Force Motors Ltd

₹ 18,667 -0.40%

07 Jul 11:24 a.m.

forcemotors.com BSE: 500033 NSE: FORCEMOT

About

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]

Key Points

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]

Website BSE NSE

Market Cap ₹ 24,596 Cr.
Current Price ₹ 18,667
High / Low ₹ 26,486 / 14,701
Stock P/E 23.3
Book Value ₹ 3,183
Dividend Yield 0.21 %
ROCE 36.1 %
ROE 29.2 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company has delivered good profit growth of 65.5% CAGR over last 5 years

Cons

* 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

Consumer Discretionary Automobile and Auto Components Automobiles Passenger Cars & Utility Vehicles

Part of BSE 500 Nifty 500 Nifty500 Shariah Nifty Smallcap 100 BSE Consumer Discretionary BSE 250 SmallCap Index BSE 400 MidSmallCap Index Nifty MidSmallcap 400 Nifty Smallcap 250 Nifty 500 Multicap 50:25:25 Nifty Total Market Nifty500 Momentum 50 Nifty Midsmallcap400 Momentum Quality 100 Nifty Smallcap250 Momentum Quality 100 Nifty India New Age Consumption Nifty500 Equal Weight Nifty500 Multicap Momentum Quality 50 Nifty EV & New Age Automotive Nifty500 LargeMidSmall Equal-Cap Weighted Nifty500 Quality 50 BSE 1000 BSE 500 Quality 50 BSE 500 Momentum 50 Nifty Total Market Momentum Quality 50 Nifty Smallcap 500

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	1,490	1,488	1,802	1,692	2,011	1,885	1,941	1,889	2,356	2,297	2,081	2,129	2,550
	1,372	1,310	1,581	1,477	1,733	1,640	1,664	1,658	2,027	1,974	1,719	1,755	2,136
Operating Profit	118	177	221	215	279	245	277	232	329	323	363	374	414
OPM %	8%	12%	12%	13%	14%	13%	14%	12%	14%	14%	17%	18%	16%
	246	11	9	4	18	15	9	20	418	25	26	241	39
Interest	18	18	16	14	14	9	5	4	7	0	0	0	3
Depreciation	63	63	67	68	68	69	69	71	72	70	71	73	72
Profit before tax	284	107	147	137	214	182	211	177	668	278	317	543	378
Tax %	48%	36%	36%	37%	35%	36%	36%	35%	35%	36%	-11%	25%	26%
	147	69	94	85	140	116	135	115	435	176	351	406	279
EPS in Rs	111.25	52.06	71.24	64.81	106.45	87.81	102.47	87.51	329.92	133.82	266.14	308.21	211.38
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	2,364	3,025	3,069	3,423	3,652	3,081	1,988	3,240	5,029	6,992	8,072	9,057
	2,217	2,751	2,801	3,155	3,378	2,820	1,964	3,190	4,716	6,096	6,973	7,574
Operating Profit	147	274	268	268	275	261	24	50	313	897	1,099	1,483
OPM %	6%	9%	9%	8%	8%	8%	1%	2%	6%	13%	14%	16%
	66	71	86	69	82	3	2	52	268	37	446	322
Interest	7	5	6	7	15	28	28	41	68	62	26	3
Depreciation	81	92	113	129	151	195	174	191	241	267	280	286
Profit before tax	125	249	235	201	190	42	-176	-130	272	605	1,238	1,516
Tax %	19%	28%	23%	27%	25%	-20%	-30%	-30%	51%	36%	35%	20%
	102	179	180	147	143	50	-124	-91	134	388	801	1,212
EPS in Rs	77.06	135.77	136.68	111.66	108.78	38.08	-93.83	-69.12	101.42	294.54	607.71	919.55
Dividend Payout %	6%	7%	7%	9%	9%	26%	-5%	-14%	10%	7%	7%	5%

Compounded Sales Growth
10 Years:	12%
5 Years:	35%
3 Years:	22%
TTM:	12%

Compounded Profit Growth
10 Years:	19%
5 Years:	66%
3 Years:	221%
TTM:	92%

Stock Price CAGR
10 Years:	20%
5 Years:	69%
3 Years:	94%
1 Year:	26%

Return on Equity
10 Years:	11%
5 Years:	16%
3 Years:	24%
Last Year:	29%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	13	13	13	13	13	13	13	13	13	13	13	13
Reserves	1,306	1,476	1,654	1,788	1,920	1,952	1,825	1,735	1,862	2,242	3,020	4,181
	11	14	199	0	286	310	642	1,069	955	524	17	0
	645	801	738	722	617	823	757	844	1,184	1,635	2,083	2,343
Total Liabilities	1,975	2,305	2,604	2,523	2,836	3,098	3,238	3,661	4,013	4,415	5,134	6,538
	638	786	911	948	1,216	1,400	1,224	2,033	2,094	2,031	1,969	2,222
CWIP	240	205	220	369	372	445	725	302	154	171	287	236
Investments	0	14	9	10	23	78	100	111	97	91	103	98
	1,097	1,300	1,463	1,196	1,225	1,175	1,189	1,215	1,668	2,121	2,775	3,981
Total Assets	1,975	2,305	2,604	2,523	2,836	3,098	3,238	3,661	4,013	4,415	5,134	6,538

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	226	256	471	256	314	409	7	18	532	1,014	971	1,297
	-96	-210	-621	-81	-606	-327	-333	-356	-256	-198	-351	-900
	-45	-37	180	-223	256	-20	293	375	-207	-509	-562	-73
Net Cash Flow	85	9	30	-47	-35	62	-32	37	68	308	58	324
Free Cash Flow	109	19	236	-62	-183	-49	-445	-315	274	810	606	761
CFO/OP	176%	107%	198%	106%	131%	163%	41%	32%	171%	130%	108%	116%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	17	18	14	26	17	20	23	21	14	5	8	8
Inventory Days	87	92	73	68	66	91	136	89	77	83	73	72
Days Payable	87	70	80	81	52	95	108	72	69	61	48	59
Cash Conversion Cycle	17	40	6	13	31	15	52	38	22	27	32	20
Working Capital Days	15	23	30	43	43	6	-5	-37	-6	-2	16	39
ROCE %	10%	18%	14%	11%	10%	5%	-5%	-3%	5%	24%	30%	36%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Jan 2020

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Total vehicles sold
vehicles

xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xx.xx				xx.xx	xx.xx	xxx.xx	xxx.xx
			xx.xx	xx.xx	xx.xx		xx.xx
xx.xx					xx.xx		xx.xx
xx.xx					xx.xx		xx.xx
					xx		xx
						xxx	xxx
x.xx	x.xx			x.xx	x.xx		x.xx

Please log in to see hidden values.

Foreign exchange earned from exports
INR crore ・Standalone data

Market share in passenger LCV segment
% ・Standalone data

Commercial Vehicles share of total turnover
% ・Standalone data

Motor vehicle engines share of total turnover
% ・Standalone data

Number of countries exported to
count ・Standalone data

Number of dealers / distributors
count ・Standalone data

R&D Expenditure (Percentage of Turnover)
% ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%
	4.11%	4.94%	4.91%	6.34%	7.78%	7.89%	8.15%	8.36%	9.77%	10.27%	10.46%	10.93%
	1.48%	1.59%	1.20%	0.86%	1.02%	0.92%	0.90%	1.43%	1.66%	1.48%	1.80%	1.75%
	32.77%	31.86%	32.27%	31.16%	29.57%	29.56%	29.30%	28.58%	26.94%	26.63%	26.12%	25.69%
No. of Shareholders	50,221	48,086	47,556	47,742	51,909	56,044	59,207	56,164	59,419	72,334	71,870	78,750

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	61.06%	61.06%	61.86%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%	61.63%
	5.77%	5.41%	4.25%	3.55%	3.08%	2.60%	2.72%	6.34%	8.36%	10.93%
	2.65%	3.47%	3.38%	1.99%	2.33%	3.31%	2.32%	0.86%	1.43%	1.75%
	30.53%	30.06%	30.51%	32.83%	32.96%	32.46%	33.33%	31.16%	28.58%	25.69%
No. of Shareholders	46,166	60,998	64,363	62,380	60,857	61,036	53,958	47,742	56,164	78,750

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Force Motors Ltd

Force Motors Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls