No Notes Added Yet
Business
Aditya Forge Ltd. is an Indian manufacturing company primarily engaged in the production of various types of forgings. The company specializes in manufacturing forgings from carbon steel, alloy steel, and stainless steel. These forgings serve as critical components for a diverse range of industries, including automotive, railways, general engineering, power generation, and other industrial applications. The core business model revolves around supplying high-quality forged components, often custom-designed or specified, to original equipment manufacturers (OEMs) and tier-1 suppliers in its target sectors. The company makes money by selling these forged products.
Revenue Mix
Aditya Forge's primary revenue stream is derived entirely from its forging operations. While specific revenue contributions by product type (e.g., carbon steel forgings vs. alloy steel forgings) or end-user industry (e.g., automotive vs. railways) are not publicly disclosed, the company caters to a broad spectrum of industrial applications. Its product portfolio includes components for heavy engineering, automotive drivelines, railway bogies, and various other machinery parts, reflecting a diversified client base within the industrial sector.
Industry
The company operates within the Indian forgings industry, which is characterized by a mix of large-scale integrated players, mid-sized companies like Aditya Forge, and numerous small, unorganized units. The industry is capital-intensive and driven by demand from key sectors like automotive, infrastructure, power, and general engineering. Aditya Forge is positioned as a mid-sized player, competing with both larger established firms (like Bharat Forge, Kalyani Forge) and other regional or specialized forging units. Its positioning likely relies on specific customer relationships, quality certifications, and the ability to produce certain types or batches of forgings efficiently.
MOAT
Aditya Forge does not appear to possess a strong, durable competitive moat comparable to global leaders in the forging sector. However, potential advantages could include:
Customer Relationships: Long-standing relationships with key industrial clients built on reliability and quality.
Quality Certifications: Adherence to specific quality standards (e.g., ISO, TS) required by critical industries.
Process Expertise: Niche expertise in specific forging processes or materials that cater to particular customer requirements.
Cost Efficiency: Potential for operational efficiency and competitive pricing for its segment.
These factors, while important for survival and growth, may not provide a deep, sustainable moat against determined competition or industry downturns.
Growth Drivers
Key factors that can drive growth for Aditya Forge over the next 3-5 years include:
Automotive Sector Growth: Recovery and expansion in the Indian automotive industry, especially commercial vehicles and passenger vehicles.
Infrastructure Development: Increased government spending and private investment in infrastructure projects, driving demand for heavy engineering and construction equipment.
Railways Modernization: Ongoing modernization and expansion projects by Indian Railways requiring forged components.
Capital Goods Demand: General uptick in manufacturing and capital expenditure across various industrial sectors.
Export Opportunities: Potential to expand into international markets for specialized forgings, leveraging cost competitiveness.
Diversification: Entry into new end-user segments or development of higher-value-added products.
Risks
Raw Material Price Volatility: Fluctuations in steel (carbon, alloy, stainless) prices directly impact cost of goods sold and profitability.
Cyclical Demand: The forging industry is highly cyclical, tied to the performance of end-user sectors like automotive and capital goods, making it vulnerable to economic downturns.
Intense Competition: The presence of larger, more technologically advanced players and numerous small units can lead to pricing pressure and margin erosion.
Technological Changes: Risk of obsolescence if the company does not adapt to new forging techniques or material advancements.
Regulatory & Environmental Compliance: Evolving environmental norms and industrial regulations could necessitate significant capital expenditure.
Customer Concentration: Potential over-reliance on a few large customers, making the company vulnerable to shifts in their procurement strategies.
Management & Ownership
Aditya Forge Ltd. is promoted by the Aditya Group. The company's management team, led by its promoters, oversees operations and strategic direction. Promoter holding typically forms a significant portion of the ownership structure in Indian mid-cap companies, aligning their interests with the company's long-term performance. The quality of management is often judged by their ability to navigate cyclical industry conditions, manage raw material costs, and drive efficiency and customer relationships.
