Samrat Forgings Peer Comparison

BSE: 543229

₹250.00

₹3.00 (1.21%)

As on 28-Aug-2026IST

Market cap

₹125 Cr

Revenue (TTM)

₹201 Cr

P/E Ratio

27.3

P/B Ratio

2.9

Div. Yield

0 %

Edit

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Market cap (₹ Cr)	125	21,758	7,761	1,288	1,044
Revenue (₹ Cr)	201	1,642	1,175	197	1,338
Net Profit (₹ Cr)	4.58	327.40	267.96	14.58	41.07
Net Margin (%)	2.26	19.56	22.15	7.36	3.04
RoE (%)	11.44	16.02	18.85	15.04	7.07
Price to Earnings	27.30	66.46	28.96	88.35	25.43
Price-To-Book	2.93	9.83	4.67	11.97	1.74

Income Statement (₹ Cr)

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Operating Revenue	200.56	1,641.96	1,174.89	196.92	1,337.59
Total Income	202.59	1,673.50	1,209.99	198.09	1,351.77
Total Expenditure	183.77	1,131.56	862.85	161.38	1,239.57
EBITDA	16.79	510.39	312.04	35.55	98.02
Depreciation	4.79	94.73	11.58	8.89	27.40
EBIT	12.00	415.67	300.46	26.66	70.63
Interest	7.56	11.23	18.82	6.31	29.77
Other Income	2.03	31.54	35.10	1.17	14.18
Exceptional Items	0.00	0.00	0.00	-0.53	0.00
Profit before Tax	6.47	435.98	316.74	20.99	55.03
Provision for Tax	1.89	108.57	48.78	6.42	13.96
Profit after Tax	4.58	327.40	267.96	14.58	41.07

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Shareholder's Funds	41.38	2,128.13	1,594.52	102.61	596.64
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	61.53	48.99	32.17	26.99	87.96
Current Liabilities	94.35	455.69	224.09	86.97	511.39
Total Liabilities	180.96	2,215.22	1,252.19	194.70	1,164.39

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Non-Current Assets	100.15	1,345.90	799.85	100.74	526.46
Current Assets	92.47	1,071.10	793.84	104.22	667.99
Total Assets	180.96	2,215.22	1,252.19	194.70	1,164.39
Total Debt*	86.67	227.99	35.91	64.50	294.45
Net Current Assets	-1.89	615.41	569.75	17.25	156.60
Contingent Liabilities	--	23.84	--	0.32	0.97

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Cash From Operating Activities	19.73	292.33	148.24	18.99	104.83
Cash Flow from Investing Activities	-21.23	-320.20	-416.63	-4.01	-38.23
Cash from Financing Activities	1.19	40.17	273.52	-16.18	-61.11
Net Cash Inflow / Outflow	-0.31	12.30	5.14	-1.20	5.50

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
ROCE (%)	12.15	19.15	31.33	9.65	9.98
ROE (%)	11.44	16.02	18.85	15.04	7.07
ROA (%)	2.43	13.51	17.27	6.93	3.48
EBIT Margin (%)	5.98	25.32	25.57	13.54	5.28
Net Margin (%)	2.26	19.56	22.15	7.36	3.04
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Revenue Growth (%)	2.07	15.53	19.70	17.14	4.22
EBIT Growth (%)	-10.59	25.71	8.88	91.76	-0.86
Net Profit Growth (%)	-4.80	21.60	18.19	144.01	-1.85
EPS Growth (%)	-4.80	21.46	13.41	24.97	1.30
Book Value Growth (%)	16.66	14.49	81.78	6.54	6.49

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Price / Earnings	27.30	66.43	27.58	86.26	25.43
Price / Book Value	2.93	9.83	4.67	11.97	1.74
Dividend Yield (%)	0.00	0.17	0.00	0.08	0.58
EV/EBITDA	12.54	42.71	24.68	38.10	12.41
Market Cap (₹ Cr)	156.51	7,404.16	7,069.74	350.70	721.47

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Debt to Equity	1.24	0.00	0.01	0.17	0.06
Short term debt to equity ratio	0.83	0.12	0.01	0.57	0.34
Current Ratio	0.98	2.35	3.54	1.20	1.31
Quick Ratio	0.31	1.84	2.89	0.60	0.93
Interest Coverage	1.86	39.82	17.83	4.33	2.85

	Samrat Forgings	Happy Forgings	Balu Forge	Investment & Prec	Nelcast
Debtors to sales (%)	11.41	24.04	36.18	19.96	26.63
Asset Turnover	1.06	0.68	0.76	0.94	1.13
Receivable days	43.07	100.84	107.84	86.24	93.43
Inventory Days	104.86	58.77	37.06	107.02	53.93
Payable days	156.18	31.12	60.14	193.19	154.56
Cash Conversion Cycle	-8.26	128.48	84.76	0.08	-7.20

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.