WEBSITE BSE:543300 NSE : SONACOMS 06 Sep, 16:03
Market Cap ₹42162 Cr.
Stock P/E 77.0
P/B 15.2
Current Price ₹718.9
Book Value ₹ 47.3
Face Value 10
52W High ₹764.8
Dividend Yield 0.43%
52W Low ₹ 489
Sona BLW Precision Forgings Ltd manufactures and sells systems and components for the automotive enterprise in India and the world over. The corporation offers traction automobiles, controllers, distinctive bevel gears, specific assemblies, controllers, pressure cars, hub wheel vehicles, drive cars, axles, starter motors, belt starter generators, alternators, reverse idlers, portal axle gears, couplings/sleeves, gear container gears, traditional and micro-hybrid starter, BSG systems, EV traction cars, and motor control devices. Its products are utilized in passenger and commercial cars, off-highway vehicles, electric powered motors, electric mild business cars, and electric powered two and three wheelers. The company was previously known as Sona Okegawa Precision Forgings Ltd. and changed its name to Sona BLW Precision Forgings Ltd in 2013. The enterprise incorporated in 1995 and is based in Gurugram, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 550 | 584 | 653 | 675 | 743 | 731 | 787 | 782 | 884 | 891 |
Other Income | 14 | 6 | 7 | 13 | 6 | 6 | 9 | 5 | 9 | 9 |
Total Income | 564 | 590 | 660 | 688 | 748 | 738 | 797 | 787 | 893 | 900 |
Total Expenditure | 415 | 447 | 492 | 499 | 543 | 529 | 567 | 555 | 637 | 642 |
Operating Profit | 150 | 144 | 169 | 189 | 206 | 209 | 229 | 232 | 256 | 258 |
Interest | 3 | 3 | 4 | 5 | 5 | 5 | 6 | 7 | 7 | 9 |
Depreciation | 37 | 40 | 43 | 47 | 48 | 51 | 53 | 56 | 60 | 61 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -3 | -3 | -6 | 0 | 0 | 0 |
Profit Before Tax | 109 | 101 | 121 | 137 | 150 | 150 | 164 | 169 | 189 | 189 |
Provision for Tax | 4 | 25 | 29 | 30 | 30 | 37 | 40 | 35 | 41 | 47 |
Profit After Tax | 105 | 76 | 93 | 107 | 120 | 112 | 124 | 134 | 148 | 142 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | 1 | 0 |
Profit After Adjustments | 105 | 76 | 93 | 107 | 120 | 112 | 124 | 133 | 149 | 142 |
Adjusted Earnings Per Share | 1.8 | 1.3 | 1.6 | 1.8 | 2 | 1.9 | 2.1 | 2.3 | 2.5 | 2.4 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|
Net Sales | 623 | 699 | 1038 | 1566 | 2131 | 2676 | 3185 | 3344 |
Other Income | 3 | 3 | 6 | 2 | 20 | 12 | 24 | 32 |
Total Income | 626 | 703 | 1044 | 1569 | 2151 | 2687 | 3209 | 3377 |
Total Expenditure | 454 | 499 | 796 | 1125 | 1572 | 1980 | 2283 | 2401 |
Operating Profit | 172 | 203 | 248 | 443 | 579 | 707 | 926 | 975 |
Interest | 18 | 18 | 26 | 33 | 18 | 17 | 26 | 29 |
Depreciation | 22 | 31 | 67 | 97 | 142 | 178 | 220 | 230 |
Exceptional Income / Expenses | 0 | 0 | 232 | -14 | 13 | -3 | -9 | -6 |
Profit Before Tax | 132 | 155 | 387 | 300 | 432 | 509 | 671 | 711 |
Provision for Tax | 45 | 55 | 27 | 85 | 71 | 114 | 154 | 163 |
Profit After Tax | 87 | 100 | 360 | 215 | 362 | 395 | 518 | 548 |
Adjustments | -10 | 73 | 0 | 0 | 0 | 0 | -1 | 0 |
Profit After Adjustments | 76 | 173 | 360 | 215 | 362 | 395 | 517 | 548 |
Adjusted Earnings Per Share | 2.3 | 5.2 | 6.4 | 3.8 | 6.2 | 6.8 | 8.8 | 9.3 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 19% | 27% | 35% | 0% |
Operating Profit CAGR | 31% | 28% | 35% | 0% |
PAT CAGR | 31% | 34% | 39% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 25% | 9% | NA% | NA% |
ROE Average | 21% | 20% | 26% | 35% |
ROCE Average | 26% | 24% | 28% | 30% |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|
Shareholder's Funds | -2 | 174 | 1178 | 1376 | 2000 | 2290 | 2650 |
Minority's Interest | 3 | 2 | 0 | 0 | 0 | 0 | 150 |
Borrowings | 415 | 73 | 177 | 191 | 44 | 49 | 29 |
Other Non-Current Liabilities | 374 | 29 | 168 | 175 | 168 | 172 | 371 |
Total Current Liabilities | 577 | 227 | 328 | 456 | 457 | 650 | 805 |
Total Liabilities | 1366 | 1633 | 1851 | 2198 | 2669 | 3161 | 4005 |
Fixed Assets | 694 | 291 | 1065 | 1217 | 1384 | 1588 | 1951 |
Other Non-Current Assets | 32 | 29 | 154 | 160 | 236 | 172 | 507 |
Total Current Assets | 640 | 262 | 632 | 821 | 1049 | 1401 | 1548 |
Total Assets | 1366 | 1633 | 1851 | 2198 | 2669 | 3161 | 4005 |
#(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 28 | 26 | 39 | 105 | 25 | 54 | 44 |
Cash Flow from Operating Activities | 123 | 155 | 253 | 143 | 445 | 533 | 693 |
Cash Flow from Investing Activities | -138 | 204 | -954 | -156 | -353 | -563 | -472 |
Cash Flow from Financing Activities | 9 | -346 | 767 | -67 | -64 | 19 | -175 |
Net Cash Inflow / Outflow | -6 | 13 | 66 | -80 | 27 | -11 | 46 |
Closing Cash & Cash Equivalent | 26 | 39 | 105 | 25 | 54 | 44 | 91 |
# | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 2.3 | 5.2 | 6.37 | 3.76 | 6.19 | 6.75 | 8.82 |
CEPS(Rs) | 3.27 | 3.94 | 7.55 | 5.45 | 8.62 | 9.79 | 12.58 |
DPS(Rs) | 0 | 3.53 | 9.63 | 18.93 | 1.54 | 2.81 | 3.06 |
Book NAV/Share(Rs) | -0.07 | 5.22 | 20.81 | 23.93 | 34.12 | 39.04 | 44.93 |
Core EBITDA Margin(%) | 27.16 | 28.6 | 23.34 | 28.16 | 26.24 | 26.01 | 28.33 |
EBIT Margin(%) | 23.99 | 24.67 | 39.79 | 21.23 | 21.14 | 19.66 | 21.89 |
Pre Tax Margin(%) | 21.11 | 22.13 | 37.29 | 19.15 | 20.28 | 19.03 | 21.08 |
PAT Margin (%) | 13.89 | 14.32 | 34.72 | 13.74 | 16.97 | 14.77 | 16.26 |
Cash Profit Margin (%) | 17.48 | 18.75 | 41.18 | 19.93 | 23.63 | 21.43 | 23.17 |
ROA(%) | 6.34 | 6.68 | 20.69 | 10.63 | 14.86 | 13.56 | 14.45 |
ROE(%) | 0 | 116.81 | 53.34 | 16.88 | 21.49 | 18.47 | 21.05 |
ROCE(%) | 28.92 | 41.28 | 45.83 | 20.63 | 23.64 | 22.98 | 25.86 |
Receivable days | 164.59 | 113.04 | 67.82 | 75.81 | 73.85 | 71.9 | 72.04 |
Inventory Days | 166.3 | 91.79 | 46.42 | 58.47 | 57.3 | 46.81 | 38.42 |
Payable days | 674.07 | 355.12 | 75.95 | 96.25 | 85.52 | 70 | 72.65 |
PER(x) | 0 | 0 | 0 | 0 | 109.77 | 61.18 | 79.99 |
Price/Book(x) | 0 | 0 | 0 | 0 | 19.9 | 10.58 | 15.7 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.23 | 0.68 | 0.43 |
EV/Net Sales(x) | 0.84 | 0.21 | 0.18 | 0.58 | 18.62 | 9.09 | 12.98 |
EV/Core EBITDA(x) | 3.03 | 0.73 | 0.75 | 2.05 | 68.52 | 34.4 | 44.64 |
Net Sales Growth(%) | 0 | 12.21 | 48.45 | 50.9 | 36.03 | 25.58 | 19.03 |
EBIT Growth(%) | 0 | 15.41 | 139.38 | -19.49 | 35.46 | 16.78 | 32.52 |
PAT Growth(%) | 0 | 15.65 | 259.93 | -40.29 | 68.03 | 9.34 | 30.98 |
EPS Growth(%) | 0 | 126.27 | 22.46 | -41.03 | 64.76 | 9.14 | 30.62 |
Debt/Equity(x) | -219.17 | 0.84 | 0.26 | 0.27 | 0.04 | 0.1 | 0.09 |
Current Ratio(x) | 1.11 | 1.15 | 1.93 | 1.8 | 2.29 | 2.16 | 1.92 |
Quick Ratio(x) | 0.62 | 0.85 | 1.33 | 1.13 | 1.5 | 1.66 | 1.49 |
Interest Cover(x) | 8.34 | 9.71 | 15.9 | 10.23 | 24.67 | 31.08 | 27.02 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 |
# | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 67.18 | 67.18 | 53.59 | 53.53 | 33 | 29.76 | 29.76 | 29.71 | 29.71 | 29.71 |
FII | 8.79 | 8.8 | 11.56 | 11.27 | 24.69 | 31.68 | 33.35 | 32.87 | 32.93 | 32.03 |
DII | 16.42 | 16.12 | 24.53 | 24.37 | 31.28 | 28.2 | 27.5 | 27.91 | 28.77 | 29.51 |
Public | 7.61 | 7.9 | 10.33 | 10.83 | 11.02 | 10.35 | 9.39 | 9.51 | 8.59 | 8.76 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 39.26 | 39.26 | 31.31 | 31.31 | 19.32 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 |
FII | 5.14 | 5.14 | 6.75 | 6.59 | 14.46 | 18.55 | 19.52 | 19.28 | 19.31 | 18.79 |
DII | 9.6 | 9.42 | 14.33 | 14.26 | 18.31 | 16.51 | 16.1 | 16.37 | 16.87 | 17.3 |
Public | 4.45 | 4.62 | 6.03 | 6.33 | 6.45 | 6.06 | 5.5 | 5.58 | 5.04 | 5.14 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 58.44 | 58.44 | 58.44 | 58.5 | 58.54 | 58.54 | 58.54 | 58.64 | 58.64 | 58.65 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About