THERMAX | FORBES & CO.. | THERMAX/ FORBES & CO.. |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 85.4 | 23.1 | 370.3% | View Chart |
P/BV | x | 13.5 | 6.3 | 214.9% | View Chart |
Dividend Yield | % | 0.2 | 8.2 | 2.8% |
THERMAX FORBES & CO.. |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
THERMAX Mar-23 |
FORBES & CO.. Mar-23 |
THERMAX/ FORBES & CO.. |
5-Yr Chart Click to enlarge
|
||
High | Rs | 2,679 | 964 | 278.0% | |
Low | Rs | 1,830 | 331 | 553.0% | |
Sales per share (Unadj.) | Rs | 678.9 | 342.6 | 198.2% | |
Earnings per share (Unadj.) | Rs | 37.8 | 148.3 | 25.5% | |
Cash flow per share (Unadj.) | Rs | 47.6 | 169.4 | 28.1% | |
Dividends per share (Unadj.) | Rs | 10.00 | 65.00 | 15.4% | |
Avg Dividend yield | % | 0.4 | 10.0 | 4.4% | |
Book value per share (Unadj.) | Rs | 324.4 | 126.4 | 256.6% | |
Shares outstanding (eoy) | m | 119.16 | 12.90 | 923.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 3.3 | 1.9 | 175.8% | |
Avg P/E ratio | x | 59.6 | 4.4 | 1,365.8% | |
P/CF ratio (eoy) | x | 47.3 | 3.8 | 1,238.8% | |
Price / Book Value ratio | x | 6.9 | 5.1 | 135.7% | |
Dividend payout | % | 26.4 | 43.8 | 60.3% | |
Avg Mkt Cap | Rs m | 268,629 | 8,349 | 3,217.4% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 9,542 | 1,430 | 667.4% | |
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 | 80,898 | 4,420 | 1,830.4% | |
Other income | Rs m | 1,602 | 2,684 | 59.7% | |
Total revenues | Rs m | 82,500 | 7,104 | 1,161.3% | |
Gross profit | Rs m | 5,973 | -45 | -13,221.1% | |
Depreciation | Rs m | 1,169 | 272 | 429.6% | |
Interest | Rs m | 376 | 176 | 213.6% | |
Profit before tax | Rs m | 6,031 | 2,191 | 275.2% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 1,524 | 278 | 548.2% | |
Profit after tax | Rs m | 4,507 | 1,913 | 235.6% | |
Gross profit margin | % | 7.4 | -1.0 | -722.3% | |
Effective tax rate | % | 25.3 | 12.7 | 199.2% | |
Net profit margin | % | 5.6 | 43.3 | 12.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 60,723 | 3,786 | 1,603.7% | |
Current liabilities | Rs m | 44,092 | 4,096 | 1,076.4% | |
Net working cap to sales | % | 20.6 | -7.0 | -293.3% | |
Current ratio | x | 1.4 | 0.9 | 149.0% | |
Inventory Days | Days | 107 | 143 | 74.5% | |
Debtors Days | Days | 8 | 480 | 1.7% | |
Net fixed assets | Rs m | 26,498 | 3,038 | 872.1% | |
Share capital | Rs m | 225 | 129 | 174.6% | |
"Free" reserves | Rs m | 38,430 | 1,502 | 2,559.2% | |
Net worth | Rs m | 38,656 | 1,631 | 2,370.6% | |
Long term debt | Rs m | 4,225 | 806 | 524.2% | |
Total assets | Rs m | 87,300 | 6,825 | 1,279.0% | |
Interest coverage | x | 17.0 | 13.5 | 126.7% | |
Debt to equity ratio | x | 0.1 | 0.5 | 22.1% | |
Sales to assets ratio | x | 0.9 | 0.6 | 143.1% | |
Return on assets | % | 5.6 | 30.6 | 18.3% | |
Return on equity | % | 11.7 | 117.3 | 9.9% | |
Return on capital | % | 14.9 | 97.1 | 15.4% | |
Exports to sales | % | 17.8 | 6.1 | 291.8% | |
Imports to sales | % | 5.5 | 7.8 | 70.2% | |
Exports (fob) | Rs m | 14,370 | 269 | 5,340.6% | |
Imports (cif) | Rs m | 4,420 | 344 | 1,284.2% | |
Fx inflow | Rs m | 14,370 | 271 | 5,294.0% | |
Fx outflow | Rs m | 4,420 | 383 | 1,152.8% | |
Net fx | Rs m | 9,950 | -112 | -8,887.1% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 4,596 | 546 | 842.1% | |
From Investments | Rs m | -6,797 | 2,159 | -314.7% | |
From Financial Activity | Rs m | 3,485 | -2,428 | -143.5% | |
Net Cashflow | Rs m | 1,443 | 274 | 527.5% |
Indian Promoters | % | 62.0 | 73.9 | 83.9% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 28.1 | 12.5 | 224.1% | |
FIIs | % | 12.2 | 11.6 | 105.9% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 38.0 | 26.2 | 145.4% | |
Shareholders | 40,819 | 13,302 | 306.9% | ||
Pledged promoter(s) holding | % | 0.0 | 98.3 | - |
Compare THERMAX 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 | Thermax | FORBES & CO.. | S&P BSE CAPITAL GOODS |
---|---|---|---|
1-Day | 1.98% | 9.99% | -0.25% |
1-Month | 7.18% | 68.14% | 6.17% |
1-Year | 95.95% | 31.44% | 75.99% |
3-Year CAGR | 46.04% | -21.95% | 46.41% |
5-Year CAGR | 35.30% | -19.40% | 28.27% |
* Compound Annual Growth Rate
Here are more details on the Thermax share price and the FORBES & CO.. share price.
Moving on to shareholding structures...
The promoters of Thermax hold a 62.0% stake in the company. In case of FORBES & CO.. the stake stands at 73.9%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of Thermax and the shareholding pattern of FORBES & CO...
Finally, a word on dividends...
In the most recent financial year, Thermax paid a dividend of Rs 10.0 per share. This amounted to a Dividend Payout ratio of 26.4%.
FORBES & CO.. paid Rs 65.0, and its dividend payout ratio stood at 43.8%.
You may visit here to review the dividend history of Thermax, and the dividend history of FORBES & CO...
For a sector overview, read our engineering sector report.
Asian shares rose cautiously on Friday as markets sobered up to the idea that U.S. rate cuts were most likely some time away.