Valuation Force Motors Limited

Equities

Market Closed - Bombay S.E. Other stock markets 06:10:14 2024-09-11 am EDT			5-day change	1st Jan Change
7,232.10 ^INR	-1.36%		-10.69%	+99.73%

Sep. 06	Force Motors Posts 24% Decline in Total Sales in August	MT
Aug. 06	Force Motors Posts 3% Decline in Commercial Vehicle Sales in July	MT

Fiscal Period: Marzo	2019	2020	2021	2022	2023	2024
Capitalization ¹	22,400	9,691	15,410	13,494	15,370	95,446
Change	-	-56.74%	59.01%	-12.43%	13.9%	520.99%
Enterprise Value (EV) ¹	25,217	12,125	21,487	23,462	23,514	96,210
Change	-	-51.92%	77.22%	9.19%	0.22%	309.16%
P/E ratio	15.6x	19.3x	-12.5x	-14.8x	11.5x	24.6x
PBR	1.16x	0.49x	0.84x	0.77x	0.82x	4.23x
PEG	-	-0.3x	0x	0.6x	-0x	0x
Capitalization / Revenue	0.61x	0.31x	0.77x	0.41x	0.31x	1.37x
EV / Revenue	0.69x	0.39x	1.07x	0.72x	0.47x	1.38x
EV / EBITDA	8.47x	4.58x	44.7x	25.5x	5.9x	10.3x
EV / EBIT	16.5x	15.8x	-17.8x	-24.8x	14.6x	14.4x
EV / FCF	-6.78x	11x	-6.66x	-7.35x	-24.5x	15.8x
FCF Yield	-14.8%	9.06%	-15%	-13.6%	-4.08%	6.31%
Dividend per Share ²	10	10	5	10	10	20
Rate of return	0.59%	1.36%	0.43%	0.98%	0.86%	0.28%
EPS ²	108.8	38.08	-93.83	-69.12	101.4	294.5
Distribution rate	9.19%	26.3%	-5.33%	-14.5%	9.86%	6.79%
Net sales ¹	36,732	30,805	20,007	32,650	50,290	69,921
EBITDA ¹	2,976	2,647	480.6	921.6	3,985	9,302
EBIT ¹	1,531	769.3	-1,207	-945.6	1,611	6,661
Net income ¹	1,433	501.7	-1,236	-910.8	1,336	3,881
Net Debt ¹	2,816	2,434	6,077	9,967	8,144	763.4
Reference price ²	1,700.05	735.50	1,169.55	1,024.15	1,166.50	7,243.80
Nbr of stocks (in thousands)	13,176	13,176	13,176	13,176	13,176	13,176
Announcement Date	8/27/19	9/7/20	9/3/21	9/6/22	9/6/23	8/13/24

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TOYOTA MOTOR CORPORATION	7.73x	1.17x	8.27x	+3.49%	236B
MERCEDES-BENZ GROUP AG	4.8x	0.14x	0.94x	+8.91%	58.64B
BMW AG	4.4x	0.18x	1.14x	+8.10%	47.5B
GENERAL MOTORS COMPANY	4.78x	0.24x	1.69x	+1.06%	50.37B
VOLKSWAGEN AG	3.15x	0.02x	0.19x	+9.70%	50.55B
HONDA MOTOR CO., LTD.	6.47x	0.61x	6.14x	+4.80%	49.57B
TATA MOTORS LIMITED	15.76x	0.99x	6.91x	+0.57%	50.02B
FORD MOTOR COMPANY	6.11x	0.18x	2.16x	+5.82%	41.02B
HYUNDAI MOTOR COMPANY	4.13x	0.91x	7.45x	+5.54%	42.48B
Average	6.37x	0.49x	3.88x	+5.33%	69.59B
Weighted average by Cap.	6.79x	0.69x	5.13x	+4.82%