WEBSITE BSE:513509 NSE: KALYANI FORG Inc. Year: 1979 Industry: Forgings My Bucket: Add Stock
Last updated: 15:40
No Notes Added Yet
1. Business Overview
Kalyani Forge Ltd. is an Indian company primarily engaged in the manufacturing and supply of various forged components. The company's core business model revolves around precision engineering and hot forging processes to produce critical components for a range of industries. It makes money by selling these components, which include crankshafts, connecting rods, steering knuckles, gear blanks, and other industrial parts, to original equipment manufacturers (OEMs) and for aftermarket applications, both domestically and internationally.
2. Key Segments / Revenue Mix
Kalyani Forge's primary business segment is the manufacturing of forgings. While specific revenue breakdown by product or end-user industry is not always publicly detailed, the company broadly caters to the automotive (commercial vehicles, passenger cars, tractors, two-wheelers), industrial (heavy engineering, construction equipment), and defense sectors. Automotive components typically form a significant portion of its sales.
3. Industry & Positioning
The forging industry in India is characterized by capital intensity, technical expertise, and a competitive landscape comprising both organized and unorganized players. It is largely dependent on the cyclical performance of its end-user industries, particularly automotive. Kalyani Forge is part of the broader Kalyani Group, a diversified Indian conglomerate known for its presence in steel, forgings, and defense. Within the listed Indian forging space, Kalyani Forge is a mid-sized player, benefiting from its group affiliation for reputation and potential synergies, while competing with larger, more diversified forging companies and smaller regional players.
4. Competitive Advantage (Moat)
Kalyani Forge's competitive advantages include:
Technical Expertise & Quality: A focus on precision and quality in critical components helps build long-term relationships with demanding OEM customers, leading to high switching costs.
Customer Relationships: Long-standing relationships with key customers in the automotive and industrial sectors provide stable order flows and repeat business.
Group Affiliation: Being part of the Kalyani Group lends credibility, access to a broader network, and potential for shared resources or technological advancements.
Product Diversification: Ability to cater to various industries and product types somewhat diversifies risk and leverages manufacturing capabilities.
5. Growth Drivers
Key factors that can drive growth over the next 3-5 years include:
Growth in End-User Industries: Resurgence in the automotive sector (commercial vehicles, passenger vehicles), infrastructure development, and industrial capital expenditure will drive demand for forgings.
Increased Content per Vehicle/Equipment: Demand for lighter, stronger, and more complex forged components for improved fuel efficiency and performance.
Exports: Opportunities in global markets due to competitive manufacturing costs and quality.
'Make in India' Initiative: Government focus on boosting domestic manufacturing across sectors can benefit local component suppliers.
Diversification into New Sectors: Expanding presence in non-automotive segments like construction, defense, and renewable energy.
6. Risks
Cyclicality of End-User Industries: The company's performance is highly sensitive to downturns in the automotive, industrial, and infrastructure sectors.
Raw Material Price Volatility: Fluctuations in steel and other metal prices, which are key raw materials, can impact profitability if not effectively passed on to customers.
Intense Competition: The forging industry is competitive, leading to pricing pressures and potential margin erosion.
Technological Disruption: Shifts in automotive technology (e.g., electrification of vehicles) could impact demand for traditional engine/drivetrain components.
Regulatory & Environmental Compliance: Evolving environmental regulations and compliance costs can be a challenge.
Foreign Exchange Fluctuations: For export-oriented sales or import of specialized machinery.
7. Management & Ownership
Kalyani Forge Ltd. is promoted by the Kalyani family, a prominent industrialist family in India, known for establishing the Kalyani Group. Mr. B.N. Kalyani is a key figure in the group. The management structure is typically professionalized but operates within the strategic vision set by the promoters. Promoter holding is generally significant in Indian companies like Kalyani Forge, indicating alignment of interests but also concentrated control. The company likely has a professional management team overseeing day-to-day operations and strategic execution under board supervision.
8. Outlook
Kalyani Forge is positioned within a fundamental manufacturing industry tied to India's industrial growth. The company benefits from its established operational capabilities, quality focus, and association with the reputable Kalyani Group. The outlook for Kalyani Forge is closely linked to the performance of key end-user sectors such as automotive, infrastructure, and general engineering. A revival in these sectors, coupled with the company's efforts in product diversification and technological upgrades, could drive stable growth. However, the business remains susceptible to raw material price volatility, intense competition, and the inherent cyclicality of its customer industries. The ability to adapt to technological shifts, especially in the automotive sector, and manage input costs will be crucial for sustained profitability.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹225 Cr.
Stock P/E 27.1
P/B 2.5
Current Price ₹619.7
Book Value ₹ 252.6
Face Value 10
52W High ₹873
Dividend Yield 0.65%
52W Low ₹ 504.1
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 | 61 | 60 | 57 | 57 | 62 | 59 | 59 | 64 | 56 | 58 |
| Other Income | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 |
| Total Income | 62 | 61 | 58 | 58 | 63 | 59 | 59 | 65 | 56 | 58 |
| Total Expenditure | 56 | 57 | 56 | 53 | 55 | 53 | 53 | 58 | 49 | 49 |
| Operating Profit | 5 | 5 | 2 | 5 | 8 | 7 | 7 | 6 | 7 | 9 |
| Interest | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 |
| Depreciation | 3 | 1 | -0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 2 | 1 | 1 | 5 | 3 | 3 | 2 | 2 | 4 |
| Provision for Tax | -0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 | 4 |
| Profit After Tax | 1 | 2 | 1 | 0 | 4 | 2 | 2 | 1 | 2 | -0 |
| Adjustments | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 1 | 2 | 1 | 0 | 4 | 2 | 2 | 1 | 2 | -0 |
| Adjusted Earnings Per Share | 3.6 | 4.2 | 1.9 | 1 | 10.8 | 5 | 6.1 | 3.9 | 5.9 | -0.3 |
| #(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 | 241 | 231 | 227 | 259 | 286 | 201 | 181 | 247 | 266 | 237 | 237 | 237 |
| Other Income | 3 | 3 | 5 | 7 | 6 | 3 | 2 | 1 | 7 | 4 | 3 | 1 |
| Total Income | 244 | 234 | 231 | 266 | 293 | 204 | 183 | 248 | 273 | 241 | 239 | 238 |
| Total Expenditure | 228 | 215 | 212 | 237 | 261 | 193 | 169 | 228 | 255 | 223 | 213 | 209 |
| Operating Profit | 16 | 19 | 19 | 29 | 32 | 11 | 14 | 20 | 18 | 18 | 27 | 29 |
| Interest | 6 | 5 | 4 | 6 | 8 | 5 | 3 | 4 | 3 | 6 | 7 | 9 |
| Depreciation | 13 | 12 | 10 | 13 | 15 | 14 | 13 | 12 | 11 | 6 | 8 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
| Profit Before Tax | -3 | 2 | 5 | 9 | 10 | -8 | -2 | 4 | 1 | 6 | 12 | 11 |
| Provision for Tax | -1 | 1 | 2 | 3 | 3 | -1 | -0 | 1 | 1 | 1 | 3 | 5 |
| Profit After Tax | -2 | 1 | 3 | 7 | 7 | -7 | -2 | 3 | -0 | 5 | 8 | 5 |
| Adjustments | 0 | 0 | 0 | -0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -2 | 1 | 3 | 6 | 6 | -7 | -2 | 3 | -0 | 5 | 8 | 5 |
| Adjusted Earnings Per Share | -6.2 | 3 | 9.6 | 18 | 19.1 | -19 | -4.8 | 8.6 | -0.5 | 12.5 | 22.9 | 15.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | -1% | 3% | -0% |
| Operating Profit CAGR | 50% | 11% | 20% | 5% |
| PAT CAGR | 60% | 39% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | 34% | 26% | 10% |
| ROE Average | 10% | 5% | 3% | 2% |
| ROCE Average | 12% | 8% | 6% | 6% |
| #(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 | 97 | 98 | 102 | 107 | 112 | 102 | 100 | 103 | 78 | 82 | 90 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 12 | 5 | 16 | 18 | 6 | 1 | 0 | 0 | 1 | 19 | 12 |
| Other Non-Current Liabilities | 4 | 3 | 2 | 4 | 3 | 3 | 4 | 3 | 2 | 4 | 6 |
| Total Current Liabilities | 88 | 93 | 115 | 107 | 105 | 76 | 77 | 74 | 95 | 96 | 121 |
| Total Liabilities | 201 | 198 | 235 | 235 | 227 | 182 | 181 | 180 | 176 | 201 | 228 |
| Fixed Assets | 61 | 64 | 60 | 84 | 78 | 65 | 53 | 44 | 39 | 56 | 61 |
| Other Non-Current Assets | 22 | 12 | 47 | 14 | 5 | 6 | 7 | 7 | 5 | 9 | 19 |
| Total Current Assets | 118 | 122 | 129 | 137 | 143 | 111 | 121 | 129 | 132 | 136 | 148 |
| Total Assets | 201 | 198 | 235 | 235 | 227 | 182 | 181 | 180 | 176 | 201 | 228 |
| #(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 | 2 | 5 | 9 | 1 | 4 | 1 | 1 | 0 | 2 | 1 | 1 |
| Cash Flow from Operating Activities | 25 | 19 | 15 | 12 | 30 | 24 | 7 | 11 | -3 | 10 | 22 |
| Cash Flow from Investing Activities | -2 | -5 | -41 | -2 | -7 | -1 | -1 | -4 | -6 | -26 | -24 |
| Cash Flow from Financing Activities | -20 | -11 | 19 | -8 | -25 | -23 | -7 | -5 | 8 | 16 | 3 |
| Net Cash Inflow / Outflow | 3 | 3 | -7 | 2 | -2 | -0 | -1 | 2 | -1 | -0 | 0 |
| Closing Cash & Cash Equivalent | 5 | 9 | 1 | 4 | 1 | 1 | 0 | 2 | 1 | 1 | 1 |
| # | 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) | -6.22 | 3.03 | 9.57 | 18.04 | 19.14 | -19.04 | -4.84 | 8.61 | -0.5 | 12.51 | 22.86 |
| CEPS(Rs) | 29.81 | 35.11 | 38.19 | 53.63 | 60.48 | 19.14 | 30.41 | 42.54 | 30.26 | 29.6 | 44.49 |
| DPS(Rs) | 0 | 2 | 3 | 3.5 | 4 | 1 | 1.5 | 3 | 3 | 3 | 4 |
| Book NAV/Share(Rs) | 267.79 | 268.41 | 280.4 | 293.51 | 306.66 | 280.71 | 275.4 | 282.95 | 213.58 | 225.42 | 246.53 |
| Core EBITDA Margin(%) | 4.94 | 6.16 | 5.88 | 8.1 | 9.01 | 4.18 | 6.66 | 7.58 | 4.01 | 5.85 | 10.09 |
| EBIT Margin(%) | 1.23 | 2.71 | 3.56 | 5.91 | 6.01 | -1.37 | 0.56 | 3.1 | 1.75 | 4.86 | 7.88 |
| Pre Tax Margin(%) | -1.12 | 0.79 | 2.06 | 3.47 | 3.36 | -4.05 | -1.15 | 1.63 | 0.48 | 2.37 | 4.9 |
| PAT Margin (%) | -0.85 | 0.43 | 1.38 | 2.47 | 2.43 | -3.45 | -0.97 | 1.27 | -0.07 | 1.92 | 3.51 |
| Cash Profit Margin (%) | 4.08 | 4.98 | 5.51 | 7.35 | 7.68 | 3.46 | 6.12 | 6.28 | 4.14 | 4.55 | 6.84 |
| ROA(%) | -1.1 | 0.55 | 1.61 | 2.79 | 3.02 | -3.39 | -0.97 | 1.74 | -0.1 | 2.41 | 3.87 |
| ROE(%) | -2.26 | 1.13 | 3.49 | 6.29 | 6.38 | -6.48 | -1.74 | 3.08 | -0.2 | 5.7 | 9.69 |
| ROCE(%) | 2.13 | 4.92 | 5.9 | 9.36 | 10.49 | -1.89 | 0.77 | 5.95 | 3.79 | 8.9 | 12.26 |
| Receivable days | 78.22 | 87.13 | 89.37 | 90.68 | 92.64 | 119.74 | 124.76 | 103.53 | 101.39 | 105.38 | 110.04 |
| Inventory Days | 48.95 | 50.85 | 59.36 | 63.99 | 61.35 | 80.16 | 85.87 | 69.41 | 66.03 | 79.7 | 87.35 |
| Payable days | 93.43 | 126.89 | 143.47 | 132 | 124.62 | 146.47 | 139.02 | 96.86 | 94.6 | 144.48 | 157.1 |
| PER(x) | 0 | 77.49 | 38.44 | 16.05 | 14.63 | 0 | 0 | 21.27 | 0 | 32.49 | 21.7 |
| Price/Book(x) | 1.03 | 0.88 | 1.31 | 0.99 | 0.91 | 0.32 | 0.7 | 0.65 | 1.04 | 1.8 | 2.01 |
| Dividend Yield(%) | 0 | 0.85 | 0.82 | 1.21 | 1.43 | 1.11 | 0.78 | 1.64 | 1.35 | 0.74 | 0.81 |
| EV/Net Sales(x) | 0.58 | 0.5 | 0.86 | 0.63 | 0.5 | 0.29 | 0.52 | 0.36 | 0.43 | 0.86 | 1.05 |
| EV/Core EBITDA(x) | 8.55 | 6.24 | 10.06 | 5.71 | 4.46 | 5.26 | 6.85 | 4.41 | 6.43 | 11.44 | 9.4 |
| Net Sales Growth(%) | 17.22 | -4.1 | -1.77 | 13.98 | 10.75 | -29.82 | -10.03 | 36.35 | 7.85 | -10.93 | -0.06 |
| EBIT Growth(%) | -73.73 | 113.26 | 29.05 | 74.79 | 9.77 | -115.99 | 136.64 | 657.85 | -39.26 | 147.89 | 61.87 |
| PAT Growth(%) | -147.32 | 148.77 | 215.73 | 88.44 | 6.09 | -199.45 | 74.58 | 277.96 | -105.86 | 2576.92 | 82.74 |
| EPS Growth(%) | -147.32 | 148.77 | 215.73 | 88.44 | 6.09 | -199.45 | 74.58 | 277.96 | -105.86 | 2577.14 | 82.74 |
| Debt/Equity(x) | 0.48 | 0.42 | 0.62 | 0.59 | 0.42 | 0.31 | 0.27 | 0.26 | 0.49 | 0.74 | 0.8 |
| Current Ratio(x) | 1.33 | 1.31 | 1.11 | 1.28 | 1.36 | 1.46 | 1.58 | 1.74 | 1.39 | 1.42 | 1.23 |
| Quick Ratio(x) | 0.94 | 0.91 | 0.73 | 0.87 | 0.94 | 0.99 | 1.08 | 1.16 | 0.96 | 0.84 | 0.76 |
| Interest Cover(x) | 0.52 | 1.41 | 2.38 | 2.42 | 2.27 | -0.51 | 0.33 | 2.11 | 1.38 | 1.95 | 2.65 |
| Total Debt/Mcap(x) | 0.47 | 0.48 | 0.47 | 0.6 | 0.46 | 0.96 | 0.39 | 0.4 | 0.47 | 0.41 | 0.4 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.71 | 58.71 | 58.71 | 58.7 | 58.71 | 58.71 | 58.71 | 58.73 | 58.76 | 58.76 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 41.29 | 41.29 | 41.29 | 41.3 | 41.29 | 41.29 | 41.29 | 41.26 | 41.24 | 41.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
* 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.