Auto Ancillary · Founded 1954 · www.federalmogulgoetzeindia.com · BSE 505744 · NSE FED MOG GOE · ISIN INE529A01010
No Notes Added Yet
Business
Federal-Mogul Goetze (India) Ltd. is a leading manufacturer and supplier of engine components for the automotive industry. Its core business involves the production and sale of pistons, piston rings, cylinder liners, and other related engine parts. The company serves both the Original Equipment Manufacturer (OEM) segment, supplying components directly to vehicle manufacturers, and the aftermarket segment, providing replacement parts for existing vehicles. It makes money by selling these precision-engineered components to a wide range of vehicles, including two-wheelers, three-wheelers, passenger cars, commercial vehicles, and agricultural machinery.
Revenue Mix
The company's primary revenue streams are derived from the sale of:
Pistons: Critical components for internal combustion engines.
Piston Rings: Essential for sealing the combustion chamber and regulating oil consumption.
Cylinder Liners: Provide a wear-resistant surface for pistons to slide within.
While specific revenue percentages by segment are not publicly detailed without fabrication, the business is primarily split between sales to automotive OEMs and the aftermarket for replacement parts. Both segments are crucial, with OEM sales driven by new vehicle production and aftermarket sales by the growing vehicle parc and maintenance cycles.
Industry
The Indian Auto Ancillary sector is diverse and competitive, comprising both global players and domestic manufacturers. Federal-Mogul Goetze (India) Ltd. is positioned as a leading player in the niche segment of engine components. It benefits significantly from its association with the global DRiV Automotive Inc. (a spin-off of Tenneco), gaining access to international technology, R&D, and manufacturing best practices. The company holds strong relationships with major Indian OEMs and is recognized for its quality and precision engineering in critical engine parts, competing with other domestic and international component manufacturers.
MOAT
Technology & R&D: Leveraging global R&D and technological expertise from its parent company (DRiV Automotive Inc.) allows it to develop and supply advanced engine components that meet evolving emission norms and engine performance requirements.
Brand Reputation: "Goetze" and "Federal-Mogul" are globally recognized and trusted brands in engine components, particularly in the aftermarket, signifying quality and reliability.
OEM Relationships: Long-standing and well-established relationships with major automotive OEMs in India, built on consistent quality, technical support, and reliability.
Precision Manufacturing: The production of engine components like pistons and rings requires high precision engineering, strict quality control, and specialized manufacturing processes, creating a barrier to entry for new players.
Growth Drivers
Automotive Industry Growth: Overall growth in India's automotive production across various segments (two-wheelers, passenger vehicles, commercial vehicles) directly drives demand for OEM supplies.
Growing Aftermarket Demand: The expanding vehicle parc (number of vehicles on the road) in India ensures a consistent and growing demand for replacement parts.
Stricter Emission Norms: The continuous evolution and implementation of stricter emission standards (e.g., BS VI and beyond) necessitate the development and adoption of more technologically advanced and efficient engine components, which the company is equipped to provide.
Increased Content per Vehicle: A trend towards more sophisticated and value-added components per vehicle can boost revenue per unit.
Economic Expansion: India's sustained economic growth leads to higher disposable incomes and increased commercial activity, boosting overall vehicle sales and usage.
Risks
Automotive Industry Cyclicality: The company's performance is highly sensitive to the inherent cyclicality and volatility of the Indian automotive sector.
Raw Material Price Fluctuations: Significant volatility in prices of key raw materials such as steel, aluminum, and other metals can impact manufacturing costs and profit margins.
Technological Disruption (EVs): The long-term shift towards Electric Vehicles (EVs) poses a significant structural risk, as the company's core products are designed for Internal Combustion Engines (ICE) and would become obsolete in a fully electrified fleet.
Intense Competition: High competition from both domestic and international auto component manufacturers can exert pressure on pricing and market share.
Customer Concentration: Potential reliance on a few large OEM customers for a significant portion of its sales, making it vulnerable to changes in their production plans or sourcing strategies.
Management & Ownership
Federal-Mogul Goetze (India) Ltd. is promoted by the global DRiV Automotive Inc., which is a spin-off of Tenneco Inc. As a subsidiary of a global automotive parts supplier, its management typically comprises experienced professionals who leverage the parent company's global expertise, technological insights, and best practices. The ownership structure includes a majority stake held by a subsidiary of DRiV Automotive Inc., with the remaining shares publicly traded.
