Whalesbook
рдиреБрд╡рд╛рдорд╛ рдкреНрд░реЛрдлреЗрд╢рдирд▓ рдХреНрд▓рд╛рдЗрдВрдЯреНрд╕ рдЧреНрд░реБрдк рдХреЗ рдбрд┐рдкреНрдЯреА рд╡рд╛рдЗрд╕ рдкреНрд░реЗрд╕рд┐рдбреЗрдВрдЯ, рдЖрдХрд╛рд╢ рдХреЗ рд╣рд┐рдВрдбреЛрдЪрд╛ рдиреЗ рд▓рд╛рдЗрдл рдЗрдВрд╢реНрдпреЛрд░реЗрдВрд╕ рдХреЙрд░реНрдкреЛрд░реЗрд╢рди рдСрдл рдЗрдВрдбрд┐рдпрд╛ (LIC), рднрд╛рд░рдд рдлреЛрд░реНрдЬ, рдФрд░ рд╣рд╛рдЙрд╕рд┐рдВрдЧ рдПрдВрдб рдЕрд░реНрдмрди рдбреЗрд╡рд▓рдкрдореЗрдВрдЯ рдХреЙрд░реНрдкреЛрд░реЗрд╢рди (HUDCO) рдХреЛ рдЯреЙрдк рд╕реНрдЯреЙрдХ рд░рд┐рдХрдореЗрдиреНрдбреЗрд╢рди рдХреЗ рддреМрд░ рдкрд░ рдЪреБрдирд╛ рд╣реИред рдЙрдиреНрд╣реЛрдВрдиреЗ рдкреНрд░рддреНрдпреЗрдХ рдХреЗ рд▓рд┐рдП рд╡рд┐рд╢рд┐рд╖реНрдЯ 'рдмрд╛рдп' рдХреЙрд▓, рд╕реНрдЯреЙрдк-рд▓реЙрд╕ рд▓реЗрд╡рд▓ рдФрд░ рдкреНрд░рд╛рдЗрд╕ рдЯрд╛рд░рдЧреЗрдЯ рджрд┐рдП рд╣реИрдВ, рдЬреЛ рдЯреЗрдХреНрдирд┐рдХрд▓ рдЪрд╛рд░реНрдЯ рдкреИрдЯрд░реНрди рдФрд░ рдмрд╛рдЬрд╛рд░ рдХреА рдордЬрдмреВрддреА рдкрд░ рдЖрдзрд╛рд░рд┐рдд рд╣реИрдВред
Bharat Forge is engaged in the manufacturing and selling of forged and machined Compoundant for auto and industry sector.(Source : 201903 Annual Report Page No: 123)
Part of Kalyani GroupThe company belongs to the Kalyani Group which has an annual turnover of more thanUSD 3 Billion. Apart from the forging Industry, the group has a presence in engineering steel, automotive, industrial, renewable energy, urban infrastructure, and specialty chemicals and maintains a leading position in various business segments.[1]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Samvardh. Mothe. | 109.80 | 34.59 | 115836.07 | 0.52 | 845.63 | -3.25 | 30172.97 | 8.49 | 13.66 | 117367.72 | 8.86 | 3348.88 | 851.18 | 3.12 | 4.60 | 0.53 |
| 2. | Bosch | 36500.00 | 47.36 | 107590.81 | 1.40 | 554.20 | 10.82 | 4794.80 | 9.11 | 21.11 | 18959.70 | 13.11 | 2271.53 | 554.20 | 7.68 | 10.70 | 0.01 |
| 3. | Uno Minda | 1281.40 | 67.93 | 74273.60 | 0.18 | 322.79 | 27.14 | 4814.03 | 13.41 | 18.83 | 18015.43 | 11.54 | 1093.46 | 303.99 | 11.87 | 9.36 | 0.46 |
| 4. | Bharat Forge | 1410.20 | 49.55 | 67443.55 | 0.60 | 309.94 | -10.26 | 1946.86 | -13.34 | 14.62 | 8310.54 | 28.27 | 1361.15 | 315.50 | 6.10 | 8.24 | 0.33 |
| 5. | Schaeffler India | 3970.30 | 55.55 | 62078.68 | 0.71 | 306.65 | 24.08 | 2360.14 | 13.86 | 25.67 | 8834.57 | 18.98 | 1117.62 | 306.65 | 11.27 | 14.85 | 0.01 |
| 6. | Tube Investments | 2884.40 | 89.13 | 55862.17 | 0.12 | 302.05 | -9.73 | 5522.64 | 12.15 | 21.80 | 20793.88 | 9.22 | 626.78 | 186.66 | 7.42 | 7.33 | 0.09 |
| 7. | Endurance Tech. | 2708.40 | 43.62 | 38107.51 | 0.37 | 227.27 | 11.97 | 3582.82 | 23.01 | 17.26 | 12724.36 | 13.48 | 873.65 | 227.27 | 6.09 | 9.21 | 0.20 |
