MyStocks

MEMBER'S LOGINX

Remember Username
Keep me signed in

(Please do not use this option on a public machine)

Home
Research It
Compare Company
International - automobiles
FORCE MOTORS - SAIC MOTOR (China)

FORCE MOTORS vs SAIC MOTOR (China) - Comparison Results

Mail
Print
FaceBook
Twitter
Linked In
WhatsApp

FORCE MOTORS Change

Force Motors Ltd. (erstwhile Bajaj Tempo), promoted by the Firodia Group manufactures 3-wheelers (passenger and goods versions), Utlity Vehicles (UV), Light Commercial Vehicles (LCV) and Heavy Commercial Vehicles (HCV). The company is also engaged i... More

SAIC MOTOR (China)
Change

SAIC Motor Corporation is a Chinese state-owned multinational automotive manufacturing company headquartered in Shanghai. It is one of the Big 4 Chinese automakers (along with Chang'an Motors, FAW Group, and Dongfeng Motor). The company had the large... More

DO YOU LIKE THESE REPORTS? TELL US!

Financials

FORCE MOTORS

SAIC MOTOR

EQUITY SHARE DATA
		FORCE MOTORS Mar-19	SAIC MOTOR Dec-12	FORCE MOTORS/ SAIC MOTOR	5-Yr Chart Click to enlarge
High	Rs	3,238	199	-
Low	Rs	1,300	128	-
Sales per share (Unadj.)	Rs	2,771.2	489.5	-
Earnings per share (Unadj.)	Rs	108.8	21.2	-
Cash flow per share (Unadj.)	Rs	223.3	27.8	-
Dividends per share (Unadj.)	Rs	10.00	6.77	-
Dividend yield (eoy)	%	0.4	4.1	10.6%
Book value per share (Unadj.)	Rs	1,466.8	125.2	-
Shares outstanding (eoy)	m	13.18	11,025.57	-
Bonus/Rights/Conversions		-	-	-
Price / Sales ratio	x	0.8	0.3	245.1%
Avg P/E ratio	x	20.9	7.7	270.8%
P/CF ratio (eoy)	x	10.2	5.9	172.5%
Price / Book Value ratio	x	1.5	1.3	118.4%
Dividend payout	%	9.2	31.9	28.8%
Avg Mkt Cap	Rs m	29,905	1,802,720	1.7%
No. of employees	`000	7.2	6.1	117.1%
Total wages/salary	Rs m	4,181	61,329	6.8%
Avg. sales/employee	Rs Th	5,074.3	878,086.5	0.6%
Avg. wages/employee	Rs Th	580.9	9,978.7	5.8%
Avg. net profit/employee	Rs Th	199.2	38,086.4	0.5%

INCOME DATA
Net Sales	Rs m	36,525	5,396,720	0.7%
Other income	Rs m	816	212,194	0.4%
Total revenues	Rs m	37,341	5,608,913	0.7%
Gross profit	Rs m	2,788	344,294	0.8%
Depreciation	Rs m	1,509	72,030	2.1%
Interest	Rs m	153	5,588	2.7%
Profit before tax	Rs m	1,942	478,870	0.4%
Minority Interest	Rs m	-40	-144,119	0.0%
Prior Period Items	Rs m	0	0	-
Extraordinary Inc (Exp)	Rs m	0	-25,907	0.0%
Tax	Rs m	467	74,765	0.6%
Profit after tax	Rs m	1,434	234,079	0.6%
Gross profit margin	%	7.6	6.4	119.6%
Effective tax rate	%	24.1	15.6	154.1%
Net profit margin	%	3.9	4.3	90.5%

BALANCE SHEET DATA
Current assets	Rs m	10,914	2,133,665	0.5%
Current liabilities	Rs m	6,531	1,763,647	0.4%
Net working cap to sales	%	12.0	6.9	175.0%
Current ratio	x	1.7	1.2	138.1%
Inventory Days	Days	50	19	264.4%
Debtors Days	Days	17	31	54.0%
Net fixed assets	Rs m	15,876	370,276	4.3%
Share capital	Rs m	132	124,369	0.1%
"Free" reserves	Rs m	19,200	0	-
Net worth	Rs m	19,332	1,379,966	1.4%
Long term debt	Rs m	2,056	10,680	19.3%
Total assets	Rs m	28,360	3,480,743	0.8%
Interest coverage	x	13.7	86.7	15.8%
Debt to equity ratio	x	0.1	0	1,374.4%
Sales to assets ratio	x	1.3	1.6	83.1%
Return on assets	%	5.6	6.9	81.3%
Return on equity	%	7.4	17.0	43.7%
Return on capital	%	9.6	22.6	42.5%
Exports to sales	%	0	0	-
Imports to sales	%	0	0	-
Net fx	Rs m	-12,670	0	-

CASH FLOW
From Operations	Rs m	3,140	220,988	1.4%
From Investments	Rs m	-6,056	-192,023	3.2%
From Financial Activity	Rs m	2,563	-172,326	-1.5%
Net Cashflow	Rs m	-353	-143,361	0.2%

NM: Not Meaningful

Source: Company Annual Reports, Regulatory Filings, Equitymaster
The reporting currency for SAIC MOTOR (China) is China Yuan Renminbi. All data has been converted at 11.28 Rs / CNY

Compare FORCE MOTORS With: HYUNDAI (S. Korea) DONGFENG MOTOR (China) FORD (US)

Compare FORCE MOTORS With: TVS MOTORS MARUTI SUZUKI HINDUSTAN MOTORS TATA MOTORS VST TILLERS