Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 Edition) on picking money-making stocks.
This is an entirely free service. No payments are to be made.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
Founded in 1982, Eicher Motors is one of the leading manufacturers of commercial vehicles in India with a market leading position in the 7 to 11 tonnes segments. The technical assistance agreement with Mitsubishi, which was started in 1986 ended in M... More
FORCE MOTORS | EICHER MOTOR | FORCE MOTORS/ EICHER MOTOR |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 23.0 | 47.2 | 48.8% | View Chart |
P/BV | x | 2.8 | 15.8 | 17.7% | View Chart |
Dividend Yield | % | 0.3 | 0.3 | 99.2% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
FORCE MOTORS Mar-16 |
EICHER MOTOR Mar-17 |
FORCE MOTORS/ EICHER MOTOR |
5-Yr Chart Click to enlarge
|
||
High | Rs | 3,785 | 26,602 | 14.2% | |
Low | Rs | 1,383 | 18,025 | 7.7% | |
Sales per share (Unadj.) | Rs | 2,321.8 | 2,589.6 | 89.7% | |
Earnings per share (Unadj.) | Rs | 136.2 | 613.8 | 22.2% | |
Cash flow per share (Unadj.) | Rs | 206.0 | 670.4 | 30.7% | |
Dividends per share (Unadj.) | Rs | 10.00 | 100.00 | 10.0% | |
Dividend yield (eoy) | % | 0.4 | 0.4 | 86.4% | |
Book value per share (Unadj.) | Rs | 1,124.8 | 1,968.0 | 57.2% | |
Shares outstanding (eoy) | m | 13.18 | 27.16 | 48.5% | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 1.1 | 8.6 | 12.9% | |
Avg P/E ratio | x | 19.0 | 36.4 | 52.2% | |
P/CF ratio (eoy) | x | 12.5 | 33.3 | 37.7% | |
Price / Book Value ratio | x | 2.3 | 11.3 | 20.3% | |
Dividend payout | % | 7.3 | 16.3 | 45.1% | |
Avg Mkt Cap | Rs m | 34,057 | 606,036 | 5.6% | |
No. of employees | `000 | NA | 4.3 | 0.0% | |
Total wages/salary | Rs m | 3,037 | 4,024 | 75.5% | |
Avg. sales/employee | Rs Th | NM | 16,322.5 | - | |
Avg. wages/employee | Rs Th | NM | 933.8 | - | |
Avg. net profit/employee | Rs Th | NM | 3,868.8 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 30,601 | 70,334 | 43.5% | |
Other income | Rs m | 714 | 2,273 | 31.4% | |
Total revenues | Rs m | 31,316 | 72,607 | 43.1% | |
Gross profit | Rs m | 2,744 | 21,740 | 12.6% | |
Depreciation | Rs m | 919 | 1,538 | 59.8% | |
Interest | Rs m | 43 | 36 | 121.3% | |
Profit before tax | Rs m | 2,496 | 22,439 | 11.1% | |
Minority Interest | Rs m | -1 | 1,435 | -0.1% | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 700 | 7,203 | 9.7% | |
Profit after tax | Rs m | 1,796 | 16,671 | 10.8% | |
Gross profit margin | % | 9.0 | 30.9 | 29.0% | |
Effective tax rate | % | 28.0 | 32.1 | 87.3% | |
Net profit margin | % | 5.9 | 23.7 | 24.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 12,178 | 69,907 | 17.4% | |
Current liabilities | Rs m | 7,167 | 16,456 | 43.6% | |
Net working cap to sales | % | 16.4 | 76.0 | 21.5% | |
Current ratio | x | 1.7 | 4.2 | 40.0% | |
Inventory Days | Days | 65 | 17 | 374.6% | |
Debtors Days | Days | 18 | 3 | 690.8% | |
Net fixed assets | Rs m | 9,979 | 11,378 | 87.7% | |
Share capital | Rs m | 132 | 272 | 48.5% | |
"Free" reserves | Rs m | 14,690 | 53,179 | 27.6% | |
Net worth | Rs m | 14,824 | 53,450 | 27.7% | |
Long term debt | Rs m | 26 | 0 | - | |
Total assets | Rs m | 22,973 | 69,907 | 32.9% | |
Interest coverage | x | 58.8 | 631.3 | 9.3% | |
Debt to equity ratio | x | 0 | 0 | - | |
Sales to assets ratio | x | 1.3 | 1.0 | 132.4% | |
Return on assets | % | 8.0 | 23.9 | 33.5% | |
Return on equity | % | 12.1 | 31.2 | 38.8% | |
Return on capital | % | 17.1 | 44.7 | 38.2% | |
Exports to sales | % | 1.6 | 2.5 | 64.8% | |
Imports to sales | % | 32.7 | 0 | - | |
Exports (fob) | Rs m | 499 | 1,770 | 28.2% | |
Imports (cif) | Rs m | 10,014 | NA | - | |
Fx inflow | Rs m | 499 | 1,770 | 28.2% | |
Fx outflow | Rs m | 10,069 | 2,338 | 430.7% | |
Net fx | Rs m | -9,570 | -568 | 1,685.4% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 2,635 | 17,089 | 15.4% | |
From Investments | Rs m | -2,100 | -17,519 | 12.0% | |
From Financial Activity | Rs m | -392 | 469 | -83.5% | |
Net Cashflow | Rs m | 143 | 40 | 361.4% |
Indian Promoters | % | 59.4 | 55.1 | 107.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.7 | 5.1 | 13.7% | |
FIIs | % | 5.8 | 20.0 | 29.0% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 34.1 | 19.8 | 172.2% | |
Shareholders | 18,200 | 26,054 | 69.9% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare FORCE MOTORS With: MARUTI SUZUKI ATUL AUTO SML ISUZU VST TILLERS HMT LTD.
Compare FORCE MOTORS With: HYUNDAI (S. Korea) SAIC MOTOR (China) DONGFENG MOTOR (China) FORD (US)
| |
After opening their day on a negative note, Indian share markets witnessed choppy trades and ended their session on a flat note.
New Products and rural pickup to help market share gains.
Robust Performance, expects strong uptick in the farm equipment business.
Exports markets recovering and new Permits for three-wheeler business in India will lead the growth!
Tata Motors Ltd disappoints again for both India and JLR business. Management commentary indicates a slow year ahead.
GST realted cost impacts Margins, Management expects good year ahead.
More Views on NewsIt is basically a supply problem with not enough currency going around in the financial system.
I'm going to tell you certain things about the inner workings of the industry so that you know why his advice is likely to be at best junk, and at worst dangerous.
Rajeev Thakkar tells us how teachings from Vipassana can help you became a better investor.
How you can increase your odds of seizing multibagger stocks and rake in the moolah by investing in small cap stocks.
PersonalFN explains how a dependable robo-advisory platform can help you create your personalized asset allocation plan
More
| |