Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹281 Cr.
Stock P/E
30.1
P/B
2.8
Current Price
₹771.5
Book Value
₹ 274.9
Face Value
10
52W High
₹1193.4
52W Low
₹ 504.1
Dividend Yield
0.52%

Kalyani Forge Overview

Business

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.

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.

Industry

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.

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.

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.

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.

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.

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.

Kalyani Forge Share Price

Live · BSE / NSE · Inception: 1979
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Kalyani Forge Quarterly Results

#(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 57 57 62 59 59 64 56 58 57 67
Other Income 1 1 1 1 0 0 1 0 2 0
Total Income 58 58 63 59 59 65 56 58 59 67
Total Expenditure 56 53 55 53 53 58 49 49 50 56
Operating Profit 2 5 8 7 7 6 7 9 9 11
Interest 1 1 2 2 2 2 2 3 0 2
Depreciation -0 2 2 2 2 2 2 2 3 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 1 5 3 3 2 2 4 6 6
Provision for Tax 0 1 1 1 0 1 0 4 0 2
Profit After Tax 1 0 4 2 2 1 2 -0 6 4
Adjustments -0 0 0 0 -0 -0 0 0 0 0
Profit After Adjustments 1 0 4 2 2 1 2 -0 6 4
Adjusted Earnings Per Share 1.9 1 10.8 5 6.1 3.9 5.9 -0.3 16.2 12.3

Kalyani Forge Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 231 227 259 286 201 181 247 266 237 236 235 238
Other Income 3 5 7 6 3 2 1 7 4 3 4 3
Total Income 234 231 266 293 204 183 248 273 241 239 238 240
Total Expenditure 215 212 237 261 193 169 228 255 223 213 207 204
Operating Profit 19 19 29 32 11 14 20 18 18 27 32 36
Interest 5 4 6 8 5 3 4 3 6 7 8 7
Depreciation 12 10 13 15 14 13 12 11 6 8 10 10
Exceptional Income / Expenses 0 0 0 0 0 0 0 -2 0 0 0 0
Profit Before Tax 2 5 9 10 -8 -2 4 1 6 12 14 18
Provision for Tax 1 2 3 3 -1 -0 1 1 1 3 5 6
Profit After Tax 1 3 7 7 -7 -2 3 -0 5 8 9 12
Adjustments 0 0 -0 -1 0 0 0 0 0 0 0 0
Profit After Adjustments 1 3 6 6 -7 -2 3 -0 5 8 9 12
Adjusted Earnings Per Share 3 9.6 18 19.1 -19 -4.8 8.6 -0.5 12.5 22.9 25.6 34.1

Kalyani Forge Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 98 102 107 112 102 100 103 78 82 90 96
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 5 16 18 6 1 0 0 1 19 12 35
Other Non-Current Liabilities 3 2 4 3 3 4 3 2 4 6 9
Total Current Liabilities 93 115 107 105 76 77 74 95 96 121 112
Total Liabilities 198 235 235 227 182 181 180 176 201 228 251
Fixed Assets 64 60 84 78 65 53 44 39 56 61 90
Other Non-Current Assets 12 47 14 5 6 7 7 5 9 19 14
Total Current Assets 122 129 137 143 111 121 129 132 136 148 148
Total Assets 198 235 235 227 182 181 180 176 201 228 251

Kalyani Forge Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 5 9 1 4 1 1 0 2 1 1 1
Cash Flow from Operating Activities 19 15 12 30 24 7 11 -3 10 22 7
Cash Flow from Investing Activities -5 -41 -2 -7 -1 -1 -4 -6 -26 -24 -33
Cash Flow from Financing Activities -11 19 -8 -25 -23 -7 -5 8 16 3 25
Net Cash Inflow / Outflow 3 -7 2 -2 -0 -1 2 -1 -0 0 -1
Closing Cash & Cash Equivalent 9 1 4 1 1 0 2 1 1 1 0

Kalyani Forge Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 3.03 9.57 18.04 19.14 -19.04 -4.84 8.61 -0.5 12.51 22.86 25.61
CEPS(Rs) 35.11 38.19 53.63 60.48 19.14 30.41 42.54 30.26 29.6 44.49 51.85
DPS(Rs) 2 3 3.5 4 1 1.5 3 3 3 4 4
Book NAV/Share(Rs) 268.41 280.4 293.51 306.66 280.71 275.4 282.95 213.58 225.42 246.53 262.62
Core EBITDA Margin(%) 6.16 5.88 8.1 9.01 4.18 6.66 7.58 4.01 5.85 9.8 11.92
EBIT Margin(%) 2.71 3.56 5.91 6.01 -1.37 0.56 3.1 1.75 4.86 7.9 9.39
Pre Tax Margin(%) 0.79 2.06 3.47 3.36 -4.05 -1.15 1.63 0.48 2.37 4.92 6.12
PAT Margin (%) 0.43 1.38 2.47 2.43 -3.45 -0.97 1.27 -0.07 1.92 3.53 3.97
Cash Profit Margin (%) 4.98 5.51 7.35 7.68 3.46 6.12 6.28 4.14 4.55 6.86 8.04
ROA(%) 0.55 1.61 2.79 3.02 -3.39 -0.97 1.74 -0.1 2.41 3.87 3.88
ROE(%) 1.13 3.49 6.29 6.38 -6.48 -1.74 3.08 -0.2 5.7 9.69 10.06
ROCE(%) 4.92 5.9 9.36 10.49 -1.89 0.77 5.95 3.79 8.9 12.26 12.16
Receivable days 87.13 89.37 90.68 92.64 119.74 124.76 103.53 101.39 105.38 110.4 142.7
Inventory Days 50.85 59.36 63.99 61.35 80.16 85.87 69.41 66.03 79.7 87.63 72.07
Payable days 126.89 143.47 132 124.62 146.47 139.02 96.86 94.6 144.48 157.1 145.21
PER(x) 77.49 38.44 16.05 14.63 0 0 21.27 0 32.49 21.7 21.47
Price/Book(x) 0.88 1.31 0.99 0.91 0.32 0.7 0.65 1.04 1.8 2.01 2.09
Dividend Yield(%) 0.85 0.82 1.21 1.43 1.11 0.78 1.64 1.35 0.74 0.81 0.73
EV/Net Sales(x) 0.5 0.86 0.63 0.5 0.29 0.52 0.36 0.43 0.86 1.06 1.29
EV/Core EBITDA(x) 6.24 10.06 5.71 4.46 5.26 6.85 4.41 6.43 11.44 9.4 9.61
Net Sales Growth(%) -4.1 -1.77 13.98 10.75 -29.82 -10.03 36.35 7.85 -10.93 -0.38 -0.53
EBIT Growth(%) 113.26 29.05 74.79 9.77 -115.99 136.64 657.85 -39.26 147.89 61.87 18.19
PAT Growth(%) 148.77 215.73 88.44 6.09 -199.45 74.58 277.96 -105.86 2576.92 82.74 12.06
EPS Growth(%) 148.77 215.73 88.44 6.09 -199.45 74.58 277.96 -105.86 2577.14 82.74 12.06
Debt/Equity(x) 0.42 0.62 0.59 0.42 0.31 0.27 0.26 0.49 0.74 0.8 1.11
Current Ratio(x) 1.31 1.11 1.28 1.36 1.46 1.58 1.74 1.39 1.42 1.23 1.32
Quick Ratio(x) 0.91 0.73 0.87 0.94 0.99 1.08 1.16 0.96 0.84 0.76 1
Interest Cover(x) 1.41 2.38 2.42 2.27 -0.51 0.33 2.11 1.38 1.95 2.65 2.88
Total Debt/Mcap(x) 0.48 0.47 0.6 0.46 0.96 0.39 0.4 0.47 0.41 0.4 0.53

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% -4% +5% 0%
Operating Profit CAGR +19% +21% +18% +5%
PAT CAGR +13% — — +25%
Share Price CAGR +2% +18% +31% +10%
ROE Average +10% +8% +6% +3%
ROCE Average +12% +11% +9% +7%

Kalyani Forge Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 58.76 %
FII 0 %
DII (MF + Insurance) 0.56 %
Public (retail) 40.68 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 58.758.7158.7158.7158.7358.7658.7658.7658.7658.76
FII 0000000000
DII 0000000000.56
Public 41.341.2941.2941.2941.2641.2441.2441.2441.2440.68
Others 0000000000
Total 100100100100100100100100100100

Kalyani Forge Peer Comparison

Kalyani Forge Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Kalyani Forge Pros & Cons

Pros

  • Debtor days have improved from 157.1 to 145.21days.

Cons

  • Company has a low return on equity of 8% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp