Sona BLW Precision Forgings Ltd

Sona BLW Precision Forgings Ltd

₹ 706 3.60%
28 Mar - close price
About

Sona BLW Precision Forgings is an India-based automotive technology company. The company is engaged in designing, manufacturing and supplying engineered automotive systems and components such as differential assemblies, gears, conventional and micro-hybrid motors, BSG systems and EV Traction motors across all vehicle categories.
The company develops mechanical and electrical hardware systems, components as well as base and application software solutions.

Key Points

Started as a Joint Venture[1] The company was incorporated as Sona Okegawa Precision Forgings Ltd as a JV with Mitsubishi Metal Corporation Ltd. The name was later changed to Sona BLW Precision Forgings and in 2016, the agreement with Mitsubishi metal was terminated. In FY19, company acquired Comstar entities, a leading designer and manufacturer of charging systems, which created Sona Comstar.

  • Market Cap 41,439 Cr.
  • Current Price 706
  • High / Low 719 / 412
  • Stock P/E 81.7
  • Book Value 40.8
  • Dividend Yield 0.40 %
  • ROCE 21.8 %
  • ROE 18.2 %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 35.0% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 190%

Cons

  • Stock is trading at 17.3 times its book value

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
439 497 476 528 439 494 533 599 616 699 674 716 708
309 374 346 393 324 378 412 453 456 510 488 516 494
Operating Profit 130 123 131 135 116 116 122 147 160 189 186 201 215
OPM % 30% 25% 27% 26% 26% 24% 23% 24% 26% 27% 28% 28% 30%
0 8 13 0 5 48 6 7 13 35 4 24 -1
Interest 7 10 8 3 3 3 3 4 5 5 5 6 7
Depreciation 21 25 31 31 33 35 37 40 44 45 48 50 51
Profit before tax 102 96 105 101 85 126 88 110 123 174 136 168 155
Tax % 28% 27% 26% 26% 10% 1% 25% 24% 23% 17% 26% 22% 22%
74 70 78 75 76 124 66 83 96 144 102 130 122
EPS in Rs 15.60 1.22 1.34 1.29 1.30 2.13 1.12 1.42 1.63 2.45 1.74 2.23 2.08
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
331 346 365 503 609 699 539 1,400 1,939 2,469 2,797
239 263 294 398 445 501 388 1,014 1,439 1,831 2,007
Operating Profit 92 82 72 105 164 198 151 387 500 638 790
OPM % 28% 24% 20% 21% 27% 28% 28% 28% 26% 26% 28%
1 2 -38 2 7 3 0 23 63 40 61
Interest 29 22 18 19 18 16 23 32 17 16 23
Depreciation 12 19 17 17 22 29 34 86 130 167 195
Profit before tax 52 44 -2 71 131 156 94 291 417 495 634
Tax % 40% 34% -868% 36% 34% 35% 10% 26% 15% 22%
31 29 -16 45 86 101 84 216 354 388 498
EPS in Rs 11.22 10.42 -5.76 16.19 31.02 36.28 17.83 3.77 6.05 6.63 8.50
Dividend Payout % 0% 0% 0% 0% 0% 0% 238% 502% 25% 42%
Compounded Sales Growth
10 Years: %
5 Years: 32%
3 Years: 66%
TTM: 25%
Compounded Profit Growth
10 Years: %
5 Years: 35%
3 Years: 66%
TTM: 37%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 70%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 19%
Last Year: 18%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 28 28 28 28 28 28 47 573 584 585 585
Reserves 156 183 167 212 298 399 1,084 788 1,389 1,664 1,806
159 156 149 158 161 145 330 443 147 291 361
81 61 73 91 127 167 105 318 386 435 609
Total Liabilities 423 428 416 489 614 738 1,566 2,122 2,506 2,976 3,361
125 125 124 105 165 275 364 1,085 1,261 1,473 1,514
CWIP 9 8 4 6 12 13 50 83 147 91 76
Investments 199 200 159 162 174 173 860 155 163 370 558
91 96 128 216 264 278 292 798 935 1,042 1,214
Total Assets 423 428 416 489 614 738 1,566 2,122 2,506 2,976 3,361

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
38 23 112 143 161 121 395 500
-12 -12 -98 -113 -886 -117 -318 -512
-25 -10 -15 -31 760 -79 -62 20
Net Cash Flow 1 1 -0 -2 34 -75 15 8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 49 58 66 87 85 79 90 104 82 87
Inventory Days 100 77 94 107 149 121 147 169 131 90
Days Payable 132 93 122 142 193 123 131 128 81 77
Cash Conversion Cycle 16 42 38 52 41 77 106 145 132 99
Working Capital Days -11 13 -4 59 79 26 44 124 94 83
ROCE % 18% 16% 24% 34% 32% 12% 21% 21% 22%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
67.30% 67.30% 67.18% 67.18% 67.18% 53.58% 53.53% 33.00% 29.76% 29.76% 29.71%
13.89% 10.38% 9.77% 8.79% 8.80% 11.56% 11.27% 24.69% 31.68% 33.35% 32.88%
15.16% 16.43% 15.97% 16.42% 16.12% 24.52% 24.37% 31.28% 28.20% 27.50% 27.90%
3.65% 5.88% 7.08% 7.61% 7.90% 10.32% 10.83% 11.01% 10.35% 9.39% 9.51%
No. of Shareholders 2,28,1132,54,0663,48,9473,95,3674,00,0044,67,1284,79,6514,82,5174,70,8184,43,1734,40,928

* 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.

Documents