FORBES & CO.. | INTEGRA ENGINEERING | FORBES & CO../ INTEGRA ENGINEERING |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 23.1 | 61.2 | 37.7% | View Chart |
P/BV | x | 6.3 | 16.4 | 38.5% | View Chart |
Dividend Yield | % | 8.2 | 0.0 | - |
FORBES & CO.. INTEGRA ENGINEERING |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
FORBES & CO.. Mar-23 |
INTEGRA ENGINEERING Mar-23 |
FORBES & CO../ INTEGRA ENGINEERING |
5-Yr Chart Click to enlarge
|
||
High | Rs | 964 | 139 | 692.2% | |
Low | Rs | 331 | 53 | 629.9% | |
Sales per share (Unadj.) | Rs | 342.6 | 38.7 | 884.3% | |
Earnings per share (Unadj.) | Rs | 148.3 | 5.3 | 2,803.2% | |
Cash flow per share (Unadj.) | Rs | 169.4 | 5.9 | 2,861.6% | |
Dividends per share (Unadj.) | Rs | 65.00 | 0 | - | |
Avg Dividend yield | % | 10.0 | 0 | - | |
Book value per share (Unadj.) | Rs | 126.4 | 18.1 | 699.6% | |
Shares outstanding (eoy) | m | 12.90 | 34.37 | 37.5% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 2.5 | 76.3% | |
Avg P/E ratio | x | 4.4 | 18.1 | 24.1% | |
P/CF ratio (eoy) | x | 3.8 | 16.2 | 23.6% | |
Price / Book Value ratio | x | 5.1 | 5.3 | 96.5% | |
Dividend payout | % | 43.8 | 0 | - | |
Avg Mkt Cap | Rs m | 8,349 | 3,295 | 253.4% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 1,430 | 130 | 1,100.2% | |
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 | 1,332 | 331.9% | |
Other income | Rs m | 2,684 | 6 | 47,342.3% | |
Total revenues | Rs m | 7,104 | 1,337 | 531.2% | |
Gross profit | Rs m | -45 | 214 | -21.1% | |
Depreciation | Rs m | 272 | 22 | 1,258.7% | |
Interest | Rs m | 176 | 12 | 1,497.4% | |
Profit before tax | Rs m | 2,191 | 187 | 1,174.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 278 | 5 | 5,814.2% | |
Profit after tax | Rs m | 1,913 | 182 | 1,052.1% | |
Gross profit margin | % | -1.0 | 16.1 | -6.4% | |
Effective tax rate | % | 12.7 | 2.6 | 495.5% | |
Net profit margin | % | 43.3 | 13.7 | 317.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 3,786 | 740 | 511.7% | |
Current liabilities | Rs m | 4,096 | 313 | 1,307.7% | |
Net working cap to sales | % | -7.0 | 32.0 | -21.9% | |
Current ratio | x | 0.9 | 2.4 | 39.1% | |
Inventory Days | Days | 143 | 7 | 2,040.9% | |
Debtors Days | Days | 480 | 988 | 48.6% | |
Net fixed assets | Rs m | 3,038 | 278 | 1,093.7% | |
Share capital | Rs m | 129 | 34 | 375.3% | |
"Free" reserves | Rs m | 1,502 | 587 | 256.0% | |
Net worth | Rs m | 1,631 | 621 | 262.6% | |
Long term debt | Rs m | 806 | 124 | 650.0% | |
Total assets | Rs m | 6,825 | 1,018 | 670.7% | |
Interest coverage | x | 13.5 | 16.9 | 79.7% | |
Debt to equity ratio | x | 0.5 | 0.2 | 247.6% | |
Sales to assets ratio | x | 0.6 | 1.3 | 49.5% | |
Return on assets | % | 30.6 | 19.0 | 160.9% | |
Return on equity | % | 117.3 | 29.3 | 400.7% | |
Return on capital | % | 97.1 | 26.6 | 364.8% | |
Exports to sales | % | 6.1 | 0 | - | |
Imports to sales | % | 7.8 | 1.6 | 490.5% | |
Exports (fob) | Rs m | 269 | NA | - | |
Imports (cif) | Rs m | 344 | 21 | 1,628.1% | |
Fx inflow | Rs m | 271 | 13 | 2,051.7% | |
Fx outflow | Rs m | 383 | 21 | 1,813.7% | |
Net fx | Rs m | -112 | -8 | 1,413.6% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 546 | 92 | 592.6% | |
From Investments | Rs m | 2,159 | -67 | -3,218.7% | |
From Financial Activity | Rs m | -2,428 | 3 | -74,026.5% | |
Net Cashflow | Rs m | 274 | 28 | 967.3% |
Indian Promoters | % | 73.9 | 0.0 | - | |
Foreign collaborators | % | 0.0 | 54.5 | - | |
Indian inst/Mut Fund | % | 12.5 | 0.3 | 4,038.7% | |
FIIs | % | 11.6 | 0.0 | 38,533.3% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.2 | 45.5 | 57.4% | |
Shareholders | 13,302 | 25,867 | 51.4% | ||
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.. | SCHLAFHORST ENG. | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 9.99% | -0.77% | -0.21% |
1-Month | 68.14% | 26.58% | 6.21% |
1-Year | 31.44% | 77.23% | 76.06% |
3-Year CAGR | -21.95% | 111.40% | 46.43% |
5-Year CAGR | -19.40% | 41.06% | 28.28% |
* Compound Annual Growth Rate
Here are more details on the FORBES & CO.. share price and the SCHLAFHORST ENG. share price.
Moving on to shareholding structures...
The promoters of FORBES & CO.. hold a 73.9% stake in the company. In case of SCHLAFHORST ENG. the stake stands at 54.5%.
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 SCHLAFHORST ENG..
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%.
SCHLAFHORST ENG. paid Rs 0.0, and its dividend payout ratio stood at 0.0%.
You may visit here to review the dividend history of FORBES & CO.., and the dividend history of SCHLAFHORST ENG..
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.