FORBES & CO.. | MAZDA | FORBES & CO../ MAZDA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 23.1 | 17.7 | 130.1% | View Chart |
P/BV | x | 6.3 | 3.1 | 201.4% | View Chart |
Dividend Yield | % | 8.2 | 1.0 | 846.4% |
FORBES & CO.. MAZDA |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
FORBES & CO.. Mar-23 |
MAZDA Mar-23 |
FORBES & CO../ MAZDA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 964 | 835 | 115.4% | |
Low | Rs | 331 | 451 | 73.4% | |
Sales per share (Unadj.) | Rs | 342.6 | 477.6 | 71.7% | |
Earnings per share (Unadj.) | Rs | 148.3 | 66.4 | 223.4% | |
Cash flow per share (Unadj.) | Rs | 169.4 | 74.3 | 228.1% | |
Dividends per share (Unadj.) | Rs | 65.00 | 14.00 | 464.3% | |
Avg Dividend yield | % | 10.0 | 2.2 | 461.3% | |
Book value per share (Unadj.) | Rs | 126.4 | 463.6 | 27.3% | |
Shares outstanding (eoy) | m | 12.90 | 4.01 | 321.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 1.3 | 140.5% | |
Avg P/E ratio | x | 4.4 | 9.7 | 45.1% | |
P/CF ratio (eoy) | x | 3.8 | 8.7 | 44.2% | |
Price / Book Value ratio | x | 5.1 | 1.4 | 369.5% | |
Dividend payout | % | 43.8 | 21.1 | 208.1% | |
Avg Mkt Cap | Rs m | 8,349 | 2,576 | 324.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 1,430 | 237 | 604.0% | |
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 | 1,915 | 230.8% | |
Other income | Rs m | 2,684 | 23 | 11,476.3% | |
Total revenues | Rs m | 7,104 | 1,939 | 366.5% | |
Gross profit | Rs m | -45 | 372 | -12.2% | |
Depreciation | Rs m | 272 | 32 | 862.7% | |
Interest | Rs m | 176 | 6 | 2,797.3% | |
Profit before tax | Rs m | 2,191 | 357 | 613.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 278 | 91 | 305.5% | |
Profit after tax | Rs m | 1,913 | 266 | 718.6% | |
Gross profit margin | % | -1.0 | 19.4 | -5.3% | |
Effective tax rate | % | 12.7 | 25.5 | 49.8% | |
Net profit margin | % | 43.3 | 13.9 | 311.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 3,786 | 1,449 | 261.2% | |
Current liabilities | Rs m | 4,096 | 341 | 1,201.1% | |
Net working cap to sales | % | -7.0 | 57.9 | -12.1% | |
Current ratio | x | 0.9 | 4.3 | 21.7% | |
Inventory Days | Days | 143 | 85 | 167.2% | |
Debtors Days | Days | 480 | 700 | 68.6% | |
Net fixed assets | Rs m | 3,038 | 793 | 383.0% | |
Share capital | Rs m | 129 | 40 | 322.1% | |
"Free" reserves | Rs m | 1,502 | 1,819 | 82.6% | |
Net worth | Rs m | 1,631 | 1,859 | 87.7% | |
Long term debt | Rs m | 806 | 0 | - | |
Total assets | Rs m | 6,825 | 2,243 | 304.3% | |
Interest coverage | x | 13.5 | 57.8 | 23.3% | |
Debt to equity ratio | x | 0.5 | 0 | - | |
Sales to assets ratio | x | 0.6 | 0.9 | 75.8% | |
Return on assets | % | 30.6 | 12.2 | 251.9% | |
Return on equity | % | 117.3 | 14.3 | 819.2% | |
Return on capital | % | 97.1 | 19.6 | 496.8% | |
Exports to sales | % | 6.1 | 24.6 | 24.8% | |
Imports to sales | % | 7.8 | 0 | - | |
Exports (fob) | Rs m | 269 | 470 | 57.2% | |
Imports (cif) | Rs m | 344 | NA | - | |
Fx inflow | Rs m | 271 | 470 | 57.7% | |
Fx outflow | Rs m | 383 | 8 | 4,739.3% | |
Net fx | Rs m | -112 | 462 | -24.2% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 546 | 236 | 231.4% | |
From Investments | Rs m | 2,159 | -146 | -1,477.8% | |
From Financial Activity | Rs m | -2,428 | -56 | 4,322.7% | |
Net Cashflow | Rs m | 274 | 34 | 807.4% |
Indian Promoters | % | 73.9 | 48.3 | 152.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 12.5 | 0.2 | 5,443.5% | |
FIIs | % | 11.6 | 0.2 | 5,504.8% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.2 | 51.7 | 50.6% | |
Shareholders | 13,302 | 10,105 | 131.6% | ||
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.. | MAZDA | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 9.99% | 0.12% | -0.21% |
1-Month | 68.14% | 11.43% | 6.21% |
1-Year | 31.44% | 117.13% | 76.06% |
3-Year CAGR | -21.95% | 48.22% | 46.43% |
5-Year CAGR | -19.40% | 29.22% | 28.28% |
* Compound Annual Growth Rate
Here are more details on the FORBES & CO.. share price and the MAZDA share price.
Moving on to shareholding structures...
The promoters of FORBES & CO.. hold a 73.9% stake in the company. In case of MAZDA the stake stands at 48.3%.
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 MAZDA.
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%.
MAZDA paid Rs 14.0, and its dividend payout ratio stood at 21.1%.
You may visit here to review the dividend history of FORBES & CO.., and the dividend history of MAZDA.
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.