Outlook
Aditya Forge operates in a foundational manufacturing sector critical to industrial growth. The company stands to benefit from India's overarching economic growth, particularly in automotive, infrastructure, and capital goods. Its diversified client base across various industrial applications provides some resilience against downturns in any single sector. However, the outlook is balanced by significant challenges, including intense competition, the cyclical nature of demand, and inherent volatility in raw material prices. The ability of the company to maintain cost efficiency, ensure product quality, and potentially diversify into higher-value or niche segments will be crucial for sustained profitability and market share in a competitive and capital-intensive industry. Its relatively smaller scale compared to industry giants means it must remain agile and focused on its specific customer value proposition.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 6 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 11 | 3 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Expenditure | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Profit | 5 | -2 | 10 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Interest | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | -2 | 10 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | 2 | -2 | 10 | 0 | -1 | -0 | -0 | -0 | 0 | -0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | -2 | 10 | 0 | -1 | -0 | -0 | -0 | 0 | -0 |
| Adjusted Earnings Per Share | 5.5 | -3.7 | 22.3 | 0.1 | -2.5 | -0.1 | -0 | -0 | 0.5 | -0 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2 | 8 | 14 | 14 | 21 | 18 | 9 | 22 | 33 | 25 | 3 | 0 |
| Other Income | 0 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | 0 | 6 | 10 | 0 |
| Total Income | 2 | 8 | 14 | 14 | 22 | 19 | 10 | 22 | 33 | 31 | 14 | 0 |
| Total Expenditure | 4 | 8 | 14 | 15 | 22 | 19 | 11 | 22 | 31 | 26 | 6 | 0 |
| Operating Profit | -2 | -0 | -0 | -0 | 1 | -1 | -1 | -0 | 2 | 5 | 8 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 2 | 0 | 0 |
| Depreciation | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -5 | -2 | -1 | -1 | -0 | -2 | -2 | -1 | 1 | 3 | 8 | 0 |
| Provision for Tax | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 1 | 0 |
| Profit After Tax | -5 | -2 | -1 | -1 | -0 | -1 | -2 | -1 | 1 | 2 | 7 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -5 | -2 | -1 | -1 | -0 | -1 | -2 | -1 | 1 | 2 | 7 | 0 |
| Adjusted Earnings Per Share | -10.8 | -4.4 | -3.2 | -2.2 | -0.7 | -3.3 | -3.9 | -1.5 | 1.7 | 4.9 | 16.2 | 0.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -88% | -49% | -30% | 4% |
| Operating Profit CAGR | 60% | 0% | 0% | 0% |
| PAT CAGR | 250% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 0% | 0% | 0% | -48% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -5 | -7 | -8 | -9 | -10 | -11 | -13 | -13 | -13 | -11 | -4 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 4 |
| Other Non-Current Liabilities | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 |
| Total Current Liabilities | 5 | 6 | 7 | 10 | 12 | 10 | 11 | 12 | 15 | 12 | 2 |
| Total Liabilities | 8 | 8 | 7 | 9 | 10 | 7 | 6 | 7 | 11 | 9 | 2 |
| Fixed Assets | 6 | 5 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 2 | 3 | 4 | 6 | 8 | 5 | 4 | 5 | 9 | 7 | 2 |
| Total Assets | 8 | 8 | 7 | 9 | 10 | 7 | 6 | 7 | 11 | 9 | 2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Cash Flow from Operating Activities | -2 | 0 | -2 | -1 | -1 | 0 | -0 | 0 | 0 | 6 | -10 |
