Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹99Cr
Rev Gr TTM
Revenue Growth TTM
13.83%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SAMRATFORG
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% | 35.3 | 0.7 | -14.6 | -15.2 | -12.8 | 3.4 | 11.3 | 30.7 | 30.7 | 12.0 | 2.6 | 13.4 |
| 42 | 40 | 41 | 31 | 36 | 41 | 45 | 39 | 48 | 46 | 48 | 45 |
Operating Profit Operating ProfitCr |
| 7.6 | 8.6 | 9.2 | 6.3 | 7.5 | 8.9 | 10.1 | 10.5 | 7.2 | 8.5 | 7.1 | 9.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | 2 | 2 | 0 | 1 | 2 | 3 | 2 | 1 | 1 | 1 | 2 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | 0.9 | 33.0 | -47.0 | -91.1 | -40.2 | -5.0 | 133.8 | 954.5 | 14.1 | -21.6 | -56.7 | 28.4 |
| 2.4 | 3.2 | 1.8 | 0.3 | 1.6 | 3.0 | 3.7 | 2.6 | 1.4 | 2.1 | 1.6 | 3.0 |
| 2.1 | 2.8 | 1.6 | 0.2 | 1.3 | 2.7 | 3.8 | 2.3 | 1.5 | 2.1 | 1.6 | 3.0 |
| 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 |
|---|
|
| -11.8 | -2.3 | 6.3 | 12.7 | 20.3 | -14.6 | 43.4 | 18.5 | 30.0 | -10.6 | 17.9 | 6.6 |
| 64 | 60 | 64 | 72 | 88 | 74 | 106 | 127 | 166 | 149 | 174 | 187 |
Operating Profit Operating ProfitCr |
| 7.0 | 9.5 | 9.2 | 9.4 | 8.4 | 10.3 | 9.7 | 8.9 | 8.2 | 8.0 | 9.1 | 8.0 |
Other Income Other IncomeCr | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 | 5 | 5 | 6 | 5 | 5 | 6 | 7 | 8 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 |
| 0 | 0 | 1 | 2 | 1 | 0 | 3 | 5 | 7 | 4 | 7 | 6 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 1 | 2 | 2 |
|
| -90.4 | 195.1 | 69.3 | 156.9 | -21.7 | -96.1 | 5,646.8 | 58.4 | 37.1 | -39.1 | 71.4 | -20.0 |
| 0.1 | 0.5 | 0.7 | 1.6 | 1.1 | 0.1 | 1.9 | 2.5 | 2.7 | 1.8 | 2.7 | 2.0 |
| 0.2 | 0.6 | 1.0 | 2.6 | 2.0 | 0.1 | 4.5 | 7.1 | 9.8 | 6.0 | 10.2 | 8.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 9 | 9 | 10 | 11 | 12 | 12 | 15 | 18 | 24 | 27 | 32 | 34 |
Current Liabilities Current LiabilitiesCr | 44 | 45 | 45 | 49 | 52 | 51 | 58 | 60 | 64 | 74 | 88 | 90 |
Non Current Liabilities Non Current LiabilitiesCr | 7 | 8 | 6 | 14 | 15 | 19 | 20 | 22 | 35 | 45 | 55 | 54 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 41 | 44 | 43 | 49 | 52 | 54 | 67 | 70 | 72 | 78 | 88 | 86 |
Non Current Assets Non Current AssetsCr | 24 | 24 | 23 | 30 | 32 | 34 | 31 | 35 | 55 | 73 | 92 | 97 |
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 | 5 | 2 | 4 | 2 | 10 | 9 | 4 | 11 | 16 | 17 | 20 |
Investing Cash Flow Investing Cash FlowCr | -1 | -2 | -2 | -9 | -5 | -4 | 0 | -7 | -23 | -21 | -21 |
Financing Cash Flow Financing Cash FlowCr | -4 | 0 | -2 | 6 | -5 | -5 | -4 | -4 | 8 | 3 | 1 |
|
Free Cash Flow Free Cash FlowCr | 3 | 0 | 2 | -6 | 1 | 4 | 4 | 4 | -4 | 11 | -4 |
| 5,120.6 | 587.7 | 829.8 | 179.7 | 945.1 | 23,761.4 | 187.8 | 316.2 | 321.9 | 585.4 | 387.0 |
CFO To EBITDA CFO To EBITDA% | 108.5 | 27.6 | 64.3 | 30.9 | 119.0 | 110.0 | 37.2 | 90.7 | 105.6 | 133.7 | 113.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 66 | 84 | 156 | 157 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.4 | 18.5 | 17.1 | 52.4 | 30.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 1.0 | 0.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.8 | 2.9 | 4.9 | 4.3 |
| 5.2 | 3.9 | 3.6 | 4.3 | 4.2 | 4.4 | 8.5 | 9.2 | 9.7 | 17.9 | 14.0 |
