FORBES & CO.. | THERMAX | FORBES & CO../ THERMAX |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 23.1 | 85.0 | 27.2% | View Chart |
P/BV | x | 6.3 | 13.5 | 46.8% | View Chart |
Dividend Yield | % | 8.2 | 0.2 | 3,564.7% |
FORBES & CO.. THERMAX |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
FORBES & CO.. Mar-23 |
THERMAX Mar-23 |
FORBES & CO../ THERMAX |
5-Yr Chart Click to enlarge
|
||
High | Rs | 964 | 2,679 | 36.0% | |
Low | Rs | 331 | 1,830 | 18.1% | |
Sales per share (Unadj.) | Rs | 342.6 | 678.9 | 50.5% | |
Earnings per share (Unadj.) | Rs | 148.3 | 37.8 | 392.1% | |
Cash flow per share (Unadj.) | Rs | 169.4 | 47.6 | 355.7% | |
Dividends per share (Unadj.) | Rs | 65.00 | 10.00 | 650.0% | |
Avg Dividend yield | % | 10.0 | 0.4 | 2,263.8% | |
Book value per share (Unadj.) | Rs | 126.4 | 324.4 | 39.0% | |
Shares outstanding (eoy) | m | 12.90 | 119.16 | 10.8% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.9 | 3.3 | 56.9% | |
Avg P/E ratio | x | 4.4 | 59.6 | 7.3% | |
P/CF ratio (eoy) | x | 3.8 | 47.3 | 8.1% | |
Price / Book Value ratio | x | 5.1 | 6.9 | 73.7% | |
Dividend payout | % | 43.8 | 26.4 | 165.7% | |
Avg Mkt Cap | Rs m | 8,349 | 268,629 | 3.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 1,430 | 9,542 | 15.0% | |
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 | 80,898 | 5.5% | |
Other income | Rs m | 2,684 | 1,602 | 167.6% | |
Total revenues | Rs m | 7,104 | 82,500 | 8.6% | |
Gross profit | Rs m | -45 | 5,973 | -0.8% | |
Depreciation | Rs m | 272 | 1,169 | 23.3% | |
Interest | Rs m | 176 | 376 | 46.8% | |
Profit before tax | Rs m | 2,191 | 6,031 | 36.3% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 278 | 1,524 | 18.2% | |
Profit after tax | Rs m | 1,913 | 4,507 | 42.5% | |
Gross profit margin | % | -1.0 | 7.4 | -13.8% | |
Effective tax rate | % | 12.7 | 25.3 | 50.2% | |
Net profit margin | % | 43.3 | 5.6 | 777.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 3,786 | 60,723 | 6.2% | |
Current liabilities | Rs m | 4,096 | 44,092 | 9.3% | |
Net working cap to sales | % | -7.0 | 20.6 | -34.1% | |
Current ratio | x | 0.9 | 1.4 | 67.1% | |
Inventory Days | Days | 143 | 107 | 134.1% | |
Debtors Days | Days | 480 | 8 | 6,034.9% | |
Net fixed assets | Rs m | 3,038 | 26,498 | 11.5% | |
Share capital | Rs m | 129 | 225 | 57.3% | |
"Free" reserves | Rs m | 1,502 | 38,430 | 3.9% | |
Net worth | Rs m | 1,631 | 38,656 | 4.2% | |
Long term debt | Rs m | 806 | 4,225 | 19.1% | |
Total assets | Rs m | 6,825 | 87,300 | 7.8% | |
Interest coverage | x | 13.5 | 17.0 | 78.9% | |
Debt to equity ratio | x | 0.5 | 0.1 | 452.2% | |
Sales to assets ratio | x | 0.6 | 0.9 | 69.9% | |
Return on assets | % | 30.6 | 5.6 | 547.2% | |
Return on equity | % | 117.3 | 11.7 | 1,006.3% | |
Return on capital | % | 97.1 | 14.9 | 650.2% | |
Exports to sales | % | 6.1 | 17.8 | 34.3% | |
Imports to sales | % | 7.8 | 5.5 | 142.5% | |
Exports (fob) | Rs m | 269 | 14,370 | 1.9% | |
Imports (cif) | Rs m | 344 | 4,420 | 7.8% | |
Fx inflow | Rs m | 271 | 14,370 | 1.9% | |
Fx outflow | Rs m | 383 | 4,420 | 8.7% | |
Net fx | Rs m | -112 | 9,950 | -1.1% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 546 | 4,596 | 11.9% | |
From Investments | Rs m | 2,159 | -6,797 | -31.8% | |
From Financial Activity | Rs m | -2,428 | 3,485 | -69.7% | |
Net Cashflow | Rs m | 274 | 1,443 | 19.0% |
Indian Promoters | % | 73.9 | 62.0 | 119.2% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 12.5 | 28.1 | 44.6% | |
FIIs | % | 11.6 | 12.2 | 94.4% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.2 | 38.0 | 68.8% | |
Shareholders | 13,302 | 40,819 | 32.6% | ||
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.. | Thermax | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 9.99% | 1.41% | -0.21% |
1-Month | 68.14% | 6.58% | 6.21% |
1-Year | 31.44% | 94.86% | 76.06% |
3-Year CAGR | -21.95% | 45.77% | 46.43% |
5-Year CAGR | -19.40% | 35.15% | 28.28% |
* Compound Annual Growth Rate
Here are more details on the FORBES & CO.. share price and the Thermax share price.
Moving on to shareholding structures...
The promoters of FORBES & CO.. hold a 73.9% stake in the company. In case of Thermax the stake stands at 62.0%.
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 Thermax.
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%.
Thermax paid Rs 10.0, and its dividend payout ratio stood at 26.4%.
You may visit here to review the dividend history of FORBES & CO.., and the dividend history of Thermax.
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.