Outlook
Federal-Mogul Goetze (India) Ltd. is well-positioned to benefit from India's growing automotive market and the steady demand from the aftermarket segment, supported by its strong brand, technological capabilities from its global parent, and established OEM relationships. The push for cleaner emission norms also creates opportunities for its advanced engine components. However, the company faces inherent risks from the cyclical nature of the auto industry, raw material price volatility, and intense competition. The most significant long-term challenge is the accelerating global transition towards Electric Vehicles, which could structurally impact demand for its core ICE-dependent products over the next decade and beyond. The ability to diversify or adapt its product portfolio will be crucial for sustainable growth in the distant future.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 415 | 428 | 445 | 464 | 433 | 459 | 484 | 491 | 496 | 489 |
| Other Income | 10 | 9 | 11 | 11 | 10 | 12 | 13 | 12 | 11 | 13 |
| Total Income | 425 | 437 | 456 | 475 | 443 | 470 | 497 | 503 | 507 | 502 |
| Total Expenditure | 367 | 355 | 382 | 395 | 378 | 362 | 413 | 409 | 427 | 406 |
| Operating Profit | 57 | 81 | 74 | 80 | 65 | 109 | 84 | 94 | 80 | 95 |
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 2 |
| Depreciation | 21 | 22 | 21 | 22 | 22 | 22 | 22 | 22 | 22 | 21 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | -2 |
| Profit Before Tax | 35 | 59 | 51 | 57 | 42 | 85 | 61 | 70 | 40 | 69 |
| Provision for Tax | 9 | 15 | 14 | 17 | 11 | 23 | 16 | 19 | 10 | 18 |
| Profit After Tax | 26 | 43 | 37 | 41 | 31 | 61 | 45 | 51 | 31 | 51 |
| Adjustments | -1 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| Profit After Adjustments | 24 | 40 | 35 | 38 | 29 | 59 | 43 | 49 | 29 | 49 |
| Adjusted Earnings Per Share | 4.4 | 7.2 | 6.4 | 6.9 | 5.2 | 10.7 | 7.8 | 8.8 | 5.2 | 8.8 |
| #(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 | 1580 | 1331 | 1279 | 1325 | 1342 | 1085 | 1107 | 1343 | 1634 | 1696 | 1800 | 1960 |
| Other Income | 19 | 20 | 12 | 12 | 14 | 13 | 11 | 9 | 19 | 32 | 44 | 49 |
| Total Income | 1599 | 1351 | 1291 | 1337 | 1356 | 1099 | 1118 | 1352 | 1653 | 1727 | 1844 | 2009 |
| Total Expenditure | 1393 | 1155 | 1065 | 1098 | 1115 | 955 | 981 | 1179 | 1424 | 1456 | 1515 | 1655 |
| Operating Profit | 206 | 196 | 227 | 239 | 241 | 144 | 137 | 173 | 230 | 271 | 329 | 353 |
| Interest | 33 | 26 | 17 | 7 | 6 | 4 | 3 | 5 | 5 | 6 | 7 | 7 |
| Depreciation | 93 | 78 | 79 | 77 | 86 | 93 | 84 | 87 | 84 | 85 | 87 | 87 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -43 | 0 | 0 | 0 | 0 | -17 |
| Profit Before Tax | 79 | 91 | 130 | 155 | 149 | 47 | 8 | 81 | 141 | 181 | 235 | 240 |
| Provision for Tax | 28 | 36 | 46 | 58 | 53 | 8 | 3 | 22 | 34 | 47 | 65 | 63 |
| Profit After Tax | 51 | 55 | 84 | 96 | 95 | 39 | 5 | 59 | 107 | 133 | 170 | 178 |
| Adjustments | -11 | -7 | -6 | -8 | -8 | -6 | -4 | -5 | -7 | -6 | -8 | -8 |
| Profit After Adjustments | 40 | 48 | 77 | 88 | 87 | 32 | 1 | 54 | 101 | 127 | 162 | 170 |
| Adjusted Earnings Per Share | 7.1 | 8.6 | 13.9 | 15.9 | 15.7 | 5.8 | 0.1 | 9.7 | 18.1 | 22.8 | 29.1 | 30.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 10% | 11% | 1% |
| Operating Profit CAGR | 21% | 24% | 18% | 5% |
| PAT CAGR | 28% | 42% | 34% | 13% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -10% | 5% | 6% | 3% |
| ROE Average | 14% | 13% | 9% | 11% |
| ROCE Average | 20% | 18% | 13% | 15% |
| #(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 | 471 | 510 | 613 | 704 | 794 | 818 | 821 | 876 | 980 | 1110 | 1268 |
| Minority's Interest | 67 | 75 | 54 | 59 | 64 | 66 | 66 | 68 | 72 | 74 | 78 |
| Borrowings | 7 | 37 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 96 | 164 | 71 | 68 | 61 | 56 | 89 | 45 | 42 | 28 | 16 |
| Total Current Liabilities | 424 | 403 | 318 | 258 | 251 | 236 | 338 | 351 | 394 | 378 | 394 |
| Total Liabilities | 1065 | 1188 | 1080 | 1089 | 1170 | 1175 | 1314 | 1340 | 1487 | 1590 | 1755 |
| Fixed Assets | 486 | 540 | 534 | 554 | 578 | 555 | 547 | 528 | 508 | 534 | 516 |
| Other Non-Current Assets | 117 | 136 | 90 | 76 | 65 | 79 | 70 | 108 | 145 | 113 | 76 |
| Total Current Assets | 462 | 512 | 456 | 460 | 527 | 541 | 697 | 704 | 835 | 942 | 1163 |
| Total Assets | 1065 | 1188 | 1080 | 1089 | 1170 | 1175 | 1314 | 1340 | 1487 | 1590 | 1755 |
| #(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 | 5 | 13 | 38 | 10 | 7 | 11 | 89 | 213 | 186 | 330 | 418 |
| Cash Flow from Operating Activities | 126 | 192 | 159 | 138 | 133 | 191 | 152 | 111 | 210 | 160 | 221 |
| Cash Flow from Investing Activities | -97 | -115 | -86 | -72 | -121 | -81 | -20 | -130 | -58 | -62 | -17 |
| Cash Flow from Financing Activities | -22 | -46 | -100 | -69 | -8 | -32 | -8 | -8 | -8 | -10 | -12 |
| Net Cash Inflow / Outflow | 8 | 32 | -27 | -3 | 4 | 78 | 124 | -27 | 144 | 88 | 192 |
| Closing Cash & Cash Equivalent | 13 | 45 | 10 | 7 | 11 | 89 | 213 | 186 | 330 | 418 | 610 |
| # | 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) | 7.1 | 8.56 | 13.89 | 15.88 | 15.71 | 5.84 | 0.1 | 9.71 | 18.13 | 22.81 | 29.13 |
| CEPS(Rs) | 25.92 | 23.98 | 29.31 | 31.13 | 32.58 | 23.64 | 15.91 | 26.22 | 34.34 | 39.18 | 46.26 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 84.64 | 91.7 | 110.21 | 126.52 | 142.79 | 146.99 | 147.53 | 157.43 | 176.09 | 199.58 | 227.92 |
| Core EBITDA Margin(%) | 10.9 | 11.96 | 15.15 | 16.74 | 16.87 | 12.01 | 11.4 | 11.98 | 12.73 | 14 | 15.73 |
| EBIT Margin(%) | 6.56 | 8.01 | 10.4 | 11.92 | 11.54 | 4.68 | 1 | 6.26 | 8.84 | 10.91 | 13.32 |
| Pre Tax Margin(%) | 4.61 | 6.21 | 9.18 | 11.37 | 11.1 | 4.3 | 0.71 | 5.89 | 8.54 | 10.58 | 12.96 |
| PAT Margin (%) | 2.95 | 3.74 | 5.91 | 7.07 | 7.12 | 3.57 | 0.45 | 4.3 | 6.5 | 7.81 | 9.37 |
| Cash Profit Margin (%) | 8.39 | 9.09 | 11.51 | 12.74 | 13.51 | 12.11 | 7.99 | 10.67 | 11.57 | 12.76 | 14.2 |
| ROA(%) | 5.04 | 4.88 | 7.38 | 8.87 | 8.45 | 3.3 | 0.4 | 4.43 | 7.6 | 8.67 | 10.16 |
| ROE(%) | 11.18 | 11.21 | 14.91 | 14.61 | 12.75 | 4.8 | 0.6 | 6.93 | 11.57 | 12.76 | 14.29 |
| ROCE(%) | 17.57 | 17.32 | 21.22 | 22.75 | 20.04 | 6.21 | 1.35 | 10.09 | 15.73 | 17.85 | 20.31 |
| Receivable days | 35.7 | 46.47 | 49.46 | 55.2 | 62.15 | 72.96 | 75.97 | 70.89 | 59.5 | 59.34 | 62.09 |