| Cash Flow from Investing Activities | 2 | -0 | 2 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 11 |
| Cash Flow from Financing Activities | 0 | -0 | 0 | 2 | 1 | -0 | 0 | -0 | -0 | -4 | -3 |
| Net Cash Inflow / Outflow | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 2 | -1 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -10.76 | -4.39 | -3.18 | -2.21 | -0.7 | -3.34 | -3.86 | -1.49 | 1.74 | 4.92 | 16.23 |
| CEPS(Rs) | -5.07 | -1.86 | -0.78 | -0.68 | 0.41 | -2.21 | -3.12 | -0.92 | 2.32 | 5.23 | 16.24 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -11.95 | -16.34 | -19.52 | -21.73 | -22.43 | -25.77 | -29.63 | -31.12 | -29.37 | -24.46 | -8.23 |
| Core EBITDA Margin(%) | -113.29 | -6.67 | -2.58 | -7.14 | -5.01 | -7.18 | -12.93 | -0.84 | 5.22 | -4.86 | -79.42 |
| EBIT Margin(%) | -240.22 | -20.07 | -7.64 | -7.16 | 0.24 | -5.63 | -13.6 | -1.46 | 4.54 | 19.91 | 237.27 |
| Pre Tax Margin(%) | -244.19 | -20.13 | -7.82 | -8.19 | -2.06 | -8.56 | -18.33 | -3.16 | 2.13 | 9.98 | 236.91 |
| PAT Margin (%) | -243.74 | -24.03 | -10.01 | -6.92 | -1.47 | -7.97 | -17.65 | -2.97 | 2.26 | 8.45 | 214.48 |
| Cash Profit Margin (%) | -114.78 | -10.18 | -2.46 | -2.14 | 0.86 | -5.27 | -14.27 | -1.83 | 3.01 | 8.99 | 214.53 |
| ROA(%) | -43.27 | -23.87 | -18.44 | -12.13 | -3.2 | -16.79 | -25.91 | -10.27 | 8.77 | 21.95 | 127.19 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -78.75 | -65.27 | -124.32 | -157.93 | 3.76 | -109.27 | 0 | 0 | 0 | 0 | 0 |
| Receivable days | 132.79 | 20.03 | 22.01 | 36.2 | 24.72 | 19.3 | 17.58 | 7.47 | 7.89 | 8.58 | 0 |
| Inventory Days | 147.2 | 30.85 | 17.07 | 22.96 | 41.52 | 52.33 | 66.76 | 29.83 | 39.01 | 58.59 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.75 | 112.31 | 278.18 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | -0.22 | -0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 5.06 | 1.23 | 0.95 | 1.04 | 0.76 | 0.85 | 1.65 | 0.71 | 0.46 | 0.36 | 2.35 |
| EV/Core EBITDA(x) | -4.55 | -19.78 | -1011.56 | -43.56 | 29.59 | -29.1 | -16.19 | -223.4 | 8.64 | 1.77 | 0.99 |
| Net Sales Growth(%) | -90.39 | 314.03 | 73.84 | 0.48 | 50.04 | -12.51 | -47.8 | 129 | 54.01 | -24.55 | -86.99 |
| EBIT Growth(%) | -1736.89 | 65.42 | 33.83 | 5.79 | 104.92 | -2197.95 | -26.01 | 75.42 | 578.7 | 231.05 | 54.98 |
| PAT Growth(%) | -1580.55 | 59.18 | 27.61 | 30.53 | 68.21 | -375.81 | -15.58 | 61.49 | 217.29 | 181.91 | 230.24 |
| EPS Growth(%) | -1580.63 | 59.18 | 27.61 | 30.53 | 68.21 | -375.81 | -15.58 | 61.49 | 217.29 | 181.91 | 230.23 |
| Debt/Equity(x) | -1.68 | -1.19 | -1.04 | -1.1 | -1.17 | -1.02 | -0.89 | -0.83 | -0.87 | -0.63 | -1.05 |
| Current Ratio(x) | 0.47 | 0.5 | 0.54 | 0.61 | 0.65 | 0.49 | 0.39 | 0.41 | 0.59 | 0.58 | 0.93 |
| Quick Ratio(x) | 0.41 | 0.34 | 0.51 | 0.45 | 0.38 | 0.29 | 0.26 | 0.24 | 0.26 | 0.34 | 0.93 |
| Interest Cover(x) | -60.43 | -314.11 | -43.15 | -6.94 | 0.1 | -1.93 | -2.88 | -0.86 | 1.89 | 2.01 | 650.13 |
| Total Debt/Mcap(x) | 7.76 | 6.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -88% | -49% | -30% | +4% |
| Operating Profit CAGR | +60% | — | — | — |
| PAT CAGR | +250% | — | — | — |
| Share Price CAGR | — | — | — | — |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 0% | 0% | 0% | -48% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 | 33.97 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 | 66.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.