Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 500493 | NSE: BHARATFORG

Bharat Forge Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 20, 2024, 11:13 pm

Market Cap 61,614 Cr.
Current Price 1,323
High / Low1,826/1,063
Stock P/E62.0
Book Value 156
Dividend Yield0.68 %
ROCE12.9 %
ROE12.7 %
Face Value 2.00
PEG Ratio3.19

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Bharat Forge Ltd

Competitors of Bharat Forge Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Happy Forgings Ltd 10,074 Cr. 1,0661,300/81338.9 1820.38 %22.7 %18.7 % 2.00
EL Forge Ltd 66.2 Cr. 32.635.2/9.1526.8 11.60.00 %%% 10.0
CIE Automotive India Ltd 17,432 Cr. 460628/40121.3 1631.09 %18.3 %20.3 % 10.0
Amforge Industries Ltd 16.4 Cr. 11.417.2/6.80 8.830.00 %3.55 %3.17 % 2.00
Tirupati Forge Ltd 528 Cr. 51.055.4/11.657.4 5.320.00 %18.3 %15.0 % 2.00
Industry Average13,723.00 Cr415.67187.78143.690.31%12.37%15.20%5.92

All Competitor Stocks of Bharat Forge Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales1,7232,0832,1082,3862,3953,5732,8513,0763,3533,6293,8773,7743,866
Expenses1,4431,6821,6671,8861,8953,0302,4262,6452,9143,1913,2823,1533,169
Operating Profit280401441499499543425432439438595621698
OPM %16%19%21%21%21%15%15%14%13%12%15%16%18%
Other Income-26152-21382017030443717675158
Interest342350232463405310997114124137
Depreciation161161167174176214181188186181206211224
Profit before tax-176269203341500337235235181177341337395
Tax %-20%21%25%21%16%31%32%40%56%28%37%36%36%
Net Profit-21021215327042223216014279128214215254
EPS in Rs-4.494.483.305.829.055.063.533.131.772.914.804.885.68

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales6,2795,1676,7047,6226,8096,3968,35810,1468,0566,33610,46112,91015,147
Expenses5,2824,4195,7836,2325,3975,2766,6358,0986,9845,5048,47811,17412,794
Operating Profit9977489211,3901,4131,1211,7232,0481,0728321,9831,7372,353
OPM %16%14%14%18%21%18%21%20%13%13%19%13%16%
Other Income919429822614839146199109-138288124192
Interest186167169136116100107127171108160299473
Depreciation302320357362453452467521548612730736822
Profit before tax6003556931,1189929601,1961,599462-251,3818271,250
Tax %30%43%30%32%32%26%37%35%24%-399%22%39%
Net Profit4202024827606757117541,033349-1271,077508811
EPS in Rs8.875.3210.7116.3814.5715.1316.3822.177.51-2.7123.2311.3518.27
Dividend Payout %23%32%21%23%26%25%27%23%47%-74%30%62%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-51.90%138.61%57.68%-11.18%5.33%6.05%37.00%-66.21%-136.39%948.03%-52.83%
Change in YoY Net Profit Growth (%)0.00%190.52%-80.94%-68.86%16.52%0.71%30.95%-103.22%-70.17%1084.42%-1000.86%

Bharat Forge Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:9%
5 Years:9%
3 Years:35%
TTM:8%
Compounded Profit Growth
10 Years:7%
5 Years:-3%
3 Years:59%
TTM:52%
Stock Price CAGR
10 Years:11%
5 Years:24%
3 Years:20%
1 Year:18%
Return on Equity
10 Years:13%
5 Years:9%
3 Years:12%
Last Year:13%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:36 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital47474747479393939393939393
Reserves2,2102,6373,3983,3674,0704,5575,2825,1255,3216,4766,6117,0767,184
Borrowings2,7842,5612,5463,3753,1243,2574,0294,4695,2715,9727,3137,9487,740
Other Liabilities2,5542,2902,2451,5041,6002,0692,1741,7952,4032,9514,2174,0683,976
Total Liabilities7,5957,5348,2368,2928,8419,97711,57811,48213,08815,49218,23519,18418,993
Fixed Assets2,9102,5342,6293,1343,2773,5003,6254,0024,7504,8706,1616,3096,100
CWIP6325838704094533448311,1439001,1257019911,806
Investments4168014968861,1921,5011,5241,6182,6072,6042,5691,8491,699
Other Assets3,6363,6174,2423,8633,9194,6325,5994,7204,8316,8938,80410,0349,388
Total Assets7,5957,5348,2368,2928,8419,97711,57811,48213,08815,49218,23519,18418,993

