Force Motors Ltd
Force Motors Ltd was established in 1958, is the flagship company of the Abhay Firodia group. The company is in the business of manufacturing fully vertically integrated small and light CVs, multi-utility vehicles, and agricultural tractors, which it supplies to various countries in the Middle East, Asia, Latin America, and Africa. It was known as Bajaj Tempo till 2005 [1]
- Market Cap ₹ 9,548 Cr.
- Current Price ₹ 7,244
- High / Low ₹ 7,390 / 1,135
- Stock P/E 31.2
- Book Value ₹ 1,587
- Dividend Yield 0.14 %
- ROCE 5.29 %
- ROE 2.34 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is expected to give good quarter
Cons
- Stock is trading at 4.57 times its book value
- Company has a low return on equity of -2.17% over last 3 years.
- Earnings include an other income of Rs.271 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Automobile Industry: Automobiles - LCVs / HCVs
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,085 | 1,973 | 2,022 | 2,364 | 3,025 | 3,069 | 3,423 | 3,652 | 3,080 | 1,988 | 3,240 | 5,029 | 6,471 | |
1,964 | 1,919 | 1,925 | 2,217 | 2,751 | 2,801 | 3,155 | 3,374 | 2,811 | 1,952 | 3,173 | 4,697 | 5,720 | |
Operating Profit | 122 | 54 | 97 | 147 | 274 | 268 | 267 | 278 | 269 | 36 | 67 | 331 | 750 |
OPM % | 6% | 3% | 5% | 6% | 9% | 9% | 8% | 8% | 9% | 2% | 2% | 7% | 12% |
985 | 44 | 60 | 66 | 71 | 86 | 69 | 82 | 3 | 2 | 52 | 268 | 271 | |
Interest | 35 | 8 | 9 | 7 | 5 | 6 | 7 | 15 | 28 | 28 | 41 | 68 | 66 |
Depreciation | 60 | 70 | 85 | 81 | 92 | 113 | 129 | 151 | 195 | 174 | 191 | 241 | 261 |
Profit before tax | 1,011 | 19 | 63 | 125 | 248 | 235 | 200 | 194 | 50 | -164 | -113 | 291 | 694 |
Tax % | 18% | 25% | -24% | 19% | 28% | 23% | 27% | 24% | -17% | 32% | 34% | 48% | |
824 | 14 | 78 | 101 | 179 | 180 | 147 | 147 | 58 | -112 | -75 | 152 | 414 | |
EPS in Rs | 625.62 | 10.84 | 58.96 | 76.93 | 135.65 | 136.55 | 111.53 | 111.70 | 44.16 | -84.89 | -56.62 | 115.40 | 314.29 |
Dividend Payout % | 2% | 28% | 5% | 6% | 7% | 7% | 9% | 9% | 23% | -6% | -18% | 9% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 8% |
3 Years: | 18% |
TTM: | 46% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | -21% |
3 Years: | -22% |
TTM: | 924% |
Stock Price CAGR | |
---|---|
10 Years: | 36% |
5 Years: | 34% |
3 Years: | 84% |
1 Year: | 533% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 1% |
3 Years: | -2% |
Last Year: | 2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves | 1,130 | 1,140 | 1,213 | 1,304 | 1,474 | 1,652 | 1,786 | 1,922 | 1,963 | 1,847 | 1,774 | 1,919 | 2,078 |
60 | 42 | 53 | 21 | 14 | 200 | 0 | 286 | 310 | 642 | 1,069 | 955 | 728 | |
461 | 513 | 493 | 634 | 800 | 734 | 720 | 615 | 821 | 755 | 842 | 1,182 | 1,557 | |
Total Liabilities | 1,664 | 1,708 | 1,772 | 1,972 | 2,301 | 2,600 | 2,519 | 2,836 | 3,107 | 3,258 | 3,698 | 4,069 | 4,376 |
451 | 622 | 643 | 638 | 786 | 911 | 948 | 1,216 | 1,400 | 1,224 | 2,033 | 2,094 | 2,179 | |
CWIP | 93 | 189 | 206 | 240 | 205 | 220 | 369 | 372 | 445 | 725 | 302 | 154 | 41 |
Investments | 1 | 1 | 1 | 1 | 15 | 10 | 11 | 28 | 92 | 126 | 154 | 159 | 161 |
1,119 | 896 | 922 | 1,093 | 1,296 | 1,459 | 1,191 | 1,220 | 1,169 | 1,184 | 1,209 | 1,662 | 1,994 | |
Total Assets | 1,664 | 1,708 | 1,772 | 1,972 | 2,301 | 2,600 | 2,519 | 2,836 | 3,107 | 3,258 | 3,698 | 4,069 | 4,376 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-139 | 83 | 116 | 226 | 256 | 471 | 256 | 312 | 409 | 7 | 18 | 531 | |
815 | -304 | -100 | -96 | -210 | -621 | -81 | -606 | -327 | -333 | -356 | -256 | |
-228 | -16 | -30 | -45 | -37 | 180 | -223 | 256 | -20 | 293 | 375 | -207 | |
Net Cash Flow | 447 | -237 | -14 | 85 | 9 | 30 | -47 | -37 | 62 | -32 | 37 | 68 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 27 | 20 | 24 | 17 | 18 | 14 | 26 | 17 | 20 | 23 | 21 | 14 |
Inventory Days | 91 | 99 | 97 | 87 | 92 | 73 | 68 | 66 | 91 | 136 | 89 | 77 |
Days Payable | 61 | 65 | 77 | 87 | 70 | 80 | 81 | 52 | 95 | 108 | 72 | 69 |
Cash Conversion Cycle | 57 | 54 | 44 | 17 | 40 | 6 | 13 | 31 | 15 | 52 | 38 | 22 |
Working Capital Days | 32 | 25 | 24 | 15 | 22 | 53 | 42 | 48 | 11 | 21 | 15 | 20 |
ROCE % | 10% | 2% | 6% | 10% | 18% | 14% | 11% | 10% | 5% | -5% | -3% | 5% |
Documents
Announcements
- Closure of Trading Window 2d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 14 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 13 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 13 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 7 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Products
Company is into development and manufacturing of automotive components and vehicles. Its range of products includes Light Commercial Vehicles (LCV), Multi-Utility Vehicles (MUV), Small Commercial Vehicles (SCV), Special Vehicles (SV) and Agricultural Tractors. Through its subsidiary Tempo Finance (West) it is engaged in providing financial services and through its JV company Force MTU Power Systems it manufactures Engines & Generator sets. [1]