WEBSITE BSE:543229 NSE: SAMRATFORG Inc. Year: 1981 Industry: Forgings My Bucket: Add Stock
Last updated: 11:16
No Notes Added Yet
1. Business Overview
Samrat Forgings Ltd. is engaged in the manufacturing of various forged components. The company's core business involves transforming raw metal (primarily steel) into specific shapes and sizes through the forging process, which enhances the material's strength and durability. These components serve as critical parts for a diverse range of industries. The company makes money by supplying these engineered forged products to its B2B customers, which typically include original equipment manufacturers (OEMs) in sectors such as automotive, railways, industrial machinery, and agriculture.
2. Key Segments / Revenue Mix
Specific breakdowns of key business segments or revenue mix for Samrat Forgings Ltd. are not readily available in public domain information without access to detailed financial reports. Generally, forging companies classify their revenue based on end-user industries (e.g., automotive, non-automotive, exports) or by the type of forging process (e.g., open-die, closed-die).
3. Industry & Positioning
The Indian forgings industry is a significant part of the manufacturing sector, supplying critical components to a wide array of capital goods and consumer durable industries. It is characterized by its cyclical nature, largely dependent on the health of end-user sectors like automotive, infrastructure, and capital expenditure. The industry is competitive, with a mix of large integrated players and smaller specialized units. Samrat Forgings Ltd. likely competes on factors such as product quality, manufacturing capabilities, adherence to specifications, cost-effectiveness, and timely delivery. Its positioning would depend on its specific niche, customer relationships, and scale within this competitive landscape.
4. Competitive Advantage (Moat)
For Samrat Forgings Ltd., potential competitive advantages are likely to stem from:
Long-standing Customer Relationships: Established trust and reliability with key clients, leading to repeat orders and preferred supplier status.
Process Efficiency & Cost Competitiveness: Optimized manufacturing processes, economies of scale, and efficient supply chain management to offer competitive pricing.
Technical Expertise & Quality: Ability to produce complex, high-precision forgings meeting stringent quality standards, often requiring specialized machinery and skilled labor.
Location & Logistics: Proximity to key customers or access to efficient transportation networks can reduce lead times and costs.
It is unlikely to possess a strong brand moat in a B2B components sector, nor a significant network effect or high switching costs for customers, unless highly specialized or proprietary processes are involved.
5. Growth Drivers
Growth in End-User Industries: Expansion in the Indian automotive sector (both domestic and exports), increased government spending on infrastructure, and growth in industrial machinery and capital goods sectors.
"Make in India" Initiative: Government thrust on boosting domestic manufacturing and reducing imports could increase demand for locally produced forged components.
Export Opportunities: Leveraging cost efficiencies and quality standards to cater to global markets, especially given increasing outsourcing trends.
Technological Upgrades: Adoption of advanced forging technologies and materials to produce lighter, stronger, and more complex parts for evolving industry requirements (e.g., electric vehicles, advanced engines).
6. Risks
Cyclicality of End-User Industries: The demand for forgings is highly correlated with the performance of sectors like automotive and capital goods, making the company susceptible to economic downturns.
Raw Material Price Volatility: Fluctuations in steel and other metal prices, which are key inputs, can impact profit margins if not effectively hedged or passed on to customers.
Intense Competition: The presence of numerous players, both organized and unorganized, can exert pressure on pricing and market share.
Technological Obsolescence: Rapid advancements in material science and manufacturing processes (e.g., additive manufacturing) could pose a long-term risk if the company fails to upgrade its capabilities.
Regulatory & Environmental Compliance: Strict adherence to environmental norms and labor laws can lead to increased operational costs and potential penalties if not met.
7. Management & Ownership
Samrat Forgings Ltd. is likely a promoter-driven company, a common structure among many Indian manufacturing firms. Promoters typically hold a significant stake and are actively involved in the management and strategic direction of the company. Specific details regarding the management team's experience, professional background, and the precise ownership structure would require examination of the company's annual reports and public filings.
8. Outlook
Samrat Forgings Ltd. operates in a foundational industry vital for manufacturing growth. The outlook is balanced by the potential for demand growth from expanding industrial sectors, government initiatives promoting domestic manufacturing, and increasing export opportunities. However, the company faces inherent challenges such as the cyclicality of its primary customer industries, volatility in raw material prices, and intense competition. Success will depend on its ability to maintain cost competitiveness, enhance manufacturing capabilities, adapt to technological advancements, and nurture strong customer relationships amidst these dynamic market conditions.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹103 Cr.
Stock P/E 20.1
P/B 2.6
Current Price ₹205
Book Value ₹ 80.4
Face Value 10
52W High ₹349.8
Dividend Yield 0%
52W Low ₹ 162.1
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 | 45 | 34 | 39 | 45 | 50 | 44 | 52 | 51 | 52 | 50 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Total Income | 45 | 34 | 40 | 45 | 51 | 44 | 52 | 51 | 52 | 50 |
| Total Expenditure | 41 | 31 | 36 | 41 | 45 | 39 | 48 | 46 | 48 | 45 |
| Operating Profit | 4 | 2 | 3 | 4 | 5 | 5 | 4 | 4 | 4 | 5 |
| Interest | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 0 | 1 | 2 | 3 | 2 | 1 | 1 | 1 | 2 |
| Provision for Tax | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 |
| Profit After Tax | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 1 | 0 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| Adjusted Earnings Per Share | 1.6 | 0.2 | 1.3 | 2.7 | 3.7 | 2.3 | 1.5 | 2.1 | 1.6 | 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 | 68 | 67 | 71 | 80 | 96 | 82 | 118 | 139 | 181 | 162 | 191 | 205 |
| Other Income | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
| Total Income | 71 | 67 | 71 | 80 | 97 | 82 | 118 | 140 | 182 | 163 | 192 | 205 |
| Total Expenditure | 64 | 60 | 64 | 72 | 88 | 74 | 106 | 127 | 166 | 149 | 174 | 187 |
| Operating Profit | 7 | 7 | 7 | 8 | 8 | 9 | 12 | 13 | 15 | 14 | 18 | 17 |
| Interest | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 5 | 5 | 6 | 7 | 8 |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 1 | 2 | 1 | 0 | 3 | 5 | 7 | 4 | 7 | 5 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | 2 | 1 |
| Profit After Tax | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 4 | 5 | 3 | 5 | 4 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 1 | 1 | 1 | 0 | 2 | 4 | 5 | 3 | 5 | 4 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 7.1 | 9.8 | 5.9 | 10.2 | 8.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 11% | 18% | 11% |
| Operating Profit CAGR | 29% | 11% | 15% | 10% |
| PAT CAGR | 67% | 8% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | 8% | 14% | NA% |
| ROE Average | 15% | 15% | 14% | 8% |
| ROCE Average | 12% | 13% | 14% | 12% |
| #(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 | 14 | 14 | 15 | 16 | 17 | 17 | 20 | 23 | 28 | 32 | 37 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 5 | 6 | 5 | 12 | 12 | 13 | 15 | 16 | 29 | 38 | 46 |
| Other Non-Current Liabilities | 2 | 2 | 2 | 2 | 3 | 6 | 6 | 6 | 7 | 7 | 9 |
| Total Current Liabilities | 44 | 45 | 45 | 49 | 52 | 51 | 58 | 61 | 64 | 75 | 89 |
| Total Liabilities | 65 | 67 | 66 | 79 | 84 | 87 | 98 | 106 | 128 | 152 | 181 |
| Fixed Assets | 23 | 22 | 22 | 23 | 30 | 32 | 29 | 34 | 50 | 53 | 73 |
| Other Non-Current Assets | 1 | 2 | 1 | 6 | 3 | 2 | 2 | 1 | 5 | 20 | 19 |
| Total Current Assets | 41 | 44 | 43 | 49 | 52 | 54 | 67 | 70 | 73 | 79 | 89 |
| Total Assets | 65 | 67 | 66 | 79 | 84 | 87 | 98 | 106 | 128 | 152 | 181 |
| #(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 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
| Cash Flow from Operating Activities | 5 | 2 | 4 | 2 | 10 | 9 | 4 | 11 | 16 | 17 | 20 |
| Cash Flow from Investing Activities | -1 | -2 | -2 | -9 | -5 | -4 | -0 | -7 | -23 | -21 | -21 |
| Cash Flow from Financing Activities | -4 | -0 | -2 | 6 | -5 | -5 | -4 | -4 | 8 | 3 | 1 |
| Net Cash Inflow / Outflow | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -0 | -0 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 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) | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 7.13 | 9.77 | 5.95 | 10.2 |
| CEPS(Rs) | 4.48 | 4.85 | 5.21 | 7.05 | 7.07 | 6.05 | 10.43 | 12.86 | 16.22 | 13.24 | 18.3 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 39.69 | 46.9 | 56.99 | 63.15 | 73.66 |
| Core EBITDA Margin(%) | 6.26 | 8.46 | 8.18 | 9.18 | 8.37 | 10.3 | 9.66 | 8.91 | 8.21 | 8.04 | 9.12 |
| EBIT Margin(%) | 6.38 | 5.91 | 5.79 | 6.96 | 6.16 | 7.04 | 7.32 | 7.21 | 6.64 | 6.35 | 7.35 |
| Pre Tax Margin(%) | 0.58 | 0.52 | 0.95 | 2.13 | 1.23 | 0.37 | 2.56 | 3.72 | 3.85 | 2.65 | 3.65 |
| PAT Margin (%) | 0.13 | 0.4 | 0.63 | 1.58 | 1.05 | 0.05 | 1.91 | 2.55 | 2.69 | 1.84 | 2.67 |
| Cash Profit Margin (%) | 2.95 | 3.24 | 3.28 | 4.29 | 3.68 | 3.68 | 4.43 | 4.61 | 4.47 | 4.09 | 4.79 |
| ROA(%) | 0.15 | 0.45 | 0.76 | 1.79 | 1.24 | 0.05 | 2.42 | 3.49 | 4.18 | 2.13 | 3.07 |
| ROE(%) | 0.73 | 2.11 | 3.47 | 8.4 | 6.12 | 0.23 | 12.07 | 16.46 | 18.81 | 9.9 | 14.91 |
| ROCE(%) | 11.45 | 10.5 | 11.27 | 12.62 | 11.3 | 10.58 | 14.69 | 15.23 | 15.27 | 10.51 | 12.15 |
| Receivable days | 51.62 | 51.73 | 49.86 | 50.18 | 45.61 | 50.71 | 49.94 | 51.73 | 42.1 | 50.08 | 43.07 |
| Inventory Days | 137.86 | 146.81 | 141.76 | 147.95 | 140.89 | 175.78 | 129.91 | 119.25 | 94.05 | 108.88 | 104.86 |
| Payable days | 185.1 | 201.77 | 212.11 | 203.26 | 179.38 | 223.28 | 143.75 | 132.03 | 105.66 | 146.4 | 156.18 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 23.4 | 18.53 | 17.14 | 52.45 | 30.69 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 2.65 | 2.81 | 2.94 | 4.94 | 4.25 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.48 | 0.48 | 0.42 | 0.49 | 0.43 | 0.51 | 0.8 | 0.8 | 0.78 | 1.42 | 1.27 |
| EV/Core EBITDA(x) | 4.68 | 4.89 | 4.4 | 4.92 | 4.9 | 4.8 | 8.13 | 8.64 | 9.29 | 16.56 | 13.42 |
| Net Sales Growth(%) | -11.75 | -2.31 | 6.33 | 12.68 | 20.27 | -14.63 | 43.36 | 18.5 | 29.99 | -10.64 | 17.93 |
| EBIT Growth(%) | -10.88 | -8.93 | 4.05 | 24.25 | 3.62 | -2.37 | 49.1 | 16.6 | 19.86 | -14.6 | 36.52 |
| PAT Growth(%) | -90.4 | 195.13 | 69.26 | 156.91 | -21.66 | -96.14 | 5646.79 | 58.35 | 37.15 | -39.13 | 71.44 |
| EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | 0 | 5646.87 | 58.35 | 37.15 | -39.13 | 71.44 |
| Debt/Equity(x) | 2.04 | 1.93 | 1.7 | 2.16 | 2.17 | 2.17 | 2.13 | 1.98 | 2.09 | 2.41 | 2.35 |
| Current Ratio(x) | 0.93 | 0.97 | 0.95 | 1 | 1 | 1.05 | 1.16 | 1.16 | 1.13 | 1.06 | 1 |
| Quick Ratio(x) | 0.26 | 0.29 | 0.26 | 0.28 | 0.25 | 0.26 | 0.41 | 0.37 | 0.42 | 0.37 | 0.34 |
| Interest Cover(x) | 1.1 | 1.1 | 1.2 | 1.44 | 1.25 | 1.06 | 1.54 | 2.07 | 2.38 | 1.71 | 1.99 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.7 | 0.71 | 0.49 | 0.55 |
| # | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Public | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 | 21.72 |
| 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 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Public | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
* 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.