Federal-Mogul Goetze (India) Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 26, 2025, 3:55 pm

Market Cap	2,960 Cr.
Current Price	532
High / Low	556/308
Stock P/E	18.3
Book Value	228
Dividend Yield	0.00 %
ROCE	19.0 %
ROE	13.6 %
Face Value	10.0
PEG Ratio	0.09

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Federal-Mogul Goetze (India) Ltd

Competitors of Federal-Mogul Goetze (India) Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
IP Rings Ltd	177 Cr.	140	262/108		80.0	0.00 %	3.01 %	4.27 %	10.0
Talbros Automotive Components Ltd	1,802 Cr.	292	396/200	19.1	102	0.24 %	19.5 %	16.1 %	2.00
Sundram Fasteners Ltd	20,710 Cr.	987	1,506/831	38.4	181	0.73 %	17.1 %	14.9 %	1.00
Sintercom India Ltd	353 Cr.	128	186/110	527	36.9	0.00 %	4.52 %	0.66 %	10.0
Shriram Pistons & Rings Ltd	10,667 Cr.	2,421	2,591/1,556	21.0	543	0.41 %	26.0 %	23.5 %	10.0
Industry Average	11,848.17 Cr	3,173.88		75.38	538.22	0.79%	16.46%	14.41%	7.25

All Competitor Stocks of Federal-Mogul Goetze (India) Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	356	402	429	393	410	411	442	415	428	445	464	433	459
Expenses	307	355	376	338	356	355	380	367	355	382	395	378	362
Operating Profit	49	47	54	55	53	56	63	48	72	63	69	55	97
OPM %	14%	12%	12%	14%	13%	14%	14%	11%	17%	14%	15%	13%	21%
Other Income	3	4	4	4	8	7	6	10	9	11	11	10	12
Interest	2	1	1	1	1	1	1	1	1	1	1	1	2
Depreciation	21	21	21	21	20	21	21	21	22	21	22	22	22
Profit before tax	29	29	35	37	40	41	47	35	59	51	57	42	85
Tax %	24%	26%	26%	30%	15%	24%	29%	26%	26%	27%	29%	27%	27%
Net Profit	22	21	26	26	34	31	33	26	43	37	41	31	61
EPS in Rs	3.71	3.58	4.45	4.40	5.70	5.38	5.78	4.40	7.25	6.38	6.87	5.20	10.68

Last Updated: May 31, 2025, 9:17 am

Below is a detailed analysis of the quarterly data for Federal-Mogul Goetze (India) Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 459.00 Cr.. The value appears strong and on an upward trend. It has increased from 433.00 Cr. (Dec 2024) to 459.00 Cr., marking an increase of 26.00 Cr..
For Expenses, as of Mar 2025, the value is 362.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 378.00 Cr. (Dec 2024) to 362.00 Cr., marking a decrease of 16.00 Cr..
For Operating Profit, as of Mar 2025, the value is 97.00 Cr.. The value appears strong and on an upward trend. It has increased from 55.00 Cr. (Dec 2024) to 97.00 Cr., marking an increase of 42.00 Cr..
For OPM %, as of Mar 2025, the value is 21.00%. The value appears strong and on an upward trend. It has increased from 13.00% (Dec 2024) to 21.00%, marking an increase of 8.00%.
For Other Income, as of Mar 2025, the value is 12.00 Cr.. The value appears strong and on an upward trend. It has increased from 10.00 Cr. (Dec 2024) to 12.00 Cr., marking an increase of 2.00 Cr..
For Interest, as of Mar 2025, the value is 2.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.00 Cr. (Dec 2024) to 2.00 Cr., marking an increase of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 22.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 22.00 Cr..
For Profit before tax, as of Mar 2025, the value is 85.00 Cr.. The value appears strong and on an upward trend. It has increased from 42.00 Cr. (Dec 2024) to 85.00 Cr., marking an increase of 43.00 Cr..
For Tax %, as of Mar 2025, the value is 27.00%. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 27.00%.
For Net Profit, as of Mar 2025, the value is 61.00 Cr.. The value appears strong and on an upward trend. It has increased from 31.00 Cr. (Dec 2024) to 61.00 Cr., marking an increase of 30.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 10.68. The value appears strong and on an upward trend. It has increased from 5.20 (Dec 2024) to 10.68, marking an increase of 5.48.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 16, 2025, 5:35 pm

Metric	Dec 2013	Mar 2015n n 15m	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	1,157	1,578	1,329	1,279	1,325	1,342	1,085	1,107	1,343	1,634	1,696	1,800
Expenses	1,012	1,390	1,152	1,064	1,097	1,115	953	979	1,177	1,423	1,453	1,516
Operating Profit	145	189	178	215	228	227	132	128	166	211	243	284
OPM %	13%	12%	13%	17%	17%	17%	12%	12%	12%	13%	14%	16%
Other Income	5	18	18	11	11	14	11	-33	7	18	28	44
Interest	25	33	26	17	7	6	4	3	5	5	6	6
Depreciation	69	93	78	79	77	86	93	84	87	84	85	87
Profit before tax	56	79	91	130	155	149	47	8	81	141	181	235
Tax %	36%	36%	40%	36%	38%	36%	17%	37%	27%	24%	26%	28%
Net Profit	36	51	55	84	96	96	39	5	59	107	133	170
EPS in Rs	4.88	7.10	8.56	15.05	15.88	15.71	5.84	0.10	9.71	18.13	22.81	29.13
Dividend Payout %	143%	123%	65%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	52.73%	14.29%	0.00%	-59.38%	-87.18%	1080.00%	81.36%	24.30%	27.82%
Change in YoY Net Profit Growth (%)	0.00%	-38.44%	-14.29%	-59.38%	-27.80%	1167.18%	-998.64%	-57.06%	3.52%

Federal-Mogul Goetze (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	1%
5 Years:	11%
3 Years:	10%
TTM:	6%

Compounded Profit Growth
10 Years:	15%
5 Years:	37%
3 Years:	43%
TTM:	25%

Stock Price CAGR
10 Years:	4%
5 Years:	6%
3 Years:	25%
1 Year:	20%

Return on Equity
10 Years:	10%
5 Years:	9%
3 Years:	12%
Last Year:	14%

Last Updated: Unknown

Balance Sheet

Last Updated: June 16, 2025, 12:10 pm

Month	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	56	56	56	56	56	56	56	56	56	56	56	56
Reserves	382	415	455	558	648	739	762	765	820	924	1,055	1,212
Borrowings	178	195	181	83	25	23	1	10	9	8	8	3
Other Liabilities	334	374	423	384	361	353	356	489	456	499	472	491
Total Liabilities	950	1,040	1,115	1,080	1,089	1,170	1,175	1,319	1,340	1,487	1,590	1,762
Fixed Assets	496	486	540	534	554	578	555	547	528	508	534	516
CWIP	33	57	32	48	35	28	42	29	48	85	55	24
Investments	0	0	0	0	0	0	0	0	2	2	2	2
Other Assets	421	496	543	499	500	563	578	743	762	893	999	1,220
Total Assets	950	1,040	1,115	1,080	1,089	1,170	1,175	1,319	1,340	1,487	1,590	1,762

Below is a detailed analysis of the balance sheet data for Federal-Mogul Goetze (India) Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 56.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 56.00 Cr..
For Reserves, as of Mar 2025, the value is 1,212.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,055.00 Cr. (Mar 2024) to 1,212.00 Cr., marking an increase of 157.00 Cr..
For Borrowings, as of Mar 2025, the value is 3.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 8.00 Cr. (Mar 2024) to 3.00 Cr., marking a decrease of 5.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 491.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 472.00 Cr. (Mar 2024) to 491.00 Cr., marking an increase of 19.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 1,762.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,590.00 Cr. (Mar 2024) to 1,762.00 Cr., marking an increase of 172.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 516.00 Cr.. The value appears to be declining and may need further review. It has decreased from 534.00 Cr. (Mar 2024) to 516.00 Cr., marking a decrease of 18.00 Cr..
For CWIP, as of Mar 2025, the value is 24.00 Cr.. The value appears to be declining and may need further review. It has decreased from 55.00 Cr. (Mar 2024) to 24.00 Cr., marking a decrease of 31.00 Cr..
For Investments, as of Mar 2025, the value is 2.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 2.00 Cr..
For Other Assets, as of Mar 2025, the value is 1,220.00 Cr.. The value appears strong and on an upward trend. It has increased from 999.00 Cr. (Mar 2024) to 1,220.00 Cr., marking an increase of 221.00 Cr..
For Total Assets, as of Mar 2025, the value is 1,762.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,590.00 Cr. (Mar 2024) to 1,762.00 Cr., marking an increase of 172.00 Cr..

