Forge Auto International Ltd
Forge Auto International Limited, incorporated in 2001, is an engineering company specializing in the forging and manufacturing of complex, safety-critical, forged, and precision-machined components for the automotive and non-automotive sectors.[1]
- Market Cap ₹ 104 Cr.
- Current Price ₹ 95.0
- High / Low ₹ 115 / 60.0
- Stock P/E 10.9
- Book Value ₹ 53.3
- Dividend Yield 0.00 %
- ROCE 22.4 %
- ROE 24.1 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 28.4%
- Debtor days have improved from 50.8 to 37.1 days.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
* 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.
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 109 | 133 | 174 | 179 | 210 | |
| 103 | 125 | 163 | 165 | 192 | |
| Operating Profit | 6 | 7 | 11 | 15 | 18 |
| OPM % | 5% | 5% | 7% | 8% | 8% |
| 0 | 1 | 1 | 1 | 3 | |
| Interest | 2 | 3 | 3 | 4 | 4 |
| Depreciation | 1 | 2 | 2 | 3 | 3 |
| Profit before tax | 2 | 4 | 7 | 9 | 13 |
| Tax % | 28% | 29% | 28% | 28% | 28% |
| 2 | 3 | 5 | 7 | 10 | |
| EPS in Rs | 8.32 | 8.73 | |||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 17% |
| TTM: | 17% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 53% |
| TTM: | 51% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 28% |
| Last Year: | 24% |
Balance Sheet
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Equity Capital | 11 | 14 | 17 | 8 | 11 |
| Reserves | 0 | 0 | 0 | 13 | 47 |
| 23 | 26 | 32 | 40 | 36 | |
| 19 | 17 | 34 | 40 | 41 | |
| Total Liabilities | 53 | 57 | 83 | 101 | 135 |
| 19 | 23 | 26 | 31 | 31 | |
| CWIP | 1 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 2 | 3 |
| 33 | 34 | 57 | 68 | 101 | |
| Total Assets | 53 | 57 | 83 | 101 | 135 |
Cash Flows
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 5 | 5 | 4 | 8 | -7 | |
| -5 | -5 | -5 | -11 | -11 | |
| -1 | 1 | 1 | 3 | 19 | |
| Net Cash Flow | 0 | 0 | 0 | 0 | 1 |
Ratios
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 55 | 57 | 67 | 49 | 37 |
| Inventory Days | 76 | 50 | 73 | 131 | 171 |
| Days Payable | 74 | 58 | 96 | 106 | 91 |
| Cash Conversion Cycle | 57 | 50 | 44 | 73 | 118 |
| Working Capital Days | 50 | 50 | 50 | 57 | 92 |
| ROCE % | 18% | 23% | 24% | 22% |
Documents
Announcements
-
Press Release
31 May 2025 - FY25 revenue ₹212.67 Cr (+28.87%), PAT ₹9.53 Cr (+42.47%), capacity expansion, sustainability efforts.
-
Structural Digital Database
30 May 2025 - SDD Compliance Certificate for the year ended March 31, 2025
-
Outcome of Board Meeting
30 May 2025 - Approved FY25 audited financial results; appointed secretarial and internal auditors for FY26-30.
-
Board Meeting Intimation
22 May 2025 - FORGE AUTO INTERNATIONAL LIMITED has informed about Board Meeting to be held on 30-May-2025 to consider and approve the Yearly Audited Financial results of the …
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
10 April 2025 - Certificate under Reg 74(5): all shares demat, no rematerialisation requests Q4 FY25
Annual reports
No data available.
Product Portfolio[1] The company manufactures short and long forks, flange yokes, ball studs, gear blanks, and stub axle assemblies for commercial vehicles, railway bogies, tractors, agricultural equipment, and sledgehammers.