Profitability Ratios Profitability Ratios |
| 46.9 | 48.7 | 50.8 | 54.1 | 54.0 | 54.0 | 46.1 | 47.7 | 46.5 | 52.1 | 54.6 |
| 7.0 | 9.5 | 9.2 | 9.4 | 8.4 | 10.3 | 9.7 | 8.9 | 8.2 | 8.0 | 9.1 |
| 0.1 | 0.5 | 0.7 | 1.6 | 1.1 | 0.1 | 1.9 | 2.5 | 2.7 | 1.8 | 2.7 |
| 12.3 | 11.2 | 11.9 | 11.7 | 11.4 | 10.4 | 13.3 | 13.9 | 13.3 | 9.4 | 11.2 |
| 0.7 | 2.1 | 3.4 | 8.1 | 5.9 | 0.2 | 11.3 | 15.2 | 17.1 | 9.4 | 13.8 |
| 0.2 | 0.4 | 0.8 | 1.6 | 1.2 | 0.0 | 2.3 | 3.4 | 3.8 | 2.0 | 2.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Incorporated in **1981** and commencing commercial production in **1985**, Samrat Forgings Limited (**SFL**) is an established Indian manufacturer specializing in **closed-die steel forgings** and **machined components**. Based in **Mohali, Punjab**, the company serves as a critical Tier-1 and Tier-2 supplier to renowned **Original Equipment Manufacturers (OEMs)** across the automotive, agricultural, and industrial sectors.
---
### **Integrated Manufacturing Infrastructure & Quality Standards**
SFL operates through a synergistic two-unit structure that allows for end-to-end production from raw forging to finished, high-precision components:
* **Unit I (Ghollu Majra, Mohali):** Serves as the registered office and the primary **Forging Division**. This unit underwent capacity expansion in **FY 2023-24**, with further additions announced in **August 2025** to meet rising demand.
* **Unit II (Bhankarpur, Mohali):** A dedicated **Machining Division** equipped with sophisticated **CNC machines**. This facility allows SFL to supply fully finished, value-added components, enhancing profit potential per unit.
* **Quality Certifications:** The company is accredited with **IATF 16949-2016**, the international benchmark for automotive quality management systems.
* **Technological Edge:** Recent capital expenditure has focused on the installation of **latest technology machines** designed to enhance productivity, reduce rework/rejection rates, and optimize resource utilization.
---
### **Product Portfolio & Market Application**
The company manufactures a diversified range of critical engineering components designed for high-stress environments:
* **Engine Components:** Connecting Rods and Crankshafts.
* **Transmission & Drivetrain:** Bull Gears, Crown Wheels, and Spindles.
* **Strategic Focus:** While historically centered on the **Tractor Industry**, the product mix is increasingly being pivoted toward **Railways**, **Construction Equipment**, and **Niche Engineering** segments.
---
### **Strategic Growth Levers: Diversification & Global Expansion**
SFL is currently transitioning from a tractor-centric supplier to a diversified engineering entity. Management is executing a multi-pronged strategy to de-risk the business model:
* **Sector Diversification:** Actively reducing dependency on the domestic agricultural cycle by securing contracts in **Domestic and Overseas Railways** and the **Construction Equipment** sector.
* **Export Focus & "China + 1":** SFL is positioning itself to capture the global sourcing shift. By targeting international markets, the company aims to leverage the "Make in India" initiative and emerge as a cost-effective alternative to Chinese and Russian suppliers.
