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
The Escorts Group is among India's leading engineering conglomerates operating in the high growth sectors of agri-machinery, construction & material handling equipment, railway equipment and auto components. One of the leading tractor manufacturers o... More
FORCE MOTORS | ESCORTS | FORCE MOTORS/ ESCORTS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 22.3 | 41.5 | 53.9% | View Chart |
P/BV | x | 2.7 | 7.3 | 37.4% | View Chart |
Dividend Yield | % | 0.3 | 0.2 | 209.5% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
FORCE MOTORS Mar-16 |
ESCORTS Mar-17 |
FORCE MOTORS/ ESCORTS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 3,785 | 549 | 689.9% | |
Low | Rs | 1,383 | 138 | 1,002.9% | |
Sales per share (Unadj.) | Rs | 2,321.8 | 338.2 | 686.6% | |
Earnings per share (Unadj.) | Rs | 136.2 | 14.0 | 974.0% | |
Cash flow per share (Unadj.) | Rs | 206.0 | 19.2 | 1,075.0% | |
Dividends per share (Unadj.) | Rs | 10.00 | 1.50 | 666.7% | |
Dividend yield (eoy) | % | 0.4 | 0.4 | 88.6% | |
Book value per share (Unadj.) | Rs | 1,124.8 | 132.2 | 850.6% | |
Shares outstanding (eoy) | m | 13.18 | 122.58 | 10.8% | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 1.1 | 1.0 | 109.6% | |
Avg P/E ratio | x | 19.0 | 24.5 | 77.3% | |
P/CF ratio (eoy) | x | 12.5 | 17.9 | 70.0% | |
Price / Book Value ratio | x | 2.3 | 2.6 | 88.5% | |
Dividend payout | % | 7.3 | 10.7 | 68.4% | |
Avg Mkt Cap | Rs m | 34,057 | 42,076 | 80.9% | |
No. of employees | `000 | NA | 1.6 | 0.0% | |
Total wages/salary | Rs m | 3,037 | 4,510 | 67.3% | |
Avg. sales/employee | Rs Th | NM | 25,827.6 | - | |
Avg. wages/employee | Rs Th | NM | 2,810.0 | - | |
Avg. net profit/employee | Rs Th | NM | 1,068.3 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 30,601 | 41,453 | 73.8% | |
Other income | Rs m | 714 | 471 | 151.7% | |
Total revenues | Rs m | 31,316 | 41,924 | 74.7% | |
Gross profit | Rs m | 2,744 | 3,096 | 88.7% | |
Depreciation | Rs m | 919 | 634 | 145.0% | |
Interest | Rs m | 43 | 322 | 13.4% | |
Profit before tax | Rs m | 2,496 | 2,610 | 95.6% | |
Minority Interest | Rs m | -1 | -11 | 7.5% | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | -112 | 0.0% | |
Tax | Rs m | 700 | 773 | 90.6% | |
Profit after tax | Rs m | 1,796 | 1,715 | 104.7% | |
Gross profit margin | % | 9.0 | 7.5 | 120.1% | |
Effective tax rate | % | 28.0 | 29.6 | 94.7% | |
Net profit margin | % | 5.9 | 4.1 | 141.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 12,178 | 14,454 | 84.3% | |
Current liabilities | Rs m | 7,167 | 1,094 | 654.9% | |
Net working cap to sales | % | 16.4 | 32.2 | 50.8% | |
Current ratio | x | 1.7 | 13.2 | 12.9% | |
Inventory Days | Days | 65 | 40 | 164.7% | |
Debtors Days | Days | 18 | 40 | 44.6% | |
Net fixed assets | Rs m | 9,979 | 16,169 | 61.7% | |
Share capital | Rs m | 132 | 1,226 | 10.8% | |
"Free" reserves | Rs m | 14,690 | 14,984 | 98.0% | |
Net worth | Rs m | 14,824 | 16,209 | 91.5% | |
Long term debt | Rs m | 26 | 586 | 4.5% | |
Total assets | Rs m | 22,973 | 31,992 | 71.8% | |
Interest coverage | x | 58.8 | 9.1 | 645.7% | |
Debt to equity ratio | x | 0 | 0 | 4.9% | |
Sales to assets ratio | x | 1.3 | 1.3 | 102.8% | |
Return on assets | % | 8.0 | 6.4 | 125.7% | |
Return on equity | % | 12.1 | 10.6 | 114.5% | |
Return on capital | % | 17.1 | 16.7 | 102.2% | |
Exports to sales | % | 1.6 | 0 | - | |
Imports to sales | % | 32.7 | 0 | - | |
Exports (fob) | Rs m | 499 | NA | - | |
Imports (cif) | Rs m | 10,014 | NA | - | |
Fx inflow | Rs m | 499 | 1,220 | 40.9% | |
Fx outflow | Rs m | 10,069 | 883 | 1,140.0% | |
Net fx | Rs m | -9,570 | 337 | -2,842.3% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 2,635 | 3,038 | 86.7% | |
From Investments | Rs m | -2,100 | -1,546 | 135.9% | |
From Financial Activity | Rs m | -392 | -1,131 | 34.6% | |
Net Cashflow | Rs m | 143 | 361 | 39.6% |
Indian Promoters | % | 59.4 | 42.0 | 141.4% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.7 | 4.0 | 17.5% | |
FIIs | % | 5.8 | 5.2 | 111.5% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 34.1 | 48.8 | 69.9% | |
Shareholders | 18,200 | 95,224 | 19.1% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare FORCE MOTORS With: HERO MOTOCORP SML ISUZU TATA MOTORS ATUL AUTO EICHER MOTOR
Compare FORCE MOTORS With: DONGFENG MOTOR (China) HYUNDAI (S. Korea) SAIC MOTOR (China) FORD (US)
| |
On Thursday, Indian share markets ended on a higher note as market participants cheered March-quarter results from private sector lenders Yes Bank.
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.
The imaginary stock price of IIM Ahmedabad could have rivalled the returns from Titan and Asian Paints thanks to its enormous pricing power.
Warren Buffett's advice that may not be so relevant in these dynamic times, and could do investors more damage than good when taken at the face value.
PersonalFN explains how a dependable robo-advisory platform can help you create your personalized asset allocation plan
A journey into how retail investors have invested since the turn of the millennium and why I don't want to do repeat that mistake ever again...
More
| |