| Inventory Days | 38.36 | 51.17 | 51.24 | 51.3 | 55.55 | 69.39 | 62.92 | 49.72 | 42.14 | 41.55 | 38.22 |
| Payable days | 128.08 | 175.56 | 191.85 | 167.25 | 157.01 | 200.73 | 241.4 | 223.92 | 181.74 | 183.76 | 165.54 |
| PER(x) | 60.43 | 37.87 | 39.56 | 26.48 | 35.64 | 53.93 | 2928.65 | 27.36 | 16.8 | 14.11 | 11.13 |
| Price/Book(x) | 5.07 | 3.53 | 4.99 | 3.32 | 3.92 | 2.14 | 1.91 | 1.69 | 1.73 | 1.61 | 1.42 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.62 | 1.44 | 2.43 | 1.77 | 2.31 | 1.5 | 1.22 | 0.96 | 0.84 | 0.81 | 0.66 |
| EV/Core EBITDA(x) | 12.41 | 9.8 | 13.74 | 9.82 | 12.9 | 11.35 | 9.84 | 7.49 | 5.94 | 5.06 | 3.63 |
| Net Sales Growth(%) | 36.43 | -15.76 | -3.89 | 3.62 | 1.24 | -19.11 | 2 | 21.27 | 21.71 | 3.76 | 6.17 |
| EBIT Growth(%) | 39.34 | 4.36 | 25.25 | 10.1 | -4.46 | -67.24 | -78.25 | 675.38 | 70.55 | 27.75 | 29.54 |
| PAT Growth(%) | 40.22 | 8.3 | 52.33 | 14.87 | -0.72 | -59.46 | -87.25 | 1091.16 | 82.56 | 24.2 | 27.38 |
| EPS Growth(%) | 45.45 | 20.47 | 62.38 | 14.28 | -1.03 | -62.82 | -98.36 | 0 | 86.66 | 25.79 | 27.7 |
| Debt/Equity(x) | 0.41 | 0.36 | 0.14 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.09 | 1.27 | 1.43 | 1.78 | 2.09 | 2.29 | 2.06 | 2 | 2.12 | 2.49 | 2.96 |
| Quick Ratio(x) | 0.6 | 0.76 | 0.83 | 1.04 | 1.23 | 1.47 | 1.51 | 1.48 | 1.62 | 1.98 | 2.48 |
| Interest Cover(x) | 3.37 | 4.45 | 8.56 | 21.75 | 26.09 | 12.38 | 3.51 | 17.03 | 29.65 | 33.1 | 36.11 |
| Total Debt/Mcap(x) | 0.08 | 0.1 | 0.03 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 |
| FII | 0.45 | 0.45 | 0.53 | 0.75 | 0.47 | 0.3 | 0.44 | 0.68 | 0.54 | 0.38 |
| DII | 1.14 | 0.62 | 0.01 | 0.14 | 0.32 | 0.22 | 0.35 | 0.43 | 0.45 | 0.5 |
| Public | 23.43 | 23.95 | 24.48 | 24.13 | 24.23 | 24.49 | 24.23 | 23.9 | 24.02 | 24.14 |
| 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 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 |
| FII | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.02 | 0.02 | 0.04 | 0.03 | 0.02 |
| DII | 0.06 | 0.03 | 0 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 |
| Public | 1.3 | 1.33 | 1.36 | 1.34 | 1.35 | 1.36 | 1.35 | 1.33 | 1.34 | 1.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +6% | +10% | +11% | +1% |
| Operating Profit CAGR | +21% | +24% | +18% | +5% |
| PAT CAGR | +28% | +42% | +34% | +13% |
| Share Price CAGR | -10% | +5% | +6% | +3% |
| ROE Average | +14% | +13% | +9% | +11% |
| ROCE Average | +20% | +18% | +13% | +15% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 | 74.98 |
| FII | 0.45 | 0.45 | 0.53 | 0.75 | 0.47 | 0.3 | 0.44 | 0.68 | 0.54 | 0.38 |
| DII | 1.14 | 0.62 | 0.01 | 0.14 | 0.32 | 0.22 | 0.35 | 0.43 | 0.45 | 0.5 |
| Public | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 | 25.02 |
| 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 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 |
| FII | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.02 | 0.02 | 0.04 | 0.03 | 0.02 |
| DII | 0.06 | 0.03 | 0 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 |
| Public | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 |
* 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.