Notably, the Reserves (1,212.00 Cr.) exceed the Borrowings (3.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Month		Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	115	126	192	159	138	133	191	152	111	210	160	221
Cash from Investing Activity +	-89	-97	-115	-86	-72	-121	-81	-20	-130	-58	-62	-17
Cash from Financing Activity +	-25	-22	-46	-100	-69	-8	-32	-8	-8	-8	-10	-12
Net Cash Flow	1	8	32	-27	-3	4	78	124	-27	144	88	192

Free Cash Flow

Month	Dec 2013	Mar 2015n n 15m	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-33.00	189.00	-3.00	132.00	203.00	204.00	131.00	118.00	157.00	203.00	235.00	281.00

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

Month	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	48	49	42	53	55	60	65	66	87	72	61	61
Inventory Days	124	153	139	166	177	178	195	208	185	140	110	112
Days Payable	147	166	142	183	173	160	161	211	287	230	192	186
Cash Conversion Cycle	25	36	40	36	59	79	100	63	-15	-18	-21	-13
Working Capital Days	41	50	45	50	44	58	72	61	49	45	25	32
ROCE %	8%	13%	16%	16%	20%	21%	19%	6%	6%	10%	15%	17%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	74.98%	74.98%	74.98%	74.98%	74.98%	74.98%	74.98%	74.98%	74.98%	74.98%	74.98%	74.98%
FIIs	0.02%	0.04%	0.21%	0.14%	0.18%	0.49%	0.63%	0.45%	0.44%	0.53%	0.76%	0.47%
DIIs	1.92%	1.87%	1.48%	1.43%	1.43%	1.43%	1.13%	1.13%	0.61%	0.00%	0.13%	0.31%
Public	23.07%	23.11%	23.32%	23.43%	23.39%	23.09%	23.24%	23.42%	23.94%	24.47%	24.13%	24.23%
No. of Shareholders	32,162	30,203	28,203	26,430	25,800	31,157	32,038	35,212	35,142	32,331	31,065	31,482

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
ICICI Prudential ESG Fund	628,817	1.76	22.64	628,817	2025-04-22 15:56:58	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	22.81	18.13	9.71	0.10	5.84
Diluted EPS (Rs.)	22.81	18.13	9.71	0.10	5.84
Cash EPS (Rs.)	39.18	34.34	26.22	15.91	23.64
Book Value[Excl.RevalReserv]/Share (Rs.)	212.89	188.96	169.68	159.43	158.86
Book Value[Incl.RevalReserv]/Share (Rs.)	212.89	188.96	169.68	159.43	158.86
Revenue From Operations / Share (Rs.)	304.79	293.74	241.34	199.01	195.10
PBDIT / Share (Rs.)	48.58	41.09	30.90	24.53	25.67
PBIT / Share (Rs.)	33.37	26.05	15.25	9.51	8.99
PBT / Share (Rs.)	32.51	25.35	14.48	1.42	8.38
Net Profit / Share (Rs.)	23.97	19.30	10.57	0.88	6.96
NP After MI And SOA / Share (Rs.)	22.81	18.13	9.71	0.79	5.84
PBDIT Margin (%)	15.94	13.98	12.80	12.32	13.15
PBIT Margin (%)	10.95	8.86	6.31	4.77	4.60
PBT Margin (%)	10.66	8.63	6.00	0.71	4.29
Net Profit Margin (%)	7.86	6.57	4.38	0.44	3.56
NP After MI And SOA Margin (%)	7.48	6.17	4.02	0.39	2.99
Return on Networth / Equity (%)	11.42	10.29	6.17	0.53	3.97
Return on Capital Employeed (%)	15.30	13.25	8.57	5.39	5.32
Return On Assets (%)	7.97	6.78	4.03	0.33	2.76
Asset Turnover Ratio (%)	1.10	1.16	1.05	0.92	0.96
Current Ratio (X)	2.50	2.12	2.01	2.06	2.29
Quick Ratio (X)	1.98	1.62	1.48	1.51	1.46
Inventory Turnover Ratio (X)	3.21	3.31	2.75	1.97	1.69
Interest Coverage Ratio (X)	56.05	59.05	40.21	60.23	42.33
Interest Coverage Ratio (Post Tax) (X)	28.66	28.74	14.76	22.05	12.48
Enterprise Value (Cr.)	1446.67	1436.39	1359.96	1417.28	1694.39
EV / Net Operating Revenue (X)	0.85	0.87	1.01	1.28	1.56
EV / EBITDA (X)	5.35	6.28	7.91	10.38	11.87
MarketCap / Net Operating Revenue (X)	1.06	1.04	1.10	1.41	1.61
Price / BV (X)	1.61	1.73	1.69	1.91	2.14
Price / Net Operating Revenue (X)	1.06	1.04	1.10	1.41	1.61
EarningsYield	0.07	0.05	0.03	0.00	0.01

After reviewing the key financial ratios for Federal-Mogul Goetze (India) Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 22.81. This value is within the healthy range. It has increased from 18.13 (Mar 23) to 22.81, marking an increase of 4.68.
For Diluted EPS (Rs.), as of Mar 24, the value is 22.81. This value is within the healthy range. It has increased from 18.13 (Mar 23) to 22.81, marking an increase of 4.68.
For Cash EPS (Rs.), as of Mar 24, the value is 39.18. This value is within the healthy range. It has increased from 34.34 (Mar 23) to 39.18, marking an increase of 4.84.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 212.89. It has increased from 188.96 (Mar 23) to 212.89, marking an increase of 23.93.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 212.89. It has increased from 188.96 (Mar 23) to 212.89, marking an increase of 23.93.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 304.79. It has increased from 293.74 (Mar 23) to 304.79, marking an increase of 11.05.
For PBDIT / Share (Rs.), as of Mar 24, the value is 48.58. This value is within the healthy range. It has increased from 41.09 (Mar 23) to 48.58, marking an increase of 7.49.
For PBIT / Share (Rs.), as of Mar 24, the value is 33.37. This value is within the healthy range. It has increased from 26.05 (Mar 23) to 33.37, marking an increase of 7.32.
For PBT / Share (Rs.), as of Mar 24, the value is 32.51. This value is within the healthy range. It has increased from 25.35 (Mar 23) to 32.51, marking an increase of 7.16.
For Net Profit / Share (Rs.), as of Mar 24, the value is 23.97. This value is within the healthy range. It has increased from 19.30 (Mar 23) to 23.97, marking an increase of 4.67.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 22.81. This value is within the healthy range. It has increased from 18.13 (Mar 23) to 22.81, marking an increase of 4.68.
For PBDIT Margin (%), as of Mar 24, the value is 15.94. This value is within the healthy range. It has increased from 13.98 (Mar 23) to 15.94, marking an increase of 1.96.
For PBIT Margin (%), as of Mar 24, the value is 10.95. This value is within the healthy range. It has increased from 8.86 (Mar 23) to 10.95, marking an increase of 2.09.
For PBT Margin (%), as of Mar 24, the value is 10.66. This value is within the healthy range. It has increased from 8.63 (Mar 23) to 10.66, marking an increase of 2.03.
For Net Profit Margin (%), as of Mar 24, the value is 7.86. This value is within the healthy range. It has increased from 6.57 (Mar 23) to 7.86, marking an increase of 1.29.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 7.48. This value is below the healthy minimum of 8. It has increased from 6.17 (Mar 23) to 7.48, marking an increase of 1.31.
For Return on Networth / Equity (%), as of Mar 24, the value is 11.42. This value is below the healthy minimum of 15. It has increased from 10.29 (Mar 23) to 11.42, marking an increase of 1.13.
For Return on Capital Employeed (%), as of Mar 24, the value is 15.30. This value is within the healthy range. It has increased from 13.25 (Mar 23) to 15.30, marking an increase of 2.05.
For Return On Assets (%), as of Mar 24, the value is 7.97. This value is within the healthy range. It has increased from 6.78 (Mar 23) to 7.97, marking an increase of 1.19.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.10. It has decreased from 1.16 (Mar 23) to 1.10, marking a decrease of 0.06.
For Current Ratio (X), as of Mar 24, the value is 2.50. This value is within the healthy range. It has increased from 2.12 (Mar 23) to 2.50, marking an increase of 0.38.
For Quick Ratio (X), as of Mar 24, the value is 1.98. This value is within the healthy range. It has increased from 1.62 (Mar 23) to 1.98, marking an increase of 0.36.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 3.21. This value is below the healthy minimum of 4. It has decreased from 3.31 (Mar 23) to 3.21, marking a decrease of 0.10.
For Interest Coverage Ratio (X), as of Mar 24, the value is 56.05. This value is within the healthy range. It has decreased from 59.05 (Mar 23) to 56.05, marking a decrease of 3.00.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 28.66. This value is within the healthy range. It has decreased from 28.74 (Mar 23) to 28.66, marking a decrease of 0.08.
For Enterprise Value (Cr.), as of Mar 24, the value is 1,446.67. It has increased from 1,436.39 (Mar 23) to 1,446.67, marking an increase of 10.28.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 0.85. This value is below the healthy minimum of 1. It has decreased from 0.87 (Mar 23) to 0.85, marking a decrease of 0.02.
For EV / EBITDA (X), as of Mar 24, the value is 5.35. This value is within the healthy range. It has decreased from 6.28 (Mar 23) to 5.35, marking a decrease of 0.93.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.06. This value is within the healthy range. It has increased from 1.04 (Mar 23) to 1.06, marking an increase of 0.02.
For Price / BV (X), as of Mar 24, the value is 1.61. This value is within the healthy range. It has decreased from 1.73 (Mar 23) to 1.61, marking a decrease of 0.12.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.06. This value is within the healthy range. It has increased from 1.04 (Mar 23) to 1.06, marking an increase of 0.02.
For EarningsYield, as of Mar 24, the value is 0.07. This value is below the healthy minimum of 5. It has increased from 0.05 (Mar 23) to 0.07, marking an increase of 0.02.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Federal-Mogul Goetze (India) Ltd as of June 26, 2025 is: 463.04

