Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹102Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

FORGEAUTO
VS
| Quarter | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 1.2 |
| 98 | 94 | 97 |
Operating Profit Operating ProfitCr |
| 7.8 | 9.2 | 9.5 |
Other Income Other IncomeCr | 1 | 2 | 1 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 2 | 2 |
| 7 | 9 | 9 |
| 1 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | | | 25.3 |
| 3.8 | 5.3 | 4.7 |
| 0.0 | 5.0 | 4.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 21.3 | 32.9 | -4.1 | 23.9 | 0.6 |
| 104 | 126 | 165 | 156 | 192 | 191 |
Operating Profit Operating ProfitCr |
| 5.3 | 5.4 | 6.5 | 7.9 | 8.5 | 9.3 |
Other Income Other IncomeCr | 0 | 1 | 1 | 1 | 3 | 3 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 4 | 4 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 3 | 3 |
| 2 | 4 | 7 | 9 | 13 | 18 |
| 1 | 1 | 2 | 2 | 4 | 3 |
|
| | 64.7 | 87.8 | 30.2 | 47.4 | 10.7 |
| 1.5 | 2.0 | 2.8 | 3.8 | 4.5 | 5.0 |
| 4.0 | 6.6 | 7.6 | 24.9 | 10.0 | 9.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 11 | 14 | 0 | 8 | 11 |
| 0 | 0 | 0 | 13 | 47 |
Current Liabilities Current LiabilitiesCr | 31 | 33 | 59 | 57 | 61 |
Non Current Liabilities Non Current LiabilitiesCr | 11 | 10 | 7 | 17 | 16 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 33 | 33 | 56 | 62 | 92 |
Non Current Assets Non Current AssetsCr | 20 | 24 | 27 | 33 | 43 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 5 | 5 | 4 | 7 | -7 |
Investing Cash Flow Investing Cash FlowCr | -5 | -5 | -5 | -11 | -14 |
Financing Cash Flow Financing Cash FlowCr | -1 | 1 | 1 | 4 | 23 |
|
Free Cash Flow Free Cash FlowCr | 1 | -1 | 0 | 3 | -18 |
| 323.4 | 176.0 | 87.5 | 112.0 | -75.2 |
CFO To EBITDA CFO To EBITDA% | 88.7 | 64.5 | 38.1 | 54.1 | -40.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 68 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 7.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 |
| 3.9 | 3.6 | 2.8 | 2.6 | 5.7 |
Profitability Ratios Profitability Ratios |
| 40.5 | 41.0 | 40.3 | 43.4 | 44.1 |
| 5.3 | 5.4 | 6.5 | 7.9 | 8.5 |
| 1.5 | 2.0 | 2.8 | 3.8 | 4.5 |
| 14.0 | 16.4 | 32.4 | 22.7 | 18.5 |
| 14.8 | 19.3 | | 31.4 | 16.4 |
| 3.0 | 4.7 | 6.0 | 6.8 | 7.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Forge Auto International Limited is an established engineering enterprise specializing in the manufacture, export, and OEM supply of **customized closed-die hot forgings** and **machined components**. Originally founded as a partnership in **2001**, the company has transitioned into a professionally managed, publicly listed entity on the **NSE Emerge (SME) Platform** (listed **October 1, 2024**). The company serves as a critical link in the global supply chain for high-precision components across the automotive, defense, and industrial sectors.
---
### **Core Manufacturing Capabilities & Product Portfolio**
The company operates a vertically integrated manufacturing model, focusing on high-precision engineering for carbon steel, alloy steel, and aluminum. Its technical expertise allows for the production of complex geometries required by heavy industries.
* **Primary Segment:** Customized closed-die hot forging and machining.
* **Material Specialization:**
* **Carbon & Alloy Steel Forgings:** Components ranging from **1 kg to 20 kg**.
* **Aluminum Forgings:** Capability across any grade, ranging from **500 gms to 6 kg**.
* **End-User Industries:** Automotive, Tractor, Railway, Hydraulic, Agriculture, Oil & Gas, and Chain-link components.
* **Infrastructure & Machinery Profile:**
The company has aggressively modernized its shop floor, moving toward electric-driven precision over traditional methods.
| Equipment Type | Capacity/Details | Recent Additions (FY 2024-25) |
| :--- | :--- | :--- |
| **Drop Forged Hammers** | **6 Units** | - |
| **Electric Screw Presses** | **1600 MT (1), 1000 MT (2), 630 MT (2)** | **2 units of 630 MT** |
| **CNC Ring Rolling** | **350 mm** | **1 unit** (Targeting Oil & Gas) |
---
### **Financial Performance & Capital Structure**
Forge Auto has demonstrated a consistent growth trajectory, nearly doubling its revenue over a four-year period and maintaining strong profitability margins.