| тАУ | Median: 126 Co. | 438.25 | 31.32 | 1193.69 | 0.37 | 12.02 | 9.57 | 213.15 | 11.11 | 14.51 | 825.68 | 12.01 | 38.48 | 10.75 | 3.09 | 6.4 | 0.39 |
Standalone figures in тВ╣ crores
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 1,864 | 1,952 | 1,997 | 2,127 | 2,249 | 2,263 | 2,329 | 2,338 | 2,247 | 2,096 | 2,163 | 2,105 | 1,947 |
Expenses | 1,411 | 1,417 | 1,509 | 1,579 | 1,643 | 1,600 | 1,669 | 1,687 | 1,621 | 1,486 | 1,546 | 1,533 | 1,396 |
Operating Profit | 453 | 535 | 488 | 549 | 607 | 663 | 659 | 651 | 625 | 610 | 617 | 572 | 551 |
Other Income | 47 | 42 | -2 | 47 | 40 | 35 | 25 | -101 | 48 | 30 | 28 | 42 | 39 |
Profit before tax | 358 | 384 | 315 | 417 | 462 | 504 | 513 | 371 | 502 | 473 | 473 | 449 | 430 |
Tax % | 25% | 25% | 22% | 25% | 25% | 25% | 24% | 27% | 28% | 27% | 27% | 25% | 28% |
Net Profit | 268 | 289 | 245 | 312 | 346 | 378 | 390 | 269 | 361 | 346 | 346 | 339 | 310 |
EPS in Rs | 5.76 | 6.21 | 5.25 | 6.69 | 7.43 | 8.11 | 8.37 | 5.79 | 7.76 | 7.24 | 7.23 | 7.08 | 6.48 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 3,399 | 4,548 | 4,334 | 3,865 | 5,316 | 6,520 | 4,564 | 3,652 | 6,255 | 7,573 | 8,969 | 8,844 | 8,311 |
Expenses | 2,535 | 3,218 | 3,017 | 2,790 | 3,779 | 4,614 | 3,548 | 2,924 | 4,539 | 5,662 | 6,491 | 6,340 | 5,961 |
Operating Profit | 864 | 1,330 | 1,317 | 1,074 | 1,537 | 1,906 | 1,016 | 728 | 1,716 | 1,911 | 2,478 | 2,504 | 2,349 |
Other Income | 126 | 89 | 108 | 136 | -15 | 166 | 67 | 131 | 199 | 110 | 147 | 5 | 139 |
Interest | 150 | 112 | 91 | 73 | 85 | 102 | 145 | 78 | 107 | 213 | 287 | 250 | 217 |
Depreciation | 245 | 251 | 308 | 295 | 307 | 347 | 345 | 366 | 412 | 426 | 442 | 440 | 446 |
Profit before tax | 596 | 1,057 | 1,026 | 842 | 1,131 | 1,623 | 593 | 415 | 1,396 | 1,383 | 1,895 | 1,819 | 1,825 |
Net Profit | 400 | 719 | 698 | 585 | 707 | 1,071 | 474 | 312 | 1,078 | 1,045 | 1,425 | 1,322 | 1,340 |
EPS in Rs | 8.59 | 15.44 | 14.98 | 12.57 | 15.19 | 23.01 | 10.17 | 6.70 | 23.15 | 22.45 | 30.61 | 27.66 | 28.03 |
Dividend Payout % | 26% | 24% | 25% | 30% | 30% | 22% | 34% | 30% | 30% | 31% | 29% | 31% | тАУ |
Standalone figures in тВ╣ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 47 | 47 | 47 | 47 | 93 | 93 | 93 | 93 | 93 | 93 | 93 | 96 | 96 |
Reserves | 2,647 | 3,449 | 3,535 | 4,185 | 4,521 | 5,305 | 5,262 | 5,856 | 7,017 | 7,607 | 8,476 | 10,869 | 10,964 |
Borrowings | 1,994 | 1,797 | 2,669 | 2,422 | 2,510 | 3,189 | 3,275 | 3,814 | 4,124 | 4,782 | 4,756 | 4,296 | 3,618 |
Other Liabilities | 1,011 | 1,083 | 929 | 1,023 | 1,242 | 1,352 | 1,087 | 1,352 | 1,607 | 1,712 | 1,863 | 2,000 | 2,263 |
Total Liabilities | 5,698 | 6,376 | 7,179 | 7,677 | 8,366 | 9,939 | 9,717 | 11,115 | 12,841 | 14,194 | 15,188 | 17,260 | 16,940 |
Fixed Assets | 2,025 | 1,956 | 2,277 | 2,374 | 2,528 | 2,634 | 2,808 | 3,459 | 3,301 | 3,238 | 3,157 | 3,129 | 3,070 |
Gross Block | 3,877.47 | 4,104.63 | 4,860.90 | 5,215.61 | 3,436.97 | 3,880.54 | 4,391.02 | 5,249.61 | 5,398.36 | 5,740.81 | 6,093.50 | 6,475.95 | тАУ |
Accumulated Depreciation | 1,852.04 | 2,148.54 | 2,583.96 | 2,842.00 | 909.06 | 1,246.37 | 1,582.96 | 1,790.31 | 2,096.95 | 2,502.82 | 2,936.81 | 3,346.61 | тАУ |
CWIP | 131 | 208 | 322 | 374 | 302 | 713 | 895 | 270 | 248 | 303 | 376 | 838 | 814 |
Investments | 1,341 | 1,104 | 1,421 | 1,772 | 2,061 | 2,192 | 2,353 | 3,569 | 3,900 | 4,279 | 4,465 | 6,045 | 6,663 |
Other Assets | 2,201 | 3,108 | 3,159 | 3,157 | 3,475 | 4,400 | 3,662 | 3,816 | 5,392 | 6,374 | 7,190 | 7,248 | 6,393 |
Total Assets | 5,698 | 6,376 | 7,179 | 7,677 | 8,366 | 9,939 | 9,717 | 11,115 | 12,841 | 14,194 | 15,188 | 17,260 | 16,940 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 765 | 903 | 1,306 | 892 | 941 | 797 | 1,377 | 814 | 275 | 788 | 2,092 | 1,701 |
Cash from Investing Activity | -425 | -138 | -651 | -579 | -697 | -1,002 | -729 | -1,130 | -248 | -596 | -807 | -2,841 |
Cash from Financing Activity | -397 | -524 | -677 | -372 | -367 | 299 | -620 | 368 | 75 | -172 | -641 | 457 |
Net Cash Flow | -57 | 241 | -22 | -59 | -122 | 93 | 28 | 52 | 102 | 20 | 644 | -682 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 56 | 45 | 120 | 130 | 123 | 126 | 132 | 158 | 145 | 156 | 147 | 158 |
Inventory Days | 135 | 113 | 90 | 118 | 104 | 114 | 158 | 226 | 159 | 140 | 127 | 156 |
Days Payable | 149 | 132 | 106 | 128 | 133 | 122 | 128 | 207 | 138 | 135 | 123 | 141 |
Cash Conversion Cycle | 42 | 26 | 104 | 120 | 94 | 119 | 163 | 177 | 165 | 162 | 151 | 173 |
Working Capital Days | 49 | 96 | 38 | 10 | 22 | 38 | 15 | -7 | 17 | 26 | 30 | 32 |
ROCE % | 16% | 23% | 19% | 14% | 19% | 22% | 9% | 5% | 13% | 13% | 17% | 15% |
Nov 2025
Aug 2025
May 2025
Feb 2025
Nov 2024
Aug 2024
May 2024
Feb 2024
Nov 2023
Sep 2023
Jun 2023
May 2023
May 2023
Feb 2023
Nov 2022
Aug 2022
May 2022
Mar 2022
Feb 2022
Nov 2021
Aug 2021
Jun 2021
Feb 2021
Feb 2021
Dec 2020
Nov 2020
Sep 2020
Aug 2020
Jul 2020
Apr 2020
Feb 2020
Nov 2019
Nov 2019
Oct 2019
Aug 2019
Aug 2019
May 2019
Mar 2019
Feb 2019
Nov 2018
Nov 2018
Aug 2018
Jun 2018
May 2018
Mar 2018
Feb 2018
Feb 2018
Nov 2017
Aug 2017
Aug 2017
May 2017
Feb 2017
Aug 2016
May 2016
Dec 2015
Oct 2015
Jul 2015