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 June 26, 2025, Federal-Mogul Goetze (India) Ltd is Overvalued by 12.96% compared to the current share price 532.00

Intrinsic Value of Federal-Mogul Goetze (India) Ltd as of June 26, 2025 is: 1,440.41

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 June 26, 2025, Federal-Mogul Goetze (India) Ltd is Undervalued by 170.75% compared to the current share price 532.00

Last 5 Year EPS CAGR: 211.08%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (727.92 cr) compared to borrowings (60.33 cr), indicating strong financial stability. The company has shown consistent growth in sales (1.00 cr) and profit (112.75 cr) over the years.	The stock has a low average ROCE of 13.92%, which may not be favorable. The stock has a high average Working Capital Days of 47.67, which may not be favorable. The stock has a high average Cash Conversion Cycle of 30.92, 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 Federal-Mogul Goetze (India) Ltd:
1. Net Profit Margin: 7.86%
  - 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: 15.3% (Industry Average ROCE: 16.46%)
  - 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%: 11.42% (Industry Average ROE: 14.41%)
  - 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): 28.66
  - 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: 1.98
  - 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: 18.3 (Industry average Stock P/E: 69.1)
  - 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: 0
  - 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

Federal-Mogul Goetze (India) Ltd. is a Public Limited Listed company incorporated on 26/11/1954 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74899DL1954PLC002452 and registration number is 002452. Currently Company is involved in the business activities of Manufacture of engines and turbines, except aircraft, vehicle and cycle engines. Company's Total Operating Revenue is Rs. 1769.29 Cr. and Equity Capital is Rs. 55.63 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Auto Ancl - Engine Parts	DLF Prime Towers, 10 Ground Floor, New Delhi Delhi 110020	investorgrievance@tenneco.com http://www.federalmogulgoetzeindia.net

Management
Name	Position Held
Mr. K N Subramanian	Chairman & Director
Mr. T Kannan	Managing Director
Dr. Khalid Iqbal Khan	Whole Time Director - Legal & Co. Secretary
Mr. Rajesh Sihna	Whole Time Director
Mr. Manish Chadha	Director - Finance & CFO
Mr. K C Sundareshan Pillai	Director
Ms. Nalini Jolly	Director

FAQ

What is the intrinsic value of Federal-Mogul Goetze (India) Ltd?

Federal-Mogul Goetze (India) Ltd's intrinsic value (as of 26 June 2025) is 463.04 — 12.96% lower the current market price of 532.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 2,960 Cr. market cap, FY2025-2026 high/low of 556/308, reserves of 1,212 Cr, and liabilities of 1,762 Cr.

What is the Market Cap of Federal-Mogul Goetze (India) Ltd?

The Market Cap of Federal-Mogul Goetze (India) Ltd is 2,960 Cr..

What is the current Stock Price of Federal-Mogul Goetze (India) Ltd as on 26 June 2025?

The current stock price of Federal-Mogul Goetze (India) Ltd as on 26 June 2025 is 532.

What is the High / Low of Federal-Mogul Goetze (India) Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Federal-Mogul Goetze (India) Ltd stocks is ₹556/308.

What is the Stock P/E of Federal-Mogul Goetze (India) Ltd?

The Stock P/E of Federal-Mogul Goetze (India) Ltd is 18.3.

What is the Book Value of Federal-Mogul Goetze (India) Ltd?

The Book Value of Federal-Mogul Goetze (India) Ltd is 228.

What is the Dividend Yield of Federal-Mogul Goetze (India) Ltd?

The Dividend Yield of Federal-Mogul Goetze (India) Ltd is 0.00 %.

What is the ROCE of Federal-Mogul Goetze (India) Ltd?

The ROCE of Federal-Mogul Goetze (India) Ltd is 19.0 %.

What is the ROE of Federal-Mogul Goetze (India) Ltd?

The ROE of Federal-Mogul Goetze (India) Ltd is 13.6 %.

What is the Face Value of Federal-Mogul Goetze (India) Ltd?

The Face Value of Federal-Mogul Goetze (India) Ltd is 10.0.