Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹22874 Cr.
Stock P/E
28.5
P/B
5.5
Current Price
₹17360
Book Value
₹ 3183.3
Face Value
10
52W High
₹26486
52W Low
₹ 12027.2
Dividend Yield
0.29%

Force Motors Overview

Business

Force Motors Ltd. is an Indian automotive manufacturer specializing in light commercial vehicles (LCVs), utility vehicles (UVs), and multi-utility vehicles (MUVs). The company manufactures a range of vehicles including vans (e.g., Traveller), people movers (e.g., Trax), off-road vehicles (e.g., Gurkha), small commercial vehicles (e.g., Kargo King), and agricultural tractors (Abhimaan, Balwan). Beyond complete vehicles, Force Motors is a significant manufacturer of engines and axles for various automotive applications, including supplying powertrains to Mercedes-Benz India. The company generates revenue primarily through the sale of its vehicles, engines, and spare parts in both domestic and international markets.

Revenue Mix

Force Motors' business can broadly be categorized into:

Commercial Vehicles: This segment includes its popular Traveller range (minibuses, ambulances, school vans) and small commercial vehicles like the Kargo King.

Utility Vehicles: Comprising the Trax range (people movers for rural/semi-urban transport) and the Gurkha (a niche off-road SUV).

Engines & Components: Manufacturing engines and axles, notably supplying powertrains for Mercedes-Benz vehicles produced in India.

Tractors: Manufacturing tractors under the Balwan and Abhimaan brands primarily for agricultural use.

While specific revenue contributions can fluctuate, the Traveller and Trax platforms generally form the core of its vehicle sales, complemented by engine supply business.

Industry

Force Motors operates within India's highly competitive automotive sector, specifically in the LCV, UV, and agricultural tractor segments. The industry is characterized by the presence of large, diversified players like Tata Motors, Mahindra & Mahindra, Ashok Leyland, and Eicher Motors, who command significant market shares. Force Motors positions itself by focusing on robust, utilitarian, and cost-effective vehicles designed for specific Indian road and operating conditions. It holds a strong presence in niche markets like intra-city passenger transport (Traveller series), rural passenger and goods movement (Trax series), and is a significant supplier of engines to other OEMs, particularly in the premium segment (Mercedes-Benz). It is a smaller player compared to the market leaders but has established a loyal customer base in its chosen niches.

MOAT

Force Motors possesses several competitive advantages:

Niche Market Leadership: Strong brand recognition and market share in specific LCV segments (e.g., school buses, ambulances) and utilitarian MUVs (Trax). The Traveller brand is almost synonymous with certain minibus applications.

Robust Product Design: Vehicles are known for their ruggedness, durability, and suitability for challenging Indian terrains and heavy usage, leading to a strong perception of reliability in specific use cases.

Manufacturing & Engineering Expertise: Long-standing experience in manufacturing engines and vehicle platforms, including a strong technical collaboration and supply relationship with Mercedes-Benz for engines and axles.

Cost Efficiency: Ability to produce vehicles at competitive costs suitable for price-sensitive segments.

Growth Drivers

Infrastructure Development: Continued government spending on roads and infrastructure will boost demand for LCVs and utility vehicles for logistics and passenger transport.

Last-Mile Connectivity: Growing demand for last-mile connectivity in both urban and rural areas will drive sales of small commercial vehicles and passenger vans.

Replacement Cycle: An aging fleet of commercial and utility vehicles in various segments will drive replacement demand.

Rural Demand: Consistent demand for robust, multi-purpose utility vehicles and tractors in rural and semi-urban areas.

New Product Launches: Introduction of updated models and entry into new sub-segments (e.g., new Gurkha variants) can expand market reach.

Export Opportunities: Expansion into select international markets, particularly in developing economies, can provide additional growth avenues.

Risks

Intense Competition: Facing fierce competition from larger, more diversified players with deeper pockets and wider product portfolios across all its segments.

Economic Slowdown: The commercial vehicle and utility vehicle segments are highly sensitive to economic cycles, with slowdowns directly impacting demand.

Commodity Price Volatility: Fluctuations in raw material prices (steel, aluminum, rubber) can impact manufacturing costs and profit margins.

Regulatory Changes: Stricter emission norms (e.g., BS6) and safety regulations require significant R&D investment and can increase vehicle costs.

Technology Disruption: The transition towards electric vehicles (EVs) poses a challenge, requiring substantial investment in new technologies and platforms.

Supply Chain Disruptions: Global supply chain issues (e.g., semiconductor shortages) can affect production schedules and delivery timelines.

Management & Ownership

Force Motors is promoted by the Firodia Group, a family with a long history in the Indian automotive industry, tracing back to the early days of vehicle manufacturing in India. Abhay Firodia serves as the Chairman, continuing the family's legacy. Management has demonstrated a commitment to niche segments and maintaining strong engineering capabilities, including key partnerships like the one with Mercedes-Benz. The promoter group holds a significant stake in the company, ensuring aligned long-term interests. Institutional and public shareholding makes up the rest of the ownership structure.

