rs) | 2 | 7 | 7 | 9 |
| Book NAV/Share(Rs) | 127.77 | 152.7 | 165.38 | 184.04 |
| Tax Rate(%) | 24.78 | 22.79 | 24.39 | 24.81 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 19.93 | 26.66 | 24.06 | 27.1 |
| EBIT Margin(%) | 13.5 | 24.03 | 20.86 | 23.96 |
| Pre Tax Margin(%) | 11.36 | 22.32 | 18.07 | 20.8 |
| PAT Margin (%) | 8.55 | 17.23 | 13.67 | 15.64 |
| Cash Profit Margin (%) | 18.57 | 23.82 | 19.23 | 20.49 |
| Performance Ratios | ||||
| ROA(%) | 3 | 9 | 7.73 | 9.7 |
| ROE(%) | 5.52 | 16.51 | 14.12 | 17.52 |
| ROCE(%) | 5.43 | 14.62 | 13.81 | 17.41 |
| Asset Turnover(x) | 0.35 | 0.52 | 0.57 | 0.62 |
| Sales/Fixed Asset(x) | 0.76 | 1.17 | 1.37 | 1.53 |
| Working Capital/Sales(x) | 1.6 | 2.42 | 4.5 | 3.26 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 1.32 | 0.85 | 0.73 | 0.65 |
| Receivable days | 161.7 | 118.51 | 136.56 | 137.46 |
| Inventory Days | 81.59 | 57.95 | 56.66 | 51.95 |
| Payable days | 84.14 | 126.4 | 121.15 | 119.11 |
| Valuation Parameters | ||||
| PER(x) | 88.94 | 30.32 | 34.3 | 36.9 |
| PCE(x) | 40.93 | 21.94 | 24.37 | 28.17 |
| Price/Book(x) | 4.67 | 4.6 | 4.66 | 6.14 |
| Yield(%) | 0.34 | 1 | 0.91 | 0.8 |
| EV/Net Sales(x) | 8.51 | 5.79 | 5.26 | 6.24 |
| EV/Core EBITDA(x) | 35.81 | 19.22 | 19.33 | 21.18 |
| EV/EBIT(x) | 63.08 | 24.08 | 24.98 | 25.62 |
| EV/CE(x) | 2.8 | 2.82 | 2.81 | 4.31 |
| M Cap / Sales | 7.6 | 5.22 | 4.73 | 5.86 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -19.99 | 71.29 | 21.07 | 18.43 |
| Core EBITDA Growth(%) | -26.21 | 116.94 | 9.47 | 28.06 |
| EBIT Growth(%) | -33.19 | 205.03 | 6.13 | 36.81 |
| PAT Growth(%) | -34.09 | 245.35 | -3 | 36.3 |
| EPS Growth(%) | -34.09 | 245.35 | -3 | 36.3 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.61 | 0.55 | 0.57 | 0.51 |
| Current Ratio(x) | 1.78 | 1.67 | 1.36 | 1.58 |
| Quick Ratio(x) | 1.48 | 1.38 | 1.09 | 1.31 |
| Interest Cover(x) | 6.33 | 14.01 | 7.5 | 7.59 |
| Total Debt/Mcap(x) | 0.13 | 0.12 | 0.12 | 0.08 |
SHARE HOLDING PATTERN FOR BHARAT FORGE LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 45.25 | 45.25 | 45.25 | 45.25 | 45.25 | 45.25 | 45.25 | 45.25 | 45.25 | 45.25 |
| FII % | 18.82 | 19.30 | 17.88 | 16.17 | 15.79 | 16.28 | 16.60 | 16.48 | 17.04 | 18.72 |
| DII % | 0.09 | 0.11 | 0.22 | 0.34 | 0.19 | 0.26 | 0.29 | 0.26 | 0.26 | 0.27 |
| Public % | 11.44 | 10.72 | 10.59 | 10.69 | 10.16 | 10.34 | 10.21 | 10.03 | 9.58 | 9.55 |
PEER COMPARISON FOR BHARAT FORGE LIMITED
CORPORATE ACTIONS FOR BHARAT FORGE
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 31-Jul-2024 | Board Meeting - Quarterly Results | 08-Aug-2024 |
| BSE 08-May-2024 | AGM - Inter alia, approved:- 1. Recommended a final dividend of Rs. 6.50 per equity share of the face value of Rs. 2/- each (at the rate of 325%) for the financial year ended March 31, 2024, subject to approval of the Members of the Company at the ensuing Annual General Meeting. The final dividend for the financial year ended March 31, 2024, if approved by members, will be paid on or after August 14, 20... | 09-Aug-2024 |
| BSE 08-May-2024 | Dividend - Rs.6.5000 per share(325%)Final Dividend | |
| BSE 26-Apr-2024 | Board Meeting - Audited Results & Final Dividend | 08-May-2024 |
| BSE 05-Mar-2024 | SAST - Investment in Bharat Forge Global Holding GmbH | |
| BSE 23-Feb-2024 | Dividend - Rs.2.5000 per share(125%)Interim Dividend | |
| BSE 01-Feb-2024 | Board Meeting - Quarterly Results | 12-Feb-2024 |
| BSE 27-Oct-2023 | Board Meeting - Quarterly Results | 06-Nov-2023 |
| BSE 26-Jul-2023 | Board Meeting - Quarterly Results | 09-Aug-2023 |
| BSE 05-May-2023 | Dividend - Rs.5.5000 per share(275%)Final Dividend | |
| BSE 27-Apr-2023 | Board Meeting - Final Dividend & Audited Results | 05-May-2023 |
| BSE 30-Jan-2023 | Board Meeting - Quarterly Results | 14-Feb-2023 |
| BSE 24-Nov-2022 | Dividend - Rs.1.5000 per share(75%)Interim Dividend | |
| BSE 21-Oct-2022 | Board Meeting - Quarterly Results | 14-Nov-2022 |
| BSE 28-Jul-2022 | Board Meeting - Quarterly Results | 11-Aug-2022 |
| BSE 16-May-2022 | AGM - Inter alia, approved: 1. Recommended a final dividend of Rs. 5.50 per equity share of the face value of Rs. 2/- each (at the rate of 275 %) for the financial year ended March 31, 2022, subject to approvai of the Members of the Company at the ensuing Annuai General Meeting. The final dividend for the financial year ended March 31, 2022, if approved by member, will pe paid on or after August 19, 202... | 12-Aug-2022 |
| BSE 16-May-2022 | Dividend - Rs.5.5000 per share(275%)Final Dividend | |
| BSE 02-May-2022 | Board Meeting - Audited Results & Final Dividend | 16-May-2022 |
| BSE 19-Apr-2022 | SAST - Acquisition update regarding Avaada MHVidarbha Private Limited | |
| BSE 08-Mar-2022 | SAST - Incorporation of a step-down subsidiary | |
| BSE 24-Feb-2022 | SAST - Potential acquisition of JS Auto Cast Foundry India Private Limited, Coimbatore based casting and machining Company through wholly owned subsidiary of the Company. | |
| BSE 10-Feb-2022 | SAST - Intimation regarding investment in the equity shares of Avaada MHVidarbha Private Limited for purchase of solar power as a single Captive User | |
| BSE 01-Feb-2022 | SAST - Intimation of Acquisition of additional shares of Tevva Motors (Jersey) Ltd pursuant to the conversion of Convertible Loan Note ("CLN"). | |
| BSE 31-Jan-2022 | Board Meeting - Quarterly Results | 10-Feb-2022 |
| BSE 25-Nov-2021 | Dividend - Rs.1.5000 per share(75%)Interim Dividend | |
| BSE 01-Nov-2021 | Board Meeting - Quarterly Results | 12-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR BHARAT FORGE
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 24-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate |
| BSE 23-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate |
| BSE 17-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Details of Conference Call organised by the Company. |
| BSE 17-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release regarding acquisition of 100% shareholding in AAM India Manufacturing Corporation Private Limited. |
| BSE 17-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Intimation of acquisition of 100% shareholding in AAM India Manufacturing Corporation Private Limited a leading manufacturer of axles for light medium and heavy commercial vehicles in India. |
| BSE 11-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Intimation of Certificate pursuant to Regulation 74(5) of SEBI (Depositories and Participants) Regulations 2018 for the quarter ended September 30 2024 |
| BSE 11-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Intimation of Certificate pursuant to Regulation 74(5) of SEBI (Depositories and Participants) Regulations 2018 for the quarter ended September 30 2024 |
| BSE 11-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate |
| BSE 10-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Restructuring Intimation under Regulation 30 of the Listing Regulations. |
| BSE 10-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Copy of Newspaper Publication confirming the dispatch of Postal Ballot Notice of the Company. |
| BSE 09-Oct-2024 | Intimation FILE | Shareholder Meeting / Postal Ballot-Notice of Postal Ballot Intimation of Notice of Postal Ballot as required under Regulation 30 of the Listing Regulations. |
| BSE 09-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate |
| BSE 02-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release |
| BSE 30-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Cessation Retirement / Cessation of Senior Management Personnel of the Company. |
| BSE 30-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate |
| BSE 27-Sep-2024 | Intimation FILE | Closure of Trading Window Intimation of closure of Trading Window to deal in securities of the Company. |
| BSE 27-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Loss of Share Certificate |
| BSE 25-Sep-2024 | General Announcements FILE | Issue Of Corporate Guarantee Issue of Corporate Guarantee |
| BSE 24-Sep-2024 | General Announcements FILE | Update On Litigation Update on litigation |
| BSE 20-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Acquisition Acquisition of shares by Company and its subsidiaries |
| BSE 20-Sep-2024 | General Announcements FILE | Transfer Of 50% Equity Stake Held By The Company In Refu Drive Gmbh To Kalyani Powertrain Limited Transfer of 50% equity take held by the Company in Refu Drive GmbH to Kalyani Powertrain Limited |
