Krishanveer Forge Financials

BSE: 513369

₹139.40

₹1.65 (1.20%)

As on 28-Aug-2026IST

Market cap

₹153 Cr

Revenue (TTM)

₹88 Cr

P/E Ratio

13.5

P/B Ratio

2.9

Div. Yield

2.2 %

Annual
Quarterly

Income Statement (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Operating Revenue	87.80	82.80	83.62	80.91	67.22	40.44
Total Income	89.23	83.76	84.25	81.52	68.13	40.62
Total Expenditure	75.62	74.44	76.76	76.92	60.62	34.05
EBITDA	12.18	8.36	6.86	3.99	6.60	6.39
Depreciation	1.56	1.61	1.55	1.62	1.53	1.56
EBIT	10.62	6.75	5.31	2.37	5.08	4.84
Interest	0.07	0.12	0.48	0.94	0.62	0.62
Other Income	1.43	0.96	0.64	0.61	0.91	0.18
Exceptional Items	2.74	--	--	--	--	--
Profit before Tax	14.72	7.58	5.47	2.04	5.36	4.39
Provision for Tax	3.42	1.95	1.48	0.40	1.61	0.81
Profit after Tax	11.30	5.64	3.99	1.64	3.76	3.58

Liabilities (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Shareholder's Funds	51.44	42.42	39.08	35.22	33.58	29.85
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	2.62	2.50	2.24	2.21	2.17	2.06
Current Liabilities	14.44	12.46	12.21	10.08	18.30	12.33
Total Liabilities	68.50	57.37	53.53	47.51	54.05	44.24

Assets (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Non-Current Assets	17.88	15.48	16.29	17.23	17.98	19.05
Current Assets	50.21	41.90	37.24	30.27	36.07	25.19
Total Assets	68.50	57.37	53.53	47.51	54.05	44.24
Total Debt*	--	-3.42	-1.14	-1.55	5.33	-0.26
Net Current Assets	35.77	29.44	25.03	20.19	17.77	12.86
Contingent Liabilities	--	0.36	0.33	--	0.61	2.63

Cashflow (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Cash From Operating Activities	--	5.35	0.52	7.40	-4.70	5.58
Cash Flow from Investing Activities	--	-0.68	-0.43	-0.79	-0.32	-0.03
Cash from Financing Activities	--	-2.19	-0.11	-0.53	-0.41	-1.78
Net Cash Inflow / Outflow	--	2.48	-0.03	6.07	-5.43	3.76

Financials Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Adjusted EPS (₹)	8.44	5.15	3.65	1.50	3.43	3.27
Cash EPS (₹)	10.33	6.63	5.06	2.98	4.83	4.70
Adjusted Book Value (₹)	48.84	38.77	35.73	32.20	30.70	27.29
Dividend per Share (₹)	2.15	2.50	2.00	--	--	--
Cash Flow per Share (₹)	--	4.89	0.47	6.76	-4.29	5.10
Free Cash Flow per Share (₹)	--	4.28	-0.31	6.20	-7.51	4.91

Profitability Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
ROCE (%)	--	20.04	16.62	8.20	17.47	16.50
ROE (%)	19.45	13.83	10.74	4.78	11.84	12.68
ROA (%)	18.22	10.17	7.90	3.24	7.64	8.02
EBIT Margin (%)	12.09	8.15	6.36	2.93	7.55	11.96
Net Margin (%)	12.66	6.73	4.74	2.02	5.51	8.82
Cash Profit Margin (%)	0.00	8.76	6.62	4.03	7.86	12.71

Growth Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Revenue Growth (%)	7.50	-0.98	3.35	20.36	66.22	-20.51
EBIT Growth (%)	55.38	26.96	124.32	-53.34	4.99	-20.65
Net Profit Growth (%)	54.93	41.29	142.61	-56.22	4.89	-21.65
EPS Growth (%)	89.63	41.29	142.61	-56.22	4.89	-21.65
Book Value Growth (%)	--	8.53	10.97	4.89	12.48	12.08

Valuation Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Price / Earnings	13.50	14.36	23.31	26.16	12.73	11.79
Price / Book Value	2.85	1.91	2.38	1.22	1.42	1.41
Dividend Yield (%)	2.15	3.38	2.35	--	--	--
EV/EBITDA	10.94	8.15	12.09	8.85	6.86	6.17
Close Price (₹)	155.05	74.01	85.02	39.33	43.70	38.60
High Price (₹)	176.00	164.10	94.90	58.30	72.00	47.25
Low Price (₹)	95.20	64.30	36.65	35.70	32.80	17.10
Market Cap (₹ Cr)	152.50	80.96	93.01	43.03	47.80	42.23

Solvency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Debt to Equity	--	-0.08	-0.03	-0.04	0.16	-0.01
Short term debt to equity ratio	--	-0.08	-0.03	-0.04	0.16	-0.01
Current Ratio	3.48	3.36	3.05	3.00	1.97	2.04
Quick Ratio	2.99	2.77	1.92	2.07	1.20	1.38
Interest Coverage	205.42	62.77	12.43	3.18	9.62	8.06

Operating Efficiency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17	Mar-16
Debtors to sales (%)	25.66	22.59	23.66	20.75	26.69	30.56
Asset Turnover	1.42	1.49	1.66	1.59	1.37	0.91
Receivable days	--	84.83	79.82	78.35	82.28	123.24
Inventory Days	--	46.79	50.86	53.09	60.27	61.96
Payable days	--	80.28	59.40	59.12	78.68	156.41
Cash Conversion Cycle	--	51.34	71.28	72.33	63.86	28.79

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