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +7357161,0351,3561,0529679111,5221,0205061,2941,664
Cash from Investing Activity +-232-244-467-888-737-722-1,196-1,114-1,511-690-1,666-665
Cash from Financing Activity +-330-640-360-448-401-314368-381578310280-203
Net Cash Flow173-16820819-86-69832687126-91796

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow997.00746.00919.00-1.00-2.00-2.00-2.00-2.00-3.00827.00-4.00-6.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days564741757785776881758774
Inventory Days188154131142161151160177249235191159
Days Payable153157144119127148118105167141132112
Cash Conversion Cycle9145289811188119140163169147121
Working Capital Days182258816475907711411210787
ROCE %11%15%21%17%13%18%20%7%3%11%8%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters45.25%45.25%45.25%45.25%45.26%45.26%45.26%45.26%45.26%45.26%45.26%45.26%
FIIs25.10%23.36%19.80%18.82%19.30%17.88%16.17%15.79%16.28%16.60%16.48%17.04%
DIIs15.67%20.02%23.55%24.33%24.55%26.09%27.70%28.61%27.95%27.74%28.06%27.96%
Government0.16%0.16%0.16%0.16%0.16%0.18%0.18%0.18%0.18%0.18%0.18%0.18%
Public13.81%11.20%11.23%11.44%10.72%10.60%10.70%10.17%10.35%10.22%10.04%9.58%
No. of Shareholders1,41,3461,51,0591,53,7181,56,4451,58,8451,55,7341,62,1051,56,6861,69,9541,79,6831,89,1041,82,988

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Emerging Equity Fund - Regular Plan8,132,7262.571004.62,661,7432024-11-20205.54%
Kotak Flexicap Fund - Regular Plan6,600,0001.84815.272,661,7432024-11-20147.96%
DSP Mid Cap Fund5,797,5254.33716.142,661,7432024-11-20117.81%
Kotak Equity Opportunities Fund - Regular Plan4,700,0003.17580.572,661,7432024-11-2076.58%
Mirae Asset Large & Midcap Fund3,772,6321.4466.012,661,7432024-11-2041.74%
Aditya Birla Sun Life Flexi Cap Fund3,540,0002.23437.282,661,7432024-11-2033%
Nippon India Growth Fund3,300,0001.67407.632,661,7432024-11-2023.98%
Mirae Asset Midcap Fund2,661,7432.29328.792,661,7432024-11-200%
SBI Magnum Midcap Fund2,343,5401.81289.492,661,7432024-11-20-11.95%
Canara Robeco Emerging Equities2,156,7031.34266.412,661,7432024-11-20-18.97%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)20.4311.3523.23-2.717.51
Diluted EPS (Rs.)20.4311.3523.23-2.717.51
Cash EPS (Rs.)37.6527.4339.5211.0620.18
Book Value[Excl.RevalReserv]/Share (Rs.)153.88144.78142.32116.98112.79
Book Value[Incl.RevalReserv]/Share (Rs.)153.88144.78142.32116.98112.79
Revenue From Operations / Share (Rs.)336.79277.26224.66136.08173.01
PBDIT / Share (Rs.)59.8241.6747.5022.1327.97
PBIT / Share (Rs.)41.6025.8731.828.9916.21
PBT / Share (Rs.)30.7918.4830.360.0910.84
Net Profit / Share (Rs.)19.4311.6423.84-2.088.42
NP After MI And SOA / Share (Rs.)20.4311.3523.23-2.717.51
PBDIT Margin (%)17.7615.0221.1416.2616.16
PBIT Margin (%)12.359.3314.166.609.37
PBT Margin (%)9.146.6613.510.076.26
Net Profit Margin (%)5.764.1910.61-1.534.86
NP After MI And SOA Margin (%)6.064.0910.34-1.994.34
Return on Networth / Equity (%)13.267.8716.46-2.336.70
Return on Capital Employeed (%)19.2311.9215.604.839.93
Return On Assets (%)4.912.876.93-0.953.02
Long Term Debt / Equity (X)0.250.260.270.400.35
Total Debt / Equity (X)1.051.020.860.840.74
Asset Turnover Ratio (%)0.830.500.480.320.42
Current Ratio (X)1.081.091.301.381.33
Quick Ratio (X)0.730.700.850.970.89
Inventory Turnover Ratio (X)2.251.691.821.151.36
Dividend Payout Ratio (NP) (%)0.0061.686.450.0079.85
Dividend Payout Ratio (CP) (%)0.0025.783.850.0031.12
Earning Retention Ratio (%)0.0038.3293.550.0020.15
Cash Earning Retention Ratio (%)0.0074.2296.150.0068.88
Interest Coverage Ratio (X)5.676.5013.799.577.60
Interest Coverage Ratio (Post Tax) (X)2.872.977.342.943.75
Enterprise Value (Cr.)58418.4241707.4437790.5231897.4214235.75
EV / Net Operating Revenue (X)3.733.233.615.031.77
EV / EBITDA (X)20.9721.4917.0930.9510.93
MarketCap / Net Operating Revenue (X)3.352.783.124.381.35
Retention Ratios (%)0.0038.3193.540.0020.14
Price / BV (X)7.335.354.975.132.09
Price / Net Operating Revenue (X)3.352.783.124.381.35
EarningsYield0.010.010.030.000.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Bharat Forge Ltd as of November 21, 2024 is: 1,236.70

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 21, 2024, Bharat Forge Ltd is Overvalued by 6.52% compared to the current share price 1,323.00

Intrinsic Value of Bharat Forge Ltd as of November 21, 2024 is: 1,477.35

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 21, 2024, Bharat Forge Ltd is Undervalued by 11.67% compared to the current share price 1,323.00

Last 5 Year EPS CAGR: 19.46%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (4,870.31 cr) compared to borrowings (4,645.31 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (8.08 cr) and profit (374.54 cr) over the years.
  1. The stock has a low average ROCE of 13.08%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 75.42, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 110.00, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Bharat Forge Ltd:
    1. Net Profit Margin: 5.76%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 19.23% (Industry Average ROCE: 10.31%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 13.26% (Industry Average ROE: 12.67%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 2.87
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.73
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 62 (Industry average Stock P/E: 140.83)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 1.05
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Bharat Forge Ltd. is a Public Limited Listed company incorporated on 19/06/1961 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L25209PN1961PLC012046 and registration number is 012046. Currently Company is involved in the business activities of Manufacture of other transport equipment. Company’s Total Operating Revenue is Rs. 6254.61 Cr. and Equity Capital is Rs. 93.13 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
ForgingsMundhwa, Pune Cantonment, Pune Maharashtra 411036secretarial@bharatforge.com
http://www.bharatforge.com
Management
NamePosition Held
Mr. B N KalyaniChairman & Managing Director
Mr. G K AgarwalDeputy Managing Director
Mr. Amit B KalyaniJoint Managing Director
Mr. B P KalyaniExecutive Director
Mr. S E TandaleExecutive Director
Mr. Murali G SivaramanIndependent Director
Mr. Dipak B ManeIndependent Director
Ms. Sonia SinghIndependent Director
Mr. Pratap G PawarIndependent Director
Mrs. Lalita D GupteIndependent Director
Mr. P H RavikumarIndependent Director
Mr. Vimal R BhandariIndependent Director
Mr. K B S AnandIndependent Director
Mr. Ashish Bharat RamNon Exe.Non Ind.Director

FAQ

What is the latest intrinsic value of Bharat Forge Ltd?

The latest intrinsic value of Bharat Forge Ltd as on 21 November 2024 is ₹1236.70, which is 6.52% lower than the current market price of ₹1,323.00.

What is the Market Cap of Bharat Forge Ltd?

The Market Cap of Bharat Forge Ltd is 61,614 Cr..

What is the current Stock Price of Bharat Forge Ltd as on 21 November 2024?

The current stock price of Bharat Forge Ltd as on 21 November 2024 is ₹1,323.

What is the High / Low of Bharat Forge Ltd stocks in FY 2024?

In FY 2024, the High / Low of Bharat Forge Ltd stocks is 1,826/1,063.

What is the Stock P/E of Bharat Forge Ltd?

The Stock P/E of Bharat Forge Ltd is 62.0.

What is the Book Value of Bharat Forge Ltd?

The Book Value of Bharat Forge Ltd is 156.

What is the Dividend Yield of Bharat Forge Ltd?

The Dividend Yield of Bharat Forge Ltd is 0.68 %.

What is the ROCE of Bharat Forge Ltd?

The ROCE of Bharat Forge Ltd is 12.9 %.

What is the ROE of Bharat Forge Ltd?

The ROE of Bharat Forge Ltd is 12.7 %.

What is the Face Value of Bharat Forge Ltd?

The Face Value of Bharat Forge Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Bharat Forge Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE