Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Samrat Forgings Ltd

SAMRATFORG
BSE
197.95
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Samrat Forgings Ltd

SAMRATFORG
BSE
197.95
0.00%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
99Cr
Close
Close Price
197.95
Industry
Industry
Forgings
PE
Price To Earnings
24.29
PS
Price To Sales
0.49
Revenue
Revenue
204Cr
Rev Gr TTM
Revenue Growth TTM
13.83%
PAT Gr TTM
PAT Growth TTM
-18.56%
Peer Comparison
How does SAMRATFORG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SAMRATFORG
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
454445343945504452515250
Growth YoY
Revenue Growth YoY%
35.30.7-14.6-15.2-12.83.411.330.730.712.02.613.4
Expenses
ExpensesCr
424041313641453948464845
Operating Profit
Operating ProfitCr
344234554445
OPM
OPM%
7.68.69.26.37.58.910.110.57.28.57.19.2
Other Income
Other IncomeCr
000000000001
Interest Expense
Interest ExpenseCr
112122222222
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
122012321112
Tax
TaxCr
001000110001
PAT
PATCr
111011211111
Growth YoY
PAT Growth YoY%
0.933.0-47.0-91.1-40.2-5.0133.8954.514.1-21.6-56.728.4
NPM
NPM%
2.43.21.80.31.63.03.72.61.42.11.63.0
EPS
EPS
2.12.81.60.21.32.73.82.31.52.11.63.0

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
686771809682118139181162191204
Growth
Revenue Growth%
-11.8-2.36.312.720.3-14.643.418.530.0-10.617.96.6
Expenses
ExpensesCr
646064728874106127166149174187
Operating Profit
Operating ProfitCr
567888111215131716
OPM
OPM%
7.09.59.29.48.410.39.78.98.28.09.18.0
Other Income
Other IncomeCr
200000000112
Interest Expense
Interest ExpenseCr
444455655678
Depreciation
DepreciationCr
222233333445
PBT
PBTCr
001210357476
Tax
TaxCr
000000122122
PAT
PATCr
001110245354
Growth
PAT Growth%
-90.4195.169.3156.9-21.7-96.15,646.858.437.1-39.171.4-20.0
NPM
NPM%
0.10.50.71.61.10.11.92.52.71.82.72.0
EPS
EPS
0.20.61.02.62.00.14.57.19.86.010.28.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
555555555555
Reserves
ReservesCr
9910111212151824273234
Current Liabilities
Current LiabilitiesCr
444545495251586064748890
Non Current Liabilities
Non Current LiabilitiesCr
786141519202235455554
Total Liabilities
Total LiabilitiesCr
65676679848798105127151180183
Current Assets
Current AssetsCr
414443495254677072788886
Non Current Assets
Non Current AssetsCr
242423303234313555739297
Total Assets
Total AssetsCr
65676679848798105127151180183

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5242109411161720
Investing Cash Flow
Investing Cash FlowCr
-1-2-2-9-5-40-7-23-21-21
Financing Cash Flow
Financing Cash FlowCr
-40-26-5-5-4-4831
Net Cash Flow
Net Cash FlowCr
00000000100
Free Cash Flow
Free Cash FlowCr
302-61444-411-4
CFO To PAT
CFO To PAT%
5,120.6587.7829.8179.7945.123,761.4187.8316.2321.9585.4387.0
CFO To EBITDA
CFO To EBITDA%
108.527.664.330.9119.0110.037.290.7105.6133.7113.3

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000000536684156157
Price To Earnings
Price To Earnings
0.00.00.00.00.00.023.418.517.152.430.7
Price To Sales
Price To Sales
0.00.00.00.00.00.00.50.50.51.00.8
Price To Book
Price To Book
0.00.00.00.00.00.02.62.82.94.94.3
EV To EBITDA
EV To EBITDA
5.23.93.64.34.24.48.59.29.717.914.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
46.948.750.854.154.054.046.147.746.552.154.6
OPM
OPM%
7.09.59.29.48.410.39.78.98.28.09.1
NPM
NPM%
0.10.50.71.61.10.11.92.52.71.82.7
ROCE
ROCE%
12.311.211.911.711.410.413.313.913.39.411.2
ROE
ROE%
0.72.13.48.15.90.211.315.217.19.413.8
ROA
ROA%
0.20.40.81.61.20.02.33.43.82.02.8
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.