Outlook

Force Motors holds a unique position in the Indian automotive landscape, leveraging its legacy and engineering prowess to serve specific market niches. Its strong presence in segments like school buses, ambulances, and rural utility vehicles, coupled with its engine supply business to premium brands, provides a stable foundation. The company is well-placed to benefit from India's infrastructure push and the growing demand for last-mile mobility. However, its relatively smaller scale compared to industry giants, the capital-intensive nature of the automotive business, and the ongoing transition to new technologies (like EVs) present significant challenges. Sustained growth will depend on its ability to innovate within its niche, manage competitive pressures effectively, and navigate the evolving regulatory and technological landscape while maintaining its cost efficiencies and product reliability.

Force Motors Share Price

Live · BSE / NSE · Inception: 1958
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Force Motors Quarterly Results

#(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 1692 2011 1885 1941 1889 2356 2297 2081 2129 2550
Other Income 4 15 15 9 15 18 25 24 27 34
Total Income 1696 2026 1900 1950 1904 2374 2322 2106 2156 2584
Total Expenditure 1467 1733 1636 1659 1658 2027 1965 1719 1755 2136
Operating Profit 228 293 264 291 247 347 357 387 401 448
Interest 14 14 9 5 4 7 0 0 0 3
Depreciation 68 68 69 69 71 72 70 71 73 72
Exceptional Income / Expenses 0 0 0 0 0 395 0 0 211 0
Profit Before Tax 146 211 186 217 172 663 287 316 539 373
Provision for Tax 51 74 66 76 62 233 101 -34 136 100
Profit After Tax 95 137 120 141 110 430 185 350 403 274
Adjustments -9 3 -4 -6 5 5 -9 1 3 5
Profit After Adjustments 85 140 116 135 115 435 176 351 406 279
Adjusted Earnings Per Share 64.8 106.4 87.8 102.4 87.5 329.8 133.8 266.1 308.1 211.3

Force Motors Profit & Loss

#(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 2364 3025 3069 3423 3652 3081 1988 3240 5029 6992 8072 9057
Other Income 66 71 85 69 82 43 25 52 62 39 57 110
Total Income 2430 3096 3154 3492 3734 3123 2013 3292 5091 7031 8128 9168
Total Expenditure 2217 2751 2801 3155 3374 2812 1975 3173 4699 6083 6979 7575
Operating Profit 213 346 353 337 360 312 38 119 392 948 1149 1593
Interest 7 5 6 7 15 28 28 41 68 62 26 3
Depreciation 81 92 113 129 151 195 174 191 241 267 280 286
Exceptional Income / Expenses 0 0 1 0 0 -39 0 0 208 0 395 211
Profit Before Tax 125 249 235 201 190 42 -176 -130 272 605 1238 1515
Provision for Tax 24 70 55 53 47 -8 -52 -39 139 217 437 303
Profit After Tax 102 179 180 147 143 50 -124 -91 134 388 801 1212
Adjustments 0 0 0 0 -0 -0 -0 -0 -0 -0 -0 0
Profit After Adjustments 102 179 180 147 143 50 -124 -91 134 388 801 1212
Adjusted Earnings Per Share 77.2 135.8 136.8 111.8 108.7 38.1 -93.8 -69.1 101.4 294.5 607.5 919.3

Force Motors Balance Sheet

#(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 1319 1490 1668 1801 1933 1965 1838 1748 1875 2255 3033
Minority's Interest 1 1 2 2 2 2 2 2 2 2 2
Borrowings 11 3 2 0 206 188 494 601 595 382 1
Other Non-Current Liabilities 50 96 20 37 42 25 -27 -66 26 140 372
Total Current Liabilities 639 718 901 683 653 911 874 1283 1509 1636 1725
Total Liabilities 2020 2308 2592 2523 2836 3091 3180 3567 4008 4415 5134
Fixed Assets 638 786 905 942 1210 1395 1218 2028 2087 2025 1962
Other Non-Current Assets 340 298 299 454 535 669 1080 512 355 344 591
Total Current Assets 1042 1224 1389 1127 1091 1027 882 1027 1565 2046 2580
Total Assets 2020 2308 2592 2523 2836 3091 3180 3567 4008 4415 5134

Force Motors Cash Flow

#(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 214 48 57 87 40 4 66 35 72 140 448
Cash Flow from Operating Activities 226 256 471 256 314 409 7 18 532 1014 971
Cash Flow from Investing Activities -96 -210 -621 -81 -606 -327 -333 -356 -256 -198 -351
Cash Flow from Financing Activities -45 -37 180 -223 256 -20 293 375 -207 -509 -562
Net Cash Inflow / Outflow 85 9 30 -47 -35 62 -32 37 68 308 58
Closing Cash & Cash Equivalent 300 57 87 40 4 66 35 72 140 448 507