| BSE 20-Sep-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Issue of Duplicate Share Certificate |
| BSE 19-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Schedule of Investor/Analyst Meeting |
| BSE 13-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Change in Senior Management Personnel. |
| BSE 07-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Notice in respect of Transfer of Equity Shares of the Company to Investor Education and Protection Fund (IEPF) |
| BSE 06-Sep-2024 | General Announcements FILE | Announcement Under Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations 2015 Intimation of Individual Notices sent to shareholders for claiming dividend which are unpaid / unclaimed for seven or more consecutive years and whose shares are liable to be transferred to Investor Education and Protection Fund (IEPF). |
| BSE 03-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Cessation Intimation of completion of term of Independent Directors |
| BSE 30-Aug-2024 | General Announcements FILE | Intimation Under Regulation 30 Renewal of guarantee |
| BSE 29-Aug-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation of Issue of Duplicate Share Certificate |
| BSE 27-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation Intimation of Schedule of Analyst/ Institutional Investor Meeting |
INSIDER TRADING FOR BHARAT FORGE
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Insider trading details found | |||
BULK BLOCK DEALS FOR BHARAT FORGE LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 03-Nov-2022 | Sell BLOCK | 371,305 @ 846.30 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 03-Nov-2022 | Buy BLOCK | 371,305 @ 846.30 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 25-Oct-2022 | Sell BLOCK | 199,762 @ 786.35 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 25-Oct-2022 | Buy BLOCK | 199,762 @ 786.35 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 17-Oct-2022 | Sell BLOCK | 313,923 @ 747.80 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 17-Oct-2022 | Buy BLOCK | 313,923 @ 747.80 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 11-Oct-2022 | Sell BLOCK | 306,970 @ 778.15 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 11-Oct-2022 | Buy BLOCK | 306,970 @ 778.15 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 19-Sep-2022 | Sell BLOCK | 208,797 @ 745.80 | ISHARES CORE EMERGING MARKETS MAURITIUS CO |
| BSE 19-Sep-2022 | Buy BLOCK | 208,797 @ 745.80 | ISHARES CORE MSCI EMERGING MARKETS ETF |
| BSE 01-Aug-2022 | Sell BLOCK | 302,713 @ 733.00 | ISHARES INDIA INDEX MAURITIUS COMPANY |
| BSE 01-Aug-2022 | Buy BLOCK | 302,713 @ 733.00 | ISHARES MSCI INDIA ETF |
| BSE 18-Jul-2022 | Sell BLOCK | 304,530 @ 642.50 | ISHARES INDIA INDEX MAURITIUS COMPANY |
| BSE 18-Jul-2022 | Buy BLOCK | 304,530 @ 642.50 | ISHARES MSCI INDIA ETF |
| BSE 04-May-2022 | Buy BLOCK | 378,263 @ 678.45 | ISHARES CORE MSCI TOTAL INTERNATIONAL STOCK ETF |
| BSE 04-May-2022 | Sell BLOCK | 378,263 @ 678.45 | ISHARES CORE TOTAL INTERNATIONAL STOCK MAURITIUS CO |
| BSE 20-Oct-2021 | Sell BLOCK | 218,690 @ 791.10 | ISHARES EMERGING MARKETS INDEX MAURITIUS CO |
| BSE 20-Oct-2021 | Buy BLOCK | 218,690 @ 791.10 | ISHARES MSCI EMERGING MARKETS ETF |
| BSE 11-Oct-2021 | Sell BLOCK | 218,690 @ 758.60 | ISHARES EMERGING MARKETS INDEX MAURITIUS CO |
| BSE 11-Oct-2021 | Buy BLOCK | 218,690 @ 758.60 | ISHARES MSCI EMERGING MARKETS ETF |
| BSE 23-Sep-2021 | Sell BLOCK | 222,596 @ 740.85 | ISHARES EMERGING MARKETS INDEX MAURITIUS CO |
| BSE 23-Sep-2021 | Buy BLOCK | 222,596 @ 740.85 | ISHARES MSCI EMERGING MARKETS ETF |
| BSE 31-Aug-2021 | Buy BLOCK | 219,373 @ 759.80 | TEACHER RETIREMENT SYSTEM OF TEXAS |
| BSE 31-Aug-2021 | Sell BLOCK | 219,373 @ 759.80 | TEACHER RETIREMENT SYSTEM OF TEXAS |
DIVIDEND BY BHARAT FORGE LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 18-Feb-2025 | INTERIM DIVIDEND | 2.5 |
| 05-Jul-2024 | DIVIDEND | 6.5 |
| 23-Feb-2024 | INTERIM DIVIDEND | 2.5 |
| 07-Jul-2023 | DIVIDEND | 5.5 |
| 24-Nov-2022 | INTERIM DIVIDEND | 1.5 |
| 14-Jul-2022 | DIVIDEND | 5.5 |
| 25-Nov-2021 | INTERIM DIVIDEND | 1.5 |
| 15-Jul-2021 | DIVIDEND | 2 |
SPLIT / BONUS BY BHARAT FORGE LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed