FORBES & CO.. | WINDSOR MACHINES | FORBES & CO../ WINDSOR MACHINES |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 23.1 | 64.0 | 36.0% | View Chart |
P/BV | x | 6.3 | 2.1 | 305.0% | View Chart |
Dividend Yield | % | 8.2 | 1.1 | 727.8% |
FORBES & CO.. WINDSOR MACHINES |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
FORBES & CO.. Mar-23 |
WINDSOR MACHINES Mar-23 |
FORBES & CO../ WINDSOR MACHINES |
5-Yr Chart Click to enlarge
|
||
High | Rs | 964 | 57 | 1,680.2% | |
Low | Rs | 331 | 28 | 1,175.8% | |
Sales per share (Unadj.) | Rs | 342.6 | 58.1 | 589.4% | |
Earnings per share (Unadj.) | Rs | 148.3 | 0.7 | 20,745.5% | |
Cash flow per share (Unadj.) | Rs | 169.4 | 2.9 | 5,928.5% | |
Dividends per share (Unadj.) | Rs | 65.00 | 1.00 | 6,500.0% | |
Avg Dividend yield | % | 10.0 | 2.3 | 429.3% | |
Book value per share (Unadj.) | Rs | 126.4 | 43.2 | 292.8% | |
Shares outstanding (eoy) | m | 12.90 | 64.93 | 19.9% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 0.7 | 256.9% | |
Avg P/E ratio | x | 4.4 | 59.8 | 7.3% | |
P/CF ratio (eoy) | x | 3.8 | 15.0 | 25.5% | |
Price / Book Value ratio | x | 5.1 | 1.0 | 517.0% | |
Dividend payout | % | 43.8 | 139.9 | 31.3% | |
Avg Mkt Cap | Rs m | 8,349 | 2,776 | 300.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 1,430 | 570 | 251.0% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 4,420 | 3,775 | 117.1% | |
Other income | Rs m | 2,684 | 67 | 4,034.1% | |
Total revenues | Rs m | 7,104 | 3,841 | 185.0% | |
Gross profit | Rs m | -45 | 292 | -15.5% | |
Depreciation | Rs m | 272 | 139 | 195.5% | |
Interest | Rs m | 176 | 109 | 161.6% | |
Profit before tax | Rs m | 2,191 | 110 | 1,990.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 278 | 64 | 436.5% | |
Profit after tax | Rs m | 1,913 | 46 | 4,121.6% | |
Gross profit margin | % | -1.0 | 7.7 | -13.2% | |
Effective tax rate | % | 12.7 | 57.8 | 21.9% | |
Net profit margin | % | 43.3 | 1.2 | 3,519.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 3,786 | 1,800 | 210.4% | |
Current liabilities | Rs m | 4,096 | 2,107 | 194.4% | |
Net working cap to sales | % | -7.0 | -8.1 | 86.1% | |
Current ratio | x | 0.9 | 0.9 | 108.2% | |
Inventory Days | Days | 143 | 97 | 147.0% | |
Debtors Days | Days | 480 | 467 | 102.8% | |
Net fixed assets | Rs m | 3,038 | 4,311 | 70.5% | |
Share capital | Rs m | 129 | 130 | 99.3% | |
"Free" reserves | Rs m | 1,502 | 2,673 | 56.2% | |
Net worth | Rs m | 1,631 | 2,803 | 58.2% | |
Long term debt | Rs m | 806 | 242 | 333.7% | |
Total assets | Rs m | 6,825 | 6,111 | 111.7% | |
Interest coverage | x | 13.5 | 2.0 | 669.0% | |
Debt to equity ratio | x | 0.5 | 0.1 | 573.6% | |
Sales to assets ratio | x | 0.6 | 0.6 | 104.8% | |
Return on assets | % | 30.6 | 2.5 | 1,204.2% | |
Return on equity | % | 117.3 | 1.7 | 7,084.4% | |
Return on capital | % | 97.1 | 7.2 | 1,350.4% | |
Exports to sales | % | 6.1 | 17.7 | 34.5% | |
Imports to sales | % | 7.8 | 93.5 | 8.3% | |
Exports (fob) | Rs m | 269 | 667 | 40.3% | |
Imports (cif) | Rs m | 344 | 3,528 | 9.8% | |
Fx inflow | Rs m | 271 | 667 | 40.7% | |
Fx outflow | Rs m | 383 | 3,528 | 10.9% | |
Net fx | Rs m | -112 | -2,861 | 3.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 546 | 122 | 448.3% | |
From Investments | Rs m | 2,159 | -68 | -3,173.3% | |
From Financial Activity | Rs m | -2,428 | -77 | 3,140.3% | |
Net Cashflow | Rs m | 274 | -24 | -1,157.1% |
Indian Promoters | % | 73.9 | 58.5 | 126.2% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 12.5 | 0.1 | 8,942.9% | |
FIIs | % | 11.6 | 0.1 | 10,509.1% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.2 | 41.5 | 63.0% | |
Shareholders | 13,302 | 17,074 | 77.9% | ||
Pledged promoter(s) holding | % | 98.3 | 0.0 | - |
Compare FORBES & CO.. With: BHARAT ELECTRONICS ELECON ENGINEERING PRAJ IND.LTD SKIPPER LLOYDS ENGINEERING WORKS
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | FORBES & CO.. | WINDSOR MACHINES | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 9.99% | 1.94% | -0.21% |
1-Month | 68.14% | 32.51% | 6.21% |
1-Year | 31.44% | 110.01% | 76.06% |
3-Year CAGR | -21.95% | 42.59% | 46.43% |
5-Year CAGR | -19.40% | 5.26% | 28.28% |
* Compound Annual Growth Rate
Here are more details on the FORBES & CO.. share price and the WINDSOR MACHINES share price.
Moving on to shareholding structures...
The promoters of FORBES & CO.. hold a 73.9% stake in the company. In case of WINDSOR MACHINES the stake stands at 58.5%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of FORBES & CO.. and the shareholding pattern of WINDSOR MACHINES.
Finally, a word on dividends...
In the most recent financial year, FORBES & CO.. paid a dividend of Rs 65.0 per share. This amounted to a Dividend Payout ratio of 43.8%.
WINDSOR MACHINES paid Rs 1.0, and its dividend payout ratio stood at 139.9%.
You may visit here to review the dividend history of FORBES & CO.., and the dividend history of WINDSOR MACHINES.
For a sector overview, read our engineering sector report.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.