FORBES & CO.. | JOHN COCKRILL | FORBES & CO../ JOHN COCKRILL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 23.1 | 58.5 | 39.4% | View Chart |
P/BV | x | 6.3 | 8.7 | 72.4% | View Chart |
Dividend Yield | % | 8.2 | 0.2 | 4,343.3% |
FORBES & CO.. JOHN COCKRILL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
FORBES & CO.. Mar-23 |
JOHN COCKRILL Dec-23 |
FORBES & CO../ JOHN COCKRILL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 964 | 3,290 | 29.3% | |
Low | Rs | 331 | 1,266 | 26.1% | |
Sales per share (Unadj.) | Rs | 342.6 | 1,349.4 | 25.4% | |
Earnings per share (Unadj.) | Rs | 148.3 | 43.8 | 338.6% | |
Cash flow per share (Unadj.) | Rs | 169.4 | 51.6 | 328.3% | |
Dividends per share (Unadj.) | Rs | 65.00 | 7.00 | 928.6% | |
Avg Dividend yield | % | 10.0 | 0.3 | 3,267.9% | |
Book value per share (Unadj.) | Rs | 126.4 | 427.9 | 29.5% | |
Shares outstanding (eoy) | m | 12.90 | 4.94 | 261.1% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 1.7 | 112.0% | |
Avg P/E ratio | x | 4.4 | 52.0 | 8.4% | |
P/CF ratio (eoy) | x | 3.8 | 44.1 | 8.7% | |
Price / Book Value ratio | x | 5.1 | 5.3 | 96.2% | |
Dividend payout | % | 43.8 | 16.0 | 274.3% | |
Avg Mkt Cap | Rs m | 8,349 | 11,248 | 74.2% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 1,430 | 505 | 283.1% | |
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 | 6,666 | 66.3% | |
Other income | Rs m | 2,684 | 72 | 3,746.9% | |
Total revenues | Rs m | 7,104 | 6,738 | 105.4% | |
Gross profit | Rs m | -45 | 251 | -18.0% | |
Depreciation | Rs m | 272 | 39 | 706.3% | |
Interest | Rs m | 176 | 23 | 755.2% | |
Profit before tax | Rs m | 2,191 | 261 | 840.5% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 278 | 44 | 627.2% | |
Profit after tax | Rs m | 1,913 | 216 | 884.2% | |
Gross profit margin | % | -1.0 | 3.8 | -27.2% | |
Effective tax rate | % | 12.7 | 17.0 | 74.6% | |
Net profit margin | % | 43.3 | 3.2 | 1,333.6% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 3,786 | 6,505 | 58.2% | |
Current liabilities | Rs m | 4,096 | 5,760 | 71.1% | |
Net working cap to sales | % | -7.0 | 11.2 | -62.7% | |
Current ratio | x | 0.9 | 1.1 | 81.9% | |
Inventory Days | Days | 143 | 68 | 211.3% | |
Debtors Days | Days | 480 | 1,148 | 41.8% | |
Net fixed assets | Rs m | 3,038 | 1,772 | 171.5% | |
Share capital | Rs m | 129 | 49 | 261.2% | |
"Free" reserves | Rs m | 1,502 | 2,065 | 72.7% | |
Net worth | Rs m | 1,631 | 2,114 | 77.1% | |
Long term debt | Rs m | 806 | 0 | - | |
Total assets | Rs m | 6,825 | 8,277 | 82.5% | |
Interest coverage | x | 13.5 | 12.2 | 110.4% | |
Debt to equity ratio | x | 0.5 | 0 | - | |
Sales to assets ratio | x | 0.6 | 0.8 | 80.4% | |
Return on assets | % | 30.6 | 2.9 | 1,056.9% | |
Return on equity | % | 117.3 | 10.2 | 1,146.2% | |
Return on capital | % | 97.1 | 13.4 | 723.1% | |
Exports to sales | % | 6.1 | 3.6 | 169.5% | |
Imports to sales | % | 7.8 | 10.9 | 71.7% | |
Exports (fob) | Rs m | 269 | 240 | 112.3% | |
Imports (cif) | Rs m | 344 | 724 | 47.5% | |
Fx inflow | Rs m | 271 | 240 | 113.3% | |
Fx outflow | Rs m | 383 | 724 | 52.9% | |
Net fx | Rs m | -112 | -485 | 23.1% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 546 | 171 | 320.0% | |
From Investments | Rs m | 2,159 | 96 | 2,251.1% | |
From Financial Activity | Rs m | -2,428 | -27 | 9,155.6% | |
Net Cashflow | Rs m | 274 | 240 | 114.0% |
Indian Promoters | % | 73.9 | 0.1 | 67,136.4% | |
Foreign collaborators | % | 0.0 | 74.9 | - | |
Indian inst/Mut Fund | % | 12.5 | 0.1 | 12,520.0% | |
FIIs | % | 11.6 | 0.0 | 57,800.0% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.2 | 25.0 | 104.6% | |
Shareholders | 13,302 | 7,863 | 169.2% | ||
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.. | CMI FPE | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 9.99% | 0.95% | -0.21% |
1-Month | 68.14% | 8.60% | 6.21% |
1-Year | 31.44% | 144.59% | 76.06% |
3-Year CAGR | -21.95% | 66.83% | 46.43% |
5-Year CAGR | -19.40% | 23.98% | 28.28% |
* Compound Annual Growth Rate
Here are more details on the FORBES & CO.. share price and the CMI FPE share price.
Moving on to shareholding structures...
The promoters of FORBES & CO.. hold a 73.9% stake in the company. In case of CMI FPE the stake stands at 75.0%.
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 CMI FPE.
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%.
CMI FPE paid Rs 7.0, and its dividend payout ratio stood at 16.0%.
You may visit here to review the dividend history of FORBES & CO.., and the dividend history of CMI FPE.
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.