Leading Financial Service Provider in India | Canara Bank Securities Ltd

Forge Auto International Ltd.

Jul 10, 03:40 NSE 120.90(+ 20.15 20.00%)

Volume307200

Prev. Close
100.75

Open Price
100.75

Today's Low / High

99.05 120.90

Bid Price (Qty.)120.90 (4800)

Offer Price (Qty.)
0.00 (0)

52 Wk Low / High

60.00 120.90

Market Cap. ( ₹ in Cr. )	132.02	P/BV	4.80	Book Value ( ₹ )	25.17
52 Week High/Low ( ₹ )	121/60	FV/ML	10/1200	P/E(X)	13.86
Book Closure		EPS ( ₹ )	8.73	Div Yield (%)	0.00

Standalone

(₹ in Crs.)

Particulars	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
Net Sales/Income from operations	209.89	169.42	162.18	120.85	100.91
Other Operating Income	0.00	0.00	14.47	12.03	8.61
Total Income From Operations	209.89	169.42	176.65	132.88	109.52

EXPENDITURE
Consumption of Raw Materials	134.47	106.89	112.91	77.08	65.78
Increase/Decrease in Stocks	-17.06	-10.97	-7.49	1.35	-0.60
Employees Cost	12.17	11.25	8.07	6.21	4.50
Depreciation	3.14	1.95	2.07	1.80	1.36
Other Expenses	62.56	48.87	51.77	41.02	33.98
Total Expenses	195.28	157.98	167.33	127.46	105.03

P/L Before Other Inc. , Int., Excpt. Items & Tax	14.62	11.44	9.32	5.42	4.49
Other Income	2.78	1.42	1.00	1.12	0.23
P/L Before Interest, Excpt. Items & Tax	17.39	12.86	10.32	6.54	4.73
Interest	4.19	3.90	3.39	2.80	2.50
P/L Before Exceptional Items & Tax	13.20	8.96	6.93	3.74	2.23
P/L Before Tax	13.20	8.96	6.93	3.74	2.23
Tax	3.67	2.49	1.97	1.10	0.62
P/L After Tax from Ordinary Activities	9.53	6.46	4.96	2.64	1.61
Net Profit/Loss For the Period	9.53	6.46	4.96	2.64	1.61

Equity Share Capital	10.92	8.04	16.60	13.68	10.87
Reserves And Surplus	47.31	12.54	0.00	0.00	0.00
EPS Before Extra Ordinary *
Basic EPS (Rs.)	10.01	24.95	12.41	6.61	4.01
Diluted EPS (Rs.)	10.01	24.95	12.41	6.61	4.01
EPS After Extra Ordinary *
Basic EPS (Rs.)	10.01	24.95	12.41	6.61	4.01
Diluted EPS (Rs.)	10.01	24.95	12.41	6.61	4.01

PBITOE Margin (%)	6.96	6.75	5.27	4.07	4.10
PBTE Margin (%)	6.28	5.28	3.92	2.81	2.03
PBT Margin (%)	6.28	5.28	3.92	2.81	2.03
PAT Margin (%)	4.54	3.81	2.80	1.98	1.46

Markets

Annual Results

ANNUAL RESULTS

Forge Auto International Ltd.