**Key Financial Metrics**
| Metric (₹ in Crore) | FY 2024-25 (Full Year) | FY 2023-24 (Partial*) | Growth (%) |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **212.67** | **170.84** | **24.48%** |
| **Revenue from Operations** | **209.89** | **169.42** | **23.89%** |
| **Profit After Tax (PAT)** | **9.53** | **6.46** | **47.52%** |
*\*Note: FY 2023-24 figures represent the period from April 25, 2023, to March 31, 2024.*
**Capitalization and IPO Details**
Following its **Initial Public Offering (IPO)** in **2025**, which raised **₹31.10 Crores**, the company has significantly strengthened its equity base:
- **IPO Allotment:** **28,80,000 Equity Shares** issued at **₹108 per share** (including a **premium of ₹98**).
- **Authorized Capital:** **₹11,00,00,000** (1,10,00,000 shares of ₹10 each).
- **Paid-up Capital:** **₹10,92,00,000** (1,09,20,000 shares of ₹10 each).
---
### **Strategic Growth Roadmap: Diversification & Integration**
The company is executing a multi-pronged strategy to move up the value chain from a component supplier to a provider of finished, high-value assemblies.
* **Vertical Integration via Acquisition:** In **August 2025**, the company completed the **100% acquisition** of **Forge Mach Auto Private Limited**. This subsidiary expands the company’s **machining array**, allowing it to supply fully finished components rather than raw forgings, thereby capturing higher margins.
* **Sector Expansion:** Management is actively diversifying away from traditional automotive cycles by entering:
* **Electric Vehicles (EV):** Developing lightweight aluminum forged components.
* **Defense & Aerospace:** High-strength alloy components.
* **Oil & Gas:** Utilizing new **CNC Ring Rolling** capabilities for specialized valves and fittings.
* **Geographic Reach:** Currently exporting to **Germany, Denmark, France, Poland, Turkey, U.K., Austria, Italy, North America, and South America**. Future targets include untapped markets in **Southeast Asia**.
---
### **Operational Efficiency & Technological Innovation**
Forge Auto’s strategy emphasizes **cost efficiency** and **technological absorption** to maintain a competitive edge in a capital-intensive industry.
* **Energy Transition:** The company has successfully transitioned from **Furnace Oil** to **Natural Gas**, utilizing cleaner energy to power its forging furnaces.
* **Industry 4.0:** Implementation of automation and advanced manufacturing technologies aimed at reducing **personnel requirements**, lowering **electricity consumption**, and optimizing **capital costs** relative to production volume.
* **R&D Focus:** Continuous research into process innovation to reduce the **cost of production** while improving metallurgical quality.
---
### **Sustainability & ESG Leadership**
The company is positioning itself as a leader in "Green Manufacturing" within the Indian forging industry through its "Journey Towards Sustainability" program.
* **Carbon Neutrality:** Subsidiary **Forge Mach Auto Pvt. Ltd.** achieved **certified carbon-neutral status** for **FY 2024-25**, making it the first automotive component manufacturer in Punjab to reach this milestone.
* **Emissions Offsetting:** Validated an offset of **253 tonnes of CO2e** in partnership with **TerraBlu Climate Technologies**.
* **Certifications:** The company maintains a robust quality and environmental framework:
* **ISO 9001:2015** (Quality Management)
* **ISO 14001:2015** (Environmental Management)
* **IATF 16949:2016** (Automotive Quality)
* **ZED (GOLD)** (Zero Defect Zero Effect certification)
---
### **Risk Management & Governance Framework**
Forge Auto maintains a conservative risk profile, supported by a strengthened governance structure following its transition to a public company.
* **Governance:** In **February 2026**, the company strengthened its board by appointing a **Non-Executive Independent Director**.
* **Subsidiary Capitalization:** In **March 2026**, the company converted an outstanding loan of **₹17.35 Crore** into **36,14,584 equity shares** of its subsidiary to optimize the group’s balance sheet.
* **Risk Assessment:**
* **Litigation:** **Nil** pending litigations with material financial impact.
* **Financial Controls:** Annual audits confirm the **operating effectiveness** of Internal Financial Controls (IFC).
* **Market Risk:** No material exposure to **derivative instruments** or high-risk long-term contracts.
* **Compliance:** Full adherence to **Section 197** of the Companies Act regarding director remuneration and statutory filings.