Force Motors Ltd - Stock Valuation and Financial Performance

BSE: 500033 | NSE: FORCEMOT | Automobiles-Trucks/Lcv | Small Cap

Force Motors Share Price

6,638.80 -12.35 -0.19%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Force Motors

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Force Motors stock performance -

mw4me loader
P/E Ratio (CD):
18.40
Market Cap:
8,763.7 Cr.
52-wk low:
3,333
52-wk high:
10,272.7

Is Force Motors Ltd an attractive stock to invest in?

1. Is Force Motors Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Force Motors Ltd is a average quality company.

2. Is Force Motors Ltd undervalued or overvalued?

The key valuation ratios of Force Motors Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Force Motors Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Force Motors Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Force Motors:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Force Motors Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 10.1%17.9%14.3%11.3%10.2%3.1%-6.2%-3.4%12.1%23.8%-
Value Creation
Index
-0.30.30.1-0.2-0.3-0.8-1.4-1.2-0.10.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,3643,0253,0693,4233,6523,0811,9883,2405,0296,9927,529
Sales YoY Gr.-28%1.5%11.5%6.7%-15.7%-35.5%63%55.2%39%-
Adj EPS 70.2136.7127114.8102.757.5-83.5-80.1-55.9291.7361.5
YoY Gr.-94.7%-7.1%-9.6%-10.6%-44.1%-245.2%NANANA-
BVPS (₹) 1,000.81,130.21,265.21,366.61,466.81,491.21,394.41,326.21,422.61,7111,883.4
Adj Net
Profit
92.518016715113575.7-110-106-73.7384477
Cash Flow from Ops. 2262564712563144097.318.45321,014-
Debt/CF from Ops. 0.10.10.400.90.887.5581.80.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 12.8%13.9%52.1%39%
Adj EPS 17.2%23.2%NANA
BVPS6.1%3.1%7.1%20.3%
Share Price 17.8% 45.6% 62.2% 62.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
7.312.810.68.77.33.9-5.8-5.9-4.118.620.1
Op. Profit
Mgn %
6.29.18.78.17.68.71.82.16.81313.8
Net Profit
Mgn %
3.965.54.43.72.5-5.5-3.3-1.55.56.3
Debt to
Equity
000.100.20.20.40.60.50.20.1
Working Cap
Days
12296115123119137201121938344
Cash Conv.
Cycle
14127920224432201410

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 20.10%

Sales growth is growing at healthy rate in last 3 years 52.07%

Sales growth is good in last 4 quarters at 24.79%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Force Motors Ltd.

Standalone Consolidated
TTM EPS (₹) 373.2 361.5
TTM Sales (₹ Cr.) 7,529 7,529
BVPS (₹.) 1,944.5 1,883.4
Reserves (₹ Cr.) 2,549 2,468
P/BV 3.42 3.53
PE 17.82 18.40
From the Market
52 Week Low / High (₹) 3333.00 / 10272.65
All Time Low / High (₹) 54.50 / 10272.65
Market Cap (₹ Cr.) 8,764
Equity (₹ Cr.) 13.2
Face Value (₹) 10
Industry PE 29.3

Management X-Ray of Force Motors:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Force Motors

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales2,3643,0253,0693,4233,6523,0811,9883,2405,0296,992
Operating Expenses 2,2172,7512,8013,1553,3742,8121,9753,1734,6996,083
Manufacturing Costs141152152163162151109135217271
Material Costs1,6412,1722,2022,5582,7802,2231,4942,6193,9205,124
Employee Cost 278304350387405407351368422533
Other Costs 157122974826312151140155
Operating Profit 1472742682682792691367330909
Operating Profit Margin (%) 6.2%9.1%8.7%7.8%7.6%8.7%0.7%2.1%6.6%13.0%
Other Income 66718569824325526239
Interest 7567152828416862
Depreciation 8192113129151195174191241267
Exceptional Items 00100-39002080
Profit Before Tax 12524923520119042-176-130272605
Tax 2470555347-8-52-39139217
Profit After Tax 10217918014714350-124-91134388
PAT Margin (%) 4.3%5.9%5.9%4.3%3.9%1.6%-6.2%-2.8%2.7%5.6%
Adjusted EPS (₹)77.2135.9136.8111.8108.838.1-93.8-69.1101.4294.5
Dividend Payout Ratio (%)6%7%7%9%9%26%-5%-14%10%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1,3191,4901,6681,8011,9331,9651,8381,7481,8752,255
Share Capital 13131313131313131313
Reserves 1,3061,4761,6541,7881,9201,9521,8251,7351,8622,242
Minority Interest1122222222
Debt1131980257235524811690382
Long Term Debt11320206188494601595382
Short Term Debt001960514730210950
Trade Payables393417485565395580440517745854
Others Liabilities 296397240155249309376490696921
Total Liabilities 2,0202,3082,5922,5232,8363,0913,1803,5674,0084,415

