WEBSITE BSE:531144 NSE: EL FORGE LTD Inc. Year: 1934 Industry: Forgings My Bucket: Add Stock
Last updated: 11:26
No Notes Added Yet
1. Business Overview
EL Forge Ltd. is an Indian manufacturing company specializing in the production of precision forgings. The company utilizes both open die and closed die forging processes to produce a wide range of forged components. Its core business model involves manufacturing these components as per customer specifications, primarily catering to the automotive sector (including commercial vehicles, passenger cars, and tractors), valve industry, and general engineering applications. The company generates revenue by supplying these forged parts to original equipment manufacturers (OEMs) and Tier-1 suppliers.
2. Key Segments / Revenue Mix
EL Forge Ltd. primarily serves the automotive industry, which constitutes a significant portion of its revenue. Beyond automotive, it also supplies forgings to the valve industry, various industrial applications, and general engineering sectors. Specific revenue breakdowns by segment are not consistently disclosed, but the automotive sector remains its dominant end-market. Products include crankshafts, connecting rods, gears, hubs, axles, and various other critical components requiring high strength and durability.
3. Industry & Positioning
EL Forge operates in the Indian forging industry, which is highly competitive and fragmented, with a mix of large integrated players and numerous small and medium-sized enterprises. The industry is significantly dependent on the automotive sector's performance. EL Forge is a smaller to mid-sized player within this landscape, competing with larger, more established companies like Bharat Forge, Ramkrishna Forgings, and Sona BLW Precision Forgings, as well as many unlisted entities. Its positioning relies on its technical capabilities in precision forging and established customer relationships.
4. Competitive Advantage (Moat)
EL Forge's competitive advantages are primarily derived from:
Technical Expertise & Quality: Proficiency in precision forging techniques (open die and closed die) and adherence to quality standards (e.g., ISO/TS certifications) are crucial in winning and retaining automotive clients.
Established Customer Relationships: Long-term relationships with key OEMs and Tier-1 suppliers can create stickiness and repeat business due to the critical nature of forged components and the lengthy qualification processes.
Capital Intensity: The forging industry requires significant capital expenditure for machinery and facilities, creating a barrier to entry for new players.
5. Growth Drivers
Key factors that can drive growth for EL Forge over the next 3-5 years include:
Automotive Sector Growth: Continued growth in the Indian automotive industry, particularly in commercial vehicles and passenger cars, will directly boost demand for forged components.
Increased Content Per Vehicle: The trend towards more complex and higher-performance vehicles can lead to an increase in the value and number of forged parts per vehicle.
Infrastructure Development: Government focus on infrastructure projects can stimulate demand from the construction equipment and related industrial sectors.
Export Opportunities: Leveraging its quality and cost competitiveness to expand into international markets for specialized forgings.
New Product Development: Introduction of new and advanced forged components for evolving industry requirements (e.g., lighter materials, higher strength).
6. Risks
Cyclicality of End-User Industries: The company's performance is heavily tied to the cyclical nature of the automotive and industrial sectors, making it vulnerable to economic downturns.
Raw Material Price Volatility: Fluctuations in the prices of steel and other metal alloys, which are primary raw materials, can impact profitability if not effectively passed on to customers.
Intense Competition: The fragmented nature of the forging industry leads to pricing pressures and intense competition from both domestic and international players.
Technological Shifts: The long-term impact of electric vehicles (EVs) on demand for traditional engine and powertrain components poses a risk, although forgings are also used in EV chassis and suspension.
Foreign Exchange Fluctuations: As the company engages in exports/imports, currency volatility can affect margins.
7. Management & Ownership
EL Forge Ltd. is promoted by the Sethi family, with Mr. L. S. Sethi as a key figure in its leadership. The promoter group holds a significant stake in the company, aligning their interests with those of minority shareholders. The management team has experience in the forging and engineering sectors.
8. Outlook
EL Forge is well-positioned to benefit from the secular growth trends in the Indian automotive and industrial sectors, especially with the government's focus on domestic manufacturing. Its established customer relationships and technical expertise provide a foundation for continued operations. However, the company faces inherent risks from the cyclical nature of its end markets, intense competition, and volatility in raw material prices. The ability to adapt to technological shifts, particularly in the automotive industry, and expand its product portfolio will be crucial for sustained growth. The outlook remains balanced, contingent on broader economic performance and the company's strategic execution in a challenging yet growing industry.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹30 Cr.
Stock P/E 13.3
P/B 1.2
Current Price ₹15
Book Value ₹ 12.8
Face Value 10
52W High ₹27.4
Dividend Yield 0%
52W Low ₹ 12.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 18 | 15 | 17 | 17 | 21 | 19 | 20 | 21 | 17 | 20 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 18 | 15 | 17 | 17 | 21 | 19 | 20 | 21 | 17 | 20 |
| Total Expenditure | 17 | 14 | 16 | 16 | 20 | 18 | 19 | 20 | 16 | 19 |
| Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 0 | 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 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 |
| Adjustments | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 |
| Adjusted Earnings Per Share | 0.2 | 0.1 | 34.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 |
| #(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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 54 | 39 | 33 | 42 | 50 | 33 | 38 | 40 | 58 | 68 | 76 | 78 |
| Other Income | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Total Income | 54 | 43 | 33 | 43 | 50 | 33 | 39 | 41 | 59 | 69 | 77 | 78 |
| Total Expenditure | 60 | 43 | 35 | 45 | 49 | 35 | 38 | 39 | 55 | 63 | 72 | 74 |
| Operating Profit | -6 | 0 | -3 | -3 | 1 | -2 | 1 | 1 | 4 | 5 | 5 | 4 |
| Interest | 1 | 1 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 10 | 10 | 8 | 7 | 7 | 7 | 6 | 6 | 5 | 2 | 2 | 0 |
| Exceptional Income / Expenses | -1 | -5 | -2 | 1 | 30 | 9 | 4 | 1 | -1 | 68 | 0 | 0 |
| Profit Before Tax | -18 | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -18 | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -18 | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 |
| Adjusted Earnings Per Share | -8.7 | -7.9 | -7.9 | -5.7 | 11.4 | 0.3 | -1.1 | -2 | -1.1 | 35 | 1.1 | 0.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 24% | 18% | 3% |
| Operating Profit CAGR | 0% | 71% | 0% | 0% |
| PAT CAGR | -97% | 0% | 15% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -34% | 20% | NA% | 15% |
| ROE Average | 10% | 3% | 2% | 1% |
| ROCE Average | 12% | 4% | 2% | 5% |
| #(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 | -23 | -39 | -64 | -76 | -53 | -52 | -55 | -58 | -61 | 22 | 25 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 78 | 74 | 81 | 40 | 26 | 12 | 12 | 12 | 12 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 71 | 75 | 5 | 5 |
| Total Current Liabilities | 103 | 107 | 103 | 129 | 110 | 102 | 12 | 13 | 11 | 11 | 10 |
| Total Liabilities | 158 | 143 | 120 | 93 | 84 | 61 | 40 | 37 | 37 | 38 | 39 |
| Fixed Assets | 90 | 78 | 56 | 47 | 41 | 35 | 32 | 27 | 23 | 22 | 21 |
| Other Non-Current Assets | 20 | 20 | 7 | 7 | 8 | 8 | 1 | 1 | 1 | 2 | 2 |
| Total Current Assets | 45 | 42 | 56 | 39 | 35 | 19 | 8 | 10 | 13 | 14 | 16 |
| Total Assets | 158 | 143 | 120 | 93 | 84 | 61 | 40 | 37 | 37 | 38 | 39 |
| #(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 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 |
| Cash Flow from Operating Activities | -21 | 6 | 15 | -11 | 30 | 21 | 6 | 0 | 3 | 1 | 2 |
| Cash Flow from Investing Activities | 2 | 0 | 3 | 2 | -1 | -0 | -0 | 1 | -2 | -0 | -1 |
| Cash Flow from Financing Activities | 19 | -7 | -18 | 10 | -29 | -21 | -5 | -0 | -0 | -0 | -0 |
| Net Cash Inflow / Outflow | -0 | -0 | -0 | 0 | 0 | -0 | 1 | 1 | 1 | 1 | 1 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 4 |
| # | 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) | -8.74 | -7.91 | -7.86 | -5.72 | 11.44 | 0.3 | -1.12 | -1.95 | -1.13 | 34.99 | 1.13 |
| CEPS(Rs) | -3.95 | -3.21 | -3.82 | -2.35 | 14.7 | 3.54 | 1.89 | 1.08 | 1.27 | 35.9 | 2.03 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -18.69 | -26.6 | -31.73 | -37.45 | -26.01 | -25.71 | -26.83 | -28.78 | -29.92 | 11.06 | 12.19 |
| Core EBITDA Margin(%) | -10 | -9.58 | -7.97 | -5.99 | 1.57 | -6.56 | 1.18 | 2.57 | 6.6 | 7.29 | 5.29 |
| EBIT Margin(%) | -28.43 | -35.94 | -36.95 | -19.09 | 47.97 | 2.47 | -4.74 | -8.77 | -3.27 | 104.8 | 3.65 |
| Pre Tax Margin(%) | -30.77 | -39.07 | -45.1 | -26.98 | 46.74 | 1.86 | -5.94 | -9.84 | -3.95 | 104.1 | 3.02 |
| PAT Margin (%) | -30.77 | -39.07 | -45.1 | -26.98 | 46.74 | 1.86 | -5.94 | -9.84 | -3.95 | 104.1 | 3.02 |
| Cash Profit Margin (%) | -13.91 | -15.87 | -21.9 | -11.08 | 60.02 | 21.93 | 9.96 | 5.47 | 4.41 | 106.79 | 5.43 |
| ROA(%) | -10.48 | -10.67 | -12.17 | -10.93 | 26.32 | 0.84 | -4.48 | -10.26 | -6.23 | 189.48 | 5.95 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.72 |
| ROCE(%) | -13.31 | -13.72 | -15.02 | -12.44 | 102.42 | 0 | 0 | 0 | 0 | 0 | 11.75 |
| Receivable days | 122.78 | 125.03 | 146.08 | 83.48 | 33.51 | 44.17 | 22.05 | 15.19 | 18.03 | 24.64 | 27.72 |
| Inventory Days | 153.05 | 190.75 | 199.83 | 144.76 | 113.22 | 165.03 | 84.19 | 35.7 | 26.46 | 21.3 | 17.11 |
| Payable days | 321.47 | 382.23 | 528.9 | 392.11 | 681.46 | 1662.33 | 618.22 | 46.66 | 57.33 | 75.5 | 70.14 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 17.8 |
| Price/Book(x) | -0.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.22 | 1.25 | 1.65 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.04 | 4.47 | 4.92 | 3.61 | 1.25 | 1.27 | 0.94 | 0.89 | 0.4 | 0.37 | 0.48 |
| EV/Core EBITDA(x) | -29.34 | 1065.75 | -56.68 | -61.01 | 72.2 | -19.91 | 56.88 | 29.61 | 5.98 | 4.67 | 7.99 |
| Net Sales Growth(%) | -19.17 | -27.87 | -16.03 | 30.43 | 17.21 | -34.08 | 17.23 | 4.89 | 44.94 | 16.86 | 11.43 |
| EBIT Growth(%) | -78.76 | 9.95 | 11.45 | 37.14 | 390.1 | -96.61 | -325.16 | -94.08 | 46.01 | 3850.87 | -96.12 |
| PAT Growth(%) | -56.48 | 9.55 | 0.58 | 27.21 | 299.96 | -97.38 | -474.07 | -73.81 | 41.88 | 3183.41 | -96.77 |
| EPS Growth(%) | -56.48 | 9.55 | 0.58 | 27.21 | 299.96 | -97.38 | -474.06 | -73.81 | 41.88 | 3183.41 | -96.77 |
| Debt/Equity(x) | -5.5 | -3.36 | -2.17 | -1.75 | -0.8 | -0.41 | -0.31 | -0.29 | -0.2 | 0 | 0 |
| Current Ratio(x) | 0.44 | 0.39 | 0.55 | 0.3 | 0.32 | 0.19 | 0.61 | 0.76 | 1.21 | 1.33 | 1.65 |
| Quick Ratio(x) | 0.22 | 0.2 | 0.37 | 0.18 | 0.18 | 0.05 | 0.33 | 0.42 | 0.81 | 0.97 | 1.31 |
| Interest Cover(x) | -12.15 | -11.47 | -4.53 | -2.42 | 38.83 | 4.07 | -3.95 | -8.17 | -4.8 | 149.67 | 5.8 |
| Total Debt/Mcap(x) | 15.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.89 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.82 | 40.78 | 40.78 |
| 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 | 59.17 | 59.17 | 59.17 | 59.17 | 59.17 | 59.17 | 59.17 | 59.17 | 59.21 | 59.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 | 2.03 |
* The pros and cons are machine generated.
You May Also Know About
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.