Force Motors Ratios

# 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) 77.19 135.85 136.78 111.76 108.75 38.07 -93.8 -69.1 101.4 294.45 607.54
CEPS(Rs) 138.82 205.51 222.5 209.76 223.32 185.73 38.03 75.83 284.13 496.93 820.26
DPS(Rs) 5 10 10 10 10 10 5 10 10 20 40
Book NAV/Share(Rs) 1000.83 1130.23 1265.24 1366.56 1466.78 1491.15 1394.41 1326.15 1422.63 1711.03 2301.54
Core EBITDA Margin(%) 5.58 7.95 7.67 7.6 7.63 8.73 0.66 2.07 6.56 13 13.54
EBIT Margin(%) 5 7.35 6.89 5.88 5.63 2.27 -7.43 -2.73 6.78 9.54 15.66
Pre Tax Margin(%) 4.75 7.2 6.73 5.69 5.21 1.36 -8.84 -4 5.42 8.65 15.34
PAT Margin (%) 3.85 5.18 5.16 4.18 3.93 1.63 -6.21 -2.81 2.66 5.55 9.92
Cash Profit Margin (%) 6.93 7.85 8.39 7.85 8.06 7.95 2.52 3.08 7.45 9.37 13.39
ROA(%) 5.06 8.27 7.35 5.76 5.35 1.7 -3.94 -2.7 3.53 9.22 16.77
ROE(%) 7.98 12.75 11.41 8.49 7.68 2.58 -6.5 -5.08 7.38 18.8 30.29
ROCE(%) 10.07 17.86 14.29 11.3 10.22 3.11 -6.21 -3.35 12.07 23.79 43.36
Receivable days 16.86 13.7 13.86 18.49 20.41 19.86 27.05 17.76 14.02 7.85 6.29
Inventory Days 53.23 49.69 51.44 47.38 49 62.51 101.83 67.3 53.12 51.93 53.06
Payable days 77.05 68.05 74.79 74.93 63.02 80.1 124.67 66.68 58.74 56.95 50.26
PER(x) 18.11 21.02 32.81 24.45 15.63 19.32 0 0 11.5 24.6 14.89
Price/Book(x) 1.4 2.53 3.55 2 1.16 0.49 0.84 0.77 0.82 4.23 3.93
Dividend Yield(%) 0.36 0.35 0.22 0.37 0.59 1.36 0.43 0.98 0.86 0.28 0.44
EV/Net Sales(x) 0.66 1.14 1.92 1.04 0.69 0.39 1.08 0.72 0.47 1.38 1.42
EV/Core EBITDA(x) 7.3 10 16.65 10.58 7 3.88 56.51 19.69 6 10.15 9.95
Net Sales Growth(%) 16.92 27.96 1.47 11.52 6.7 -15.66 -35.46 62.98 55.2 39.04 15.44
EBIT Growth(%) 82.79 92.52 -5.11 -13.97 -0.86 -66 -311.32 39.99 484.67 95.77 89.47
PAT Growth(%) 30.41 76.11 0.68 -18.3 -2.57 -64.95 -345.75 26.35 246.98 190.27 106.3
EPS Growth(%) 30.39 75.99 0.68 -18.29 -2.7 -65 -346.42 26.33 246.73 190.4 106.33
Debt/Equity(x) 0.02 0.01 0.12 0 0.15 0.16 0.35 0.61 0.51 0.23 0.01
Current Ratio(x) 1.63 1.7 1.54 1.65 1.67 1.13 1.01 0.8 1.04 1.25 1.5
Quick Ratio(x) 1.02 0.94 1.06 0.95 0.9 0.52 0.37 0.3 0.49 0.54 0.81
Interest Cover(x) 20.12 47.9 43.49 31.07 13.4 2.51 -5.23 -2.16 4.98 10.74 48.86
Total Debt/Mcap(x) 0.01 0 0.03 0 0.13 0.32 0.42 0.79 0.62 0.06 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +15% +36% +21% +13%
Operating Profit CAGR +21% +113% +30% +18%
PAT CAGR +106% +74% +23%
Share Price CAGR +43% +101% +70% +20%
ROE Average +30% +19% +9% +9%
ROCE Average +43% +26% +14% +12%

Force Motors Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 61.63 %
FII 10.93 %
DII (MF + Insurance) 1.76 %
Public (retail) 38.37 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 61.6361.6361.6361.6361.6361.6361.6361.6361.6361.63
FII 4.916.347.787.898.158.359.7710.2710.4610.93
DII 1.210.871.030.920.911.431.661.481.81.76
Public 38.3738.3738.3738.3738.3738.3738.3738.3738.3738.37
Others 0000000000
Total 100100100100100100100100100100

Force Motors Peer Comparison

Automobiles-Trucks/Lcv Edit Columns

Force Motors Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Force Motors Pros & Cons

Pros

  • Company has delivered good profit growth of 74% CAGR over last 5 years
  • Debtor days have improved from 56.95 to 50.26days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 5.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp