BHARAT FORGE 2020-21 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

BHARAT FORGE 2020-21 Annual Report Analysis
Tue, 10 Aug

BHARAT FORGE has announced its results for the year ended March 2021. Let us have a look at the detailed performance review of the company during FY20-21.

BHARAT FORGE Income Statement Analysis

  • Operating income during the year fell 21.3% on a year-on-year (YoY) basis.
  • The company's operating profit decreased by 47.0% YoY during the fiscal. Operating profit margins witnessed a fall and stood at 8.6% in FY21 as against 12.8% in FY20.
  • Depreciation charges increased by 11.1% and finance costs decreased by 37.1% YoY, respectively.
  • Other income declined by 10.1% YoY.
  • Net profit for the year declined by 124.7% YoY.
  • Net profit margins during the year declined from 4.8% in FY20 to 1.5% in FY21.

BHARAT FORGE Income Statement 2020-21

No. of Mths Year Ending 12 Mar-20* 12 Mar-21* % Change
Net Sales Rs m 80,558 63,363 -21.3%
Other income Rs m 1,879 1,689 -10.1%
Total Revenues Rs m 82,437 65,052 -21.1%
Gross profit Rs m 10,314 5,471 -47.0%
Depreciation Rs m 5,433 6,037 11.1%
Interest Rs m 1,713 1,077 -37.1%
Profit before tax Rs m 5,046 45 -99.1%
Tax Rs m 1,125 1,015 -9.7%
Profit after tax Rs m 3,921 -970 -124.7%
Gross profit margin % 12.8 8.6
Effective tax rate % 22.3 2,245.8
Net profit margin % 4.8 -1.5
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Going LIVE Today at 5pm: The EV Gold Rush Special Event

BHARAT FORGE Balance Sheet Analysis

  • The company's current liabilities during FY21 stood at Rs 45 billion as compared to Rs 40 billion in FY20, thereby witnessing an increase of 13.9%.
  • Long-term debt stood at Rs 22 billion as compared to Rs 19 billion during FY20, a growth of 18.3%.
  • Current assets rose 18% and stood at Rs 62 billion, while fixed assets rose 11% and stood at Rs 69 billion in FY21.
  • Overall, the total assets and liabilities for FY21 stood at Rs 131 billion as against Rs 115 billion during FY20, thereby witnessing a growth of 14%.

BHARAT FORGE Balance Sheet as on March 2021

No. of Mths Year Ending 12 Mar-20* 12 Mar-21* % Change
Networth Rs m 52,197 54,151 3.7
 
Current Liabilities Rs m 39,674 45,177 13.9
Long-term Debt Rs m 18,747 22,172 18.3
Total Liabilities Rs m 114,824 130,878 14.0
 
Current assets Rs m 52,711 62,144 17.9
Fixed Assets Rs m 62,114 68,733 10.7
Total Assets Rs m 114,824 130,878 14.0
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



BHARAT FORGE Cash Flow Statement Analysis

  • BHARAT FORGE's cash flow from operating activities (CFO) during FY21 stood at Rs 10 billion on a YoY basis.
  • Cash flow from investing activities (CFI) during FY21 stood at Rs -15 billion, an improvement of 33.5% on a YoY basis.
  • Cash flow from financial activities (CFF) during FY21 stood at Rs 6 billion, an improvement of 252% on a YoY basis.
  • Overall, net cash flows for the company during FY21 stood at Rs 1 billion from the Rs 264 million net cash flows seen during FY20.

BHARAT FORGE Cash Flow Statement 2020-21

Particulars No. of months 12 12 % Change
Year Ending Mar-20 Mar-21
Cash Flow from Operating Activities Rs m 15,220 10,200 -33.0%
Cash Flow from Investing Activities Rs m -11,322 -15,111 -
Cash Flow from Financing Activities Rs m -3,814 5,783 -
Net Cash Flow Rs m 264 1,347 410.0%
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Current Valuations for BHARAT FORGE

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs -2.1, an decline from the EPS of Rs 8.4 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 751.5, stands at -360.6 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 3.8 times, while the price to sales ratio stands at 3.2 times.
  • The company's price to cash flow (P/CF) ratio stood at 69.1 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-20* 12 Mar-21*
Sales per share (Unadj.) Rs 173.0 136.1
TTM Earnings per share Rs 8.4 -2.1
Diluted earnings per share Rs 8.4 -2.1
Price to Cash Flow x 37.4 69.1
TTM P/E ratio x -360.6 -360.6
Price / Book Value ratio x 3.4 3.8
Market Cap Rs m 349,890 349,890
Dividends per share (Unadj.) Rs 3.5 2.0
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



Ratio Analysis for BHARAT FORGE

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 1.4x during FY21, from 1.3x during FY20. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio deteriorated and stood at 1.0x during FY21, from 3.9x during FY20. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company declined and down at -1.8% during FY21, from 7.5% during FY21. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company declined and down at 1.5% during FY21, from 9.5% during FY20. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company declined and down at 0.1% during FY21, from 4.9% during FY20. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-20* 12 Mar-21*
Current ratio x 1.3 1.4
Debtors’ Days Days 68 81
Interest coverage x 3.9 1.0
Debt to equity ratio x 0.4 0.4
Return on assets % 4.9 0.1
Return on equity % 7.5 -1.8
Return on capital employed % 9.5 1.5
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Accord Fintech, Equitymaster



To see how BHARAT FORGE has performed over the last 5 years, please visit here.

BHARAT FORGE Share Price Performance

Over the last one year, BHARAT FORGE share price has moved up from Rs 422.8 to Rs 751.5, registering a gain of Rs 328.8 or around 77.8%.

Overall, the S&P BSE SENSEX is up 43.5% over the year.

(To know more, check out historical annual results for BHARAT FORGE and quarterly results for BHARAT FORGE)

Equitymaster requests your view! Post a comment on "BHARAT FORGE 2020-21 Annual Report Analysis". Click here!

  

Related Views on News

BHARAT FORGE Announces Quarterly Results (1QFY22); Net Profit Up 229.0% (Quarterly Result Update)

Aug 16, 2021 | Updated on Aug 16, 2021

For the quarter ended June 2021, BHARAT FORGE has posted a net profit of Rs 2 bn (up 229.0% YoY). Sales on the other hand came in at Rs 21 bn (up 82.6% YoY). Read on for a complete analysis of BHARAT FORGE's quarterly results.

BHARAT FORGE 2019-20 Annual Report Analysis (Annual Result Update)

Oct 21, 2020 | Updated on Oct 21, 2020

Here's an analysis of the annual report of BHARAT FORGE for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of BHARAT FORGE. Also includes updates on the valuation of BHARAT FORGE.

BHARAT FORGE Announces Quarterly Results (3QFY20); Net Profit Down 58.7% (Quarterly Result Update)

Feb 17, 2020 | Updated on Feb 17, 2020

For the quarter ended December 2019, BHARAT FORGE has posted a net profit of Rs 1 bn (down 58.7% YoY). Sales on the other hand came in at Rs 11 bn (down 36.4% YoY). Read on for a complete analysis of BHARAT FORGE's quarterly results.

More Views on News

Most Popular

5 Green Energy Stocks to Watch as India Readies for a Revolution(Views On News)

Oct 13, 2021

The excitement around green energy stocks has opened up a huge contrarian opportunity in the traditional energy space.

Could HDFC Bank be a Big EV Winner? The Answer Will Surprise You...(Profit Hunter)

Oct 13, 2021

Why should investors take it for granted that India's Tesla will be one of the major auto stocks?

Tata Group Stocks are on Fire: Which one Should You Buy?(Profit Hunter)

Oct 15, 2021

Tata group stocks are on fire. Find out which one deserves your attention.

Massive Surge in the Shares of Tata Motors Today. Key Factors Favouring the Rally(Views On News)

Oct 13, 2021

Tata Motors zooms 23% after report of TPG investing Rs 75 bn in EV arm.

India's Big PSU Selloff: Watch Out for these Top Stocks(Views On News)

Oct 15, 2021

The government's plan to divest its stakes in PSUs could spark off a rally in these four stocks.

More

Become A Smarter Investor
In Just 5 Minutes

Multibagger Stock Guide 2022
Get our special report Multibagger Stocks Guide (2022 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

TRACK BHARAT FORGE

  • Track your investment in BHARAT FORGE with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

BHARAT FORGE 5-YR ANALYSIS

COMPARE BHARAT FORGE WITH

MARKET STATS