Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹31Cr
Rev Gr TTM
Revenue Growth TTM
4.91%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ELFORGE
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 62.0 | 46.1 | 38.1 | 0.9 | -5.0 | -6.6 | 15.9 | 26.1 | 13.1 | 21.1 | -16.7 | 6.3 |
| 16 | 17 | 17 | 14 | 16 | 16 | 20 | 18 | 19 | 20 | 16 | 19 |
Operating Profit Operating ProfitCr |
| 11.5 | 8.8 | 6.7 | 6.6 | 6.9 | 5.9 | 5.0 | 5.5 | 4.9 | 4.1 | 4.3 | 4.2 |
Other Income Other IncomeCr | -1 | -1 | 0 | 0 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 70 | 0 | 1 | 1 | 1 | 0 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 102.7 | 160.8 | 146.0 | 141.8 | 2,33,100.0 | -4.2 | 82.5 | 100.0 | -99.2 | -15.2 | -58.9 | -8.9 |
| 0.2 | 2.6 | 2.3 | 1.9 | 403.7 | 2.7 | 3.6 | 3.0 | 2.8 | 1.9 | 1.8 | 2.5 |
| 0.0 | 0.2 | 0.2 | 0.1 | 34.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -19.2 | -27.9 | -16.0 | 30.4 | 17.2 | -34.1 | -16.8 | 47.8 | 44.9 | 16.9 | 11.4 | 1.8 |
| 60 | 43 | 35 | 45 | 49 | 35 | 38 | 39 | 55 | 63 | 72 | 74 |
Operating Profit Operating ProfitCr |
| -10.8 | -10.2 | -8.7 | -6.1 | 1.6 | -6.6 | -39.2 | 2.6 | 6.6 | 7.3 | 5.3 | 4.4 |
Other Income Other IncomeCr | -1 | -1 | -2 | 1 | 30 | 10 | 15 | 2 | -1 | -1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 3 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 10 | 10 | 8 | 7 | 7 | 7 | 6 | 6 | 5 | 2 | 2 | 2 |
| -18 | -16 | -16 | -12 | 23 | 1 | -2 | -4 | -2 | 71 | 2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -56.5 | 9.6 | 0.6 | 27.2 | 300.0 | -97.4 | -474.1 | -73.8 | 41.9 | 3,183.4 | -96.8 | -23.8 |
| -33.1 | -41.5 | -49.1 | -27.4 | 46.7 | 1.9 | -8.4 | -9.8 | -4.0 | 104.1 | 3.0 | 2.3 |
| -8.7 | -7.9 | -7.9 | -5.7 | 11.4 | 0.3 | -1.1 | -1.9 | -1.1 | 35.0 | 1.1 | 0.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Dec 2025 |
|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
| -55 | -71 | -85 | -96 | -73 | -73 | -75 | -79 | -81 | 2 | 4 | 6 |
Current Liabilities Current LiabilitiesCr | 103 | 107 | 103 | 129 | 110 | 102 | 8 | 8 | 11 | 11 | 10 | 11 |
Non Current Liabilities Non Current LiabilitiesCr | 78 | 74 | 81 | 40 | 26 | 12 | 87 | 87 | 87 | 5 | 5 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 45 | 42 | 56 | 39 | 35 | 19 | 8 | 10 | 13 | 14 | 16 | 19 |
Non Current Assets Non Current AssetsCr | 113 | 101 | 63 | 54 | 49 | 42 | 33 | 27 | 24 | 24 | 23 | 23 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -21 | 6 | 15 | -11 | 36 | 21 | 6 | 0 | 3 | 1 | 2 |
Investing Cash Flow Investing Cash FlowCr | 2 | 0 | 3 | 2 | -1 | 0 | 0 | 1 | -2 | 0 | -1 |
Financing Cash Flow Financing Cash FlowCr | 19 | -7 | -18 | 10 | -35 | -21 | -5 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | -21 | 6 | 17 | -9 | 36 | 21 | 6 | -1 | 2 | 1 | 1 |
| 119.0 | -38.0 | -95.5 | 97.3 | 156.1 | 3,444.8 | -273.4 | -0.4 | -144.8 | 1.7 | 104.7 |
CFO To EBITDA CFO To EBITDA% | 366.1 | -155.0 | -540.1 | 438.3 | 4,639.0 | -976.5 | -58.3 | 1.5 | 86.5 | 24.5 | 59.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 28 | 41 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 17.8 |
Price To Sales Price To Sales | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.5 |
Price To Book Price To Book | -0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 | 1.3 | 1.6 |