Fixed Assets

Gross Block1,6121,8482,0792,1942,6092,9862,9153,9084,2014,400
Accumulated Depreciation9751,0631,1731,2521,3991,5911,6971,8802,1132,375
Net Fixed Assets6387869059421,2101,3951,2182,0282,0872,025
CWIP 240205220369372445725302154171
Investments 0891023781001119791
Inventories3935484384775045525586378271,163
Trade Receivables109150115242167169126189197104
Cash Equivalents 307319236435693775141449
Others Assets334293670440556385416225505412
Total Assets 2,0202,3082,5922,5232,8363,0913,1803,5674,0084,415

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 2262564712563144097185321,014
PBT 12524923520119042-176-130272605
Adjustment 687396118151213231246454337
Changes in Working Capital 65-28200-3521171-46-100-191224
Tax Paid -33-38-60-28-47-16-32-3-152
Cash Flow From Investing Activity -96-210-621-81-606-327-333-356-256-198
Capex -117-237-234-318-497-458-452-334-258-205
Net Investments 00-400200-123109110-2200
Others 21271438152210017
Cash Flow From Financing Activity -45-37180-223256-20293375-207-509
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -10000000000
Interest Paid -8-6-6-7-14-28-28-48-72-65
Dividend Paid -5-240-13-13-13-13-7-13-13
Others -22-8187-20328321335429-121-431
Net Cash Flow 85930-47-3562-323768308
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)7.9812.7511.418.497.682.58-6.5-5.087.3818.8
ROCE (%)10.0717.8614.2911.310.223.11-6.21-3.3512.0723.79
Asset Turnover Ratio1.311.61.431.381.361.040.630.961.331.66
PAT to CFO Conversion(x)2.221.432.621.742.28.18N/AN/A3.972.61
Working Capital Days
Receivable Days1714141820202718148
Inventory Days535051474963102675352
Payable Days776875756380125675957

Force Motors Ltd Stock News

Force Motors Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Force Motors on 21-Nov-2024 16:59 is ₹6,638.8.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Force Motors stood at ₹8,763.7.
The latest P/E ratio of Force Motors as of 21-Nov-2024 16:59 is 17.82.
The latest P/B ratio of Force Motors as of 21-Nov-2024 16:59 is 3.42.
The 52-week high of Force Motors is ₹10,272.7 and the 52-week low is ₹3,333.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Force Motors is ₹7,529 ( Cr.) .

About Force Motors Ltd

Force Motors was established in 1958 by N. K. Firodia, with the vision to provide affordable commercial transport for the masses by harnessing the best available technology and offering economical, reliable and efficient products. Currently, its range includes Small Commercial Vehicles (SCV), Multi-Utility Vehicles (MUV), Light Commercial Vehicles (LCV), Special Utility Vehicles (SUV) and Agricultural Tractors.

Force Motors is fully vertically integrated, making its own engines, chassis, gear boxes, axles, bodies etc. for the entire product range. It provides appropriate solutions for transport - both goods, as well as passenger - rugged, reliable and efficient transport solutions for every need - rural or urban, long distance or local, over good roads or bad tracks. The company continues in the founder's vision of providing efficient, utilitarian vehicles that empower the individual entrepreneur to meet his and the country's ever changing needs.

Business area of the company

The company is a fully vertically integrated automobile company, with expertise in design, development and manufacture of the full spectrum of automotive components, aggregates and vehicles. The company's product range includes Tractors, Three wheelers, Light commercial vehicles, Multi Utility Vehicles and Heavy commercial vehicles.

Company’s brands

  • Traveller Monobus
  • Traveller
  • Trax
  • Gurkha
  • Balwan
  • Kargo King

Milestones

  • 1958: Production of Tempo 3 Wheeler ‘Hanseat’
  • 1964: Production of Viking Petrol LCV
  • 1972: Production of Metador Diesel LCV
  • 1987: Production of Tempo Traveller
  • 1997: production of Engines for MBIL & Technical Collaboration with ZF for tractor transmission
  • 2003: Collaboration for production of trucks and busses
  • 2004: Technical collaboration for manufacturing of heavy gear boxes
  • 2015: Production of BMW Engines
  • 2016: Production of Mercedes Engines
  • 2018: Joint Venture with Rolls Royce Power system for the production of series 1600 engines
  • 2019: Force Motors launched Gurkha Xtreme
  • 2019: Force Traveller Citibuses Inducted Into BEST Fleet
  • 2020: Force Motors invests Rs 1,000 crore on 11-18 seater LCV platform
  • 2020: Force Motors invests Rs 1,000 crore on next gen platform
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.