* **Operational Excellence:** Implementation of **Value Engineering** and **Product Up-gradation** to combat the historically low operating margins in the forging industry.
* **Capacity Scaling:** Continuous investment in both units to ensure the production base can support projected revenues of **₹205–215 crore** by **FY 2026**.
---
### **Financial Performance & Outlook**
SFL has demonstrated a consistent recovery trajectory following pandemic-related disruptions, though it remains sensitive to cyclical industry trends.
#### **Three-Year Financial Summary**
| Particulars | FY 2024-25 (Audited) | FY 2023-24 (Audited) | FY 2022-23 (Audited) |
| :--- | :--- | :--- | :--- |
| **Operating Income (₹ Cr)** | **191.07** | **162.03** | **181.67** |
| **Profit After Tax (₹ Cr)** | **5.10** | **2.97** | **4.88** |
| **PAT Margin (%)** | **2.66%** | **1.83%** | **2.69%** |
| **Net Worth (₹ Cr)** | **36.83** | **31.57** | **28.60** |
*Note: Performance in **FY 2023-24** was temporarily impacted by a slowdown in infrastructure and agriculture spending ahead of the Indian Parliamentary elections.*
---
### **Credit Profile & Debt Protection Metrics**
As of **October 2025**, **Infomerics Valuation and Rating Limited** assigned ratings to SFL’s **₹90.60 crore** bank facilities. However, **CRISIL** (as of April 2024) maintained a **Negative** outlook, reflecting concerns over liquidity and margin pressure.
* **Credit Ratings:**
* Long Term: **IVR BBB- / Stable**
* Short Term: **IVR A3**
* **Capital Structure:** The company maintains a high **Gearing (Adjusted Debt/Networth)** of **2.21 times**.
* **Debt Coverage:** Interest coverage stood at **2.50 times** in **FY 2025**. This is projected to remain stable between **2.45–2.50 times** through **FY 2026**.
* **Promoter Support:** To bolster liquidity, promoters have extended unsecured loans totaling **₹5.40 crore**, which are subordinated to bank debt.
---
### **Working Capital & Liquidity Management**
The business is characterized by a capital-intensive cycle with significant **Gross Current Assets (GCA)**.
| Metric (As of March 2025) | Duration |
| :--- | :--- |
| **Inventory Cycle** | **124 Days** |
| **Receivables Cycle** | **46 Days** |
| **Payables Cycle** | **100 Days** |
| **Total GCA** | **162 Days** |
The company benefits from an average credit period of **45 days** for sales and has historically utilized lower **steel prices** to ease working capital pressure.
---
### **Risk Factors & Mitigation Framework**
#### **1. Market & Operational Risks**
* **Industry Concentration:** High reliance on the **Tractor Industry** makes SFL vulnerable to monsoon cycles and agricultural policy changes.
* **Input Costs:** Exposure to volatility in **Alloy Steel**, **furnace oil**, and **tooling** costs. While steel prices have recently stabilized, any spike directly compresses margins.
* **Competition:** A highly fragmented and competitive forging market limits the company's ability to pass on cost increases to OEMs immediately.
* **Labor:** Inadequate availability of **skilled manpower** remains a primary bottleneck for scaling operations.
#### **2. Financial & Actuarial Risks**
* **Margin Constraints:** Operating margins reached a low of **8.34% in FY 2022-23**. Current margins are sometimes inadequate to meet specific statutory requirements under **Section 197 of the Companies Act** regarding managerial remuneration.
* **Gratuity Obligations:** SFL faces actuarial risks including **Interest Rate Risk** (discount rate fluctuations), **Salary Risk**, and **Investment Risk** related to plan assets held with insurance companies.
* **Geopolitical Impact:** Conflicts such as **Russia-Ukraine** and **Israel-Iran** have escalated **freight costs**, impacting the competitiveness of export shipments.
#### **3. Mitigation Strategy**
* **Internal Controls:** SFL employs a structured internal audit system and professional management reviews to optimize resource utilization.
* **Diversified Sourcing:** Maintaining a strong procurement network to mitigate raw material supply shocks.
* **Currency Neutrality:** The company currently reports **no significant foreign exchange exposure** and does not engage in active hedging, focusing instead on operational cost-cutting.