| -24.0 | -31.6 | -42.6 | -51.5 | 53.8 | -10.0 | -1.1 | 10.3 | 6.0 | 5.0 | 9.2 |
Profitability Ratios Profitability Ratios |
| 43.4 | 38.2 | 40.8 | 38.2 | 40.2 | 43.2 | 47.2 | 45.8 | 46.0 | 43.6 | 42.0 |
| -10.8 | -10.2 | -8.7 | -6.1 | 1.6 | -6.6 | -39.2 | 2.6 | 6.6 | 7.3 | 5.3 |
| -33.1 | -41.5 | -49.1 | -27.4 | 46.7 | 1.9 | -8.4 | -9.8 | -4.0 | 104.1 | 3.0 |
| -17.3 | -20.1 | -23.5 | -14.4 | -229.7 | -2.6 | 4.3 | 7.6 | 3.9 | 318.5 | 11.2 |
| 51.3 | 31.7 | 24.8 | 15.3 | -44.0 | -1.2 | 4.2 | 6.8 | 3.8 | 316.4 | 9.3 |
| -11.2 | -11.3 | -13.3 | -12.5 | 27.8 | 1.0 | -5.6 | -10.8 | -6.2 | 187.4 | 5.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
EL Forge Limited is a legacy Indian engineering firm specializing in the manufacture of **Rough Steel Forgings**. Established in **1934** and pivoting to forging in **1963**, the company has positioned itself as a critical tier-1 and tier-2 supplier to **Original Equipment Manufacturers (OEMs)** within the global automotive supply chain. Headquartered near Chennai, the company is currently undergoing a strategic financial transformation aimed at debt rationalization and operational efficiency.
---
### Specialized Manufacturing & Product Ecosystem
The company’s operations are concentrated at its primary manufacturing facility in **Appur Village, Chengalpattu District (near Chennai)**. This unit is the backbone of the company’s "Manufacture and Sale of Steel Forgings" segment.
* **Production Capacity:** The facility maintains an installed capacity of **12,000 TPA (Tonnes Per Annum)**.
* **Quality Standards:** The plant holds the **ISO / TS 16949 - 2009** accreditation, a prerequisite for high-stakes automotive component manufacturing.
* **Workforce:** As of March 2024, the company employs **152 personnel** on its rolls.
* **Product Applications:**
* **Engine & Transmission:** Critical components for gearboxes, engines, and starter motors.
* **Steering & Suspension:** High-tensile steering rods and tie rods.
* **Fuel Systems:** Specialized forgings for fuel injection systems.
* **Market Footprint:** While maintaining a strong domestic presence in India, EL Forge exports to highly regulated developed markets, including the **United States and China**.
---
### Financial Turnaround & Capital Structure
EL Forge has successfully navigated a period of severe financial distress, moving from a **negative equity** position in **FY23** to a positive capital standing by **FY25**. This was largely facilitated by a strategic **Extraordinary Item** in **FY24**, involving a **₹70.56 crore write-back** of advances related to a cancelled slump sale.
#### Capital Management Table (₹ in Lakhs)
| Particulars | March 31, 2025 | March 31, 2024 | March 31, 2023 |
| :--- | :---: | :---: | :---: |
| Total Debt | **468.98** | **468.98** | **1,680.11** |
| Less: Cash & Bank Balances | **398.10** | **294.56** | **(232.54)** |
| **Net Debt (A)** | **70.88** | **174.42** | **1,447.56** |
| **Equity (B)** | **2,477.75** | **2,247.97** | **(6,080.44)** |
| **Net Debt to Equity Ratio** | **0.03** | **0.08** | **(0.24)** |
**Key Financial Observations:**
* **Debt Reduction:** Secured debt has been significantly rationalized to **₹4.69 crore**, secured by a first charge on plant and machinery.
* **Liability Settlement:** The company successfully negotiated a **₹5.17 crore** creditor claim down to **₹2 crore**, payable in installments.
* **Margin Stability:** Raw material costs have stabilized at approximately **55%** of sale value.
---
### Strategic Asset Monetization & Slump Sale Status
A core component of EL Forge’s recovery strategy involved the "Slump Sale" of a business undertaking. However, this process has seen significant shifts in recent years:
* **The Transaction:** Originally intended to sell an undertaking for no less than **₹95 crore**.
* **The Revocation:** An advance of **₹7,056.02 lakhs** was received, but the **MOU was revoked** and the offer cancelled due to the buyer's failure to pay the remaining balance by the expired deadline.
* **Accounting Impact:** Following legal counsel, the company wrote back the **₹70.56 crore** advance in **FY24**, transitioning it from a liability to an extraordinary gain, which fundamentally restored the company's net worth.
* **Future Outlook:** Management has declared that the previous terms are no longer valid; any future sale of the asset will require **fresh negotiations** at current market valuations.
---
### Governance & Leadership Continuity
To ensure stability during its recovery phase, the company has restructured its executive leadership and promoter classifications:
* **Executive Leadership:** **Mr. K.V. Ramachandran** has been reappointed as **Vice Chairman & Managing Director** for a five-year term (**April 2025 – March 2030**). The Board has instituted a **minimum remuneration** clause to retain leadership regardless of short-term profit fluctuations.
* **Financial Oversight:** **Mrs. Sujeetha Govindarajan** assumes the role of **CFO** effective **April 1, 2025**, succeeding **Mrs. R. Sowmithri**, who remains the **Company Secretary and Compliance Officer**.
* **Promoter Reclassification:** In **March 2025**, the board approved moving **Mr. V Balu** and **Mrs. Rohini Ramaswamy** from the **'Promoter Group'** to the **'Public'** category, a move aimed at streamlining the shareholding structure.
---
### Risk Framework & Mitigation Strategies
EL Forge operates under a formal risk management framework overseen by the Audit Committee to address both industry-wide and company-specific challenges.
#### Operational & Market Risks
* **EV Transition:** The rapid shift toward **Electric Vehicles** threatens traditional engine and transmission component demand.
* **Input Cost Volatility:** To counter the **upward spiral of steel prices**, the company utilizes a case-by-case price compensation model with its customers.
* **Capacity Utilization:** Management is focused on increasing volumes to offset high **fixed costs** associated with under-utilized capacity.
#### Financial Risk & Credit Exposure
The company monitors credit risk through a rigorous review of **Trade Receivables**.
| Credit Exposure (₹ in Lakhs) | FY 2024 | FY 2023 |
| :--- | :---: | :---: |
| **Trade Receivables** | **544.23** | **378.32** |
| **Cash and Cash Equivalents** | **351.28** | **228.80** |
| **Total Exposure** | **899.25** | **610.87** |
* **Currency Risk:** Exposure is managed through a formal hedging strategy. As of March 2025, the net balance sheet exposure was **18.57 Lakhs (EUR)**.
* **Contingent Liabilities:** The **₹70.56 crore** write-back remains a point of monitoring, as it could potentially be subject to future legal adjudication or counterclaims by the original buyer.
---
### Growth Catalysts & Efficiency Initiatives
To restore long-term profitability, EL Forge is leveraging both internal process improvements and external macro-economic tailwinds:
* **Operational Excellence:** Implementation of **Total Quality Management (TQM)**, strict raw material purchase controls, and initiatives to reduce material loss.
* **Productivity:** Focused programs to enhance both **manpower and machine productivity**.
* **Macro Opportunities:**
* **Atmanirbhar Bharat & PLI Schemes:** Leveraging government incentives to reduce manufacturing costs.
* **Defence Sector:** Tapping into the **domestic preference for the Defence sector** to diversify the order book beyond traditional automotive clients.
* **Export Incentives:** Utilizing **Duty Drawback** and the **Duty Entitlement Pass Book** schemes to bolster export margins.