SONA BLW PRECISION FORGINGS LIMITED Financials Sona BLW Precision Forgings Limited
Equities
SONACOMS
INE073K01018
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 608.2 INR | -2.73% |
|
-8.55% | -5.62% |
| 02/05 | Jefferies Adjusts Sona BLW Precision’s Price Target to INR740 From INR750, Keeps at Buy | MT |
| 02/05 | Nomura Adjusts Sona BLW Precision Forgings’ Price Target to INR775 From INR794, Keeps at Buy | MT |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 3,97,038 | 2,42,065 | 3,56,715 | - | - |
| Enterprise Value (EV) 1 | 3,96,904 | 2,41,260 | 4,14,003 | 3,56,689 | 3,53,462 |
| P/E ratio | 109 x | 61.3 x | 79.9 x | 49.9 x | 37.9 x |
| Yield | 0.23% | 0.68% | 0.46% | 0.57% | 0.76% |
| Capitalization / Revenue | 18.6 x | 9.05 x | 13 x | 8.57 x | 6.82 x |
| EV / Revenue | 18.6 x | 9.02 x | 13 x | 8.57 x | 6.76 x |
| EV / EBITDA | 71 x | 34.7 x | 45.9 x | 29.9 x | 23.3 x |
| EV / FCF | 408 x | 122 x | 118 x | 102 x | 54.3 x |
| FCF Yield | 0.25% | 0.82% | 0.84% | 0.98% | 1.84% |
| Price to Book | 19.8 x | 10.6 x | 13.3 x | 11.1 x | 9.09 x |
| Nbr of stocks (in thousands) | 5,84,353 | 5,85,405 | 5,86,461 | - | - |
| Reference price 2 | 679.4 | 413.5 | 608.2 | 608.2 | 608.2 |
| Announcement Date | 05/05/22 | 03/05/23 | 30/04/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,663 | 21,306 | 26,756 | 31,848 | 41,600 | 52,270 |
| EBITDA 1 | - | 5,591 | 6,958 | 9,021 | 11,936 | 15,185 |
| EBIT 1 | - | 4,171 | 5,178 | 6,819 | 9,422 | 12,353 |
| Operating Margin | - | 19.58% | 19.35% | 21.41% | 22.65% | 23.63% |
| Earnings before Tax (EBT) 1 | - | 4,322 | 5,091 | 6,713 | 9,236 | 12,292 |
| Net income 1 | - | 3,615 | 3,953 | 5,173 | 7,107 | 9,332 |
| Net margin | - | 16.97% | 14.77% | 16.24% | 17.09% | 17.85% |
| EPS 2 | 3.750 | 6.210 | 6.750 | 8.830 | 12.18 | 16.06 |
| Free Cash Flow 1 | - | 973.7 | 1,980 | 3,017 | 3,498 | 6,515 |
| FCF margin | - | 4.57% | 7.4% | 9.38% | 8.41% | 12.46% |
| FCF Conversion (EBITDA) | - | 17.42% | 28.46% | 32.89% | 29.31% | 42.91% |
| FCF Conversion (Net income) | - | 26.93% | 50.1% | 56.31% | 49.22% | 69.82% |
| Dividend per Share 2 | - | 1.540 | 2.810 | 2.796 | 3.477 | 4.606 |
| Announcement Date | 10/06/21 | 05/05/22 | 03/05/23 | 30/04/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: März | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 5,857 | 4,941 | 5,500 | 5,892 | 6,574 | 6,850 | 7,440 | 7,306 | 7,742 | 7,957 | 8,423 |
| EBITDA 1 | - | 1,544 | 1,305 | 1,354 | 1,425 | 1,657 | 1,862 | 2,014 | 2,018 | 2,136 | 2,245 | 2,408 |
| EBIT 1 | - | 1,189 | 948.6 | 980.2 | 1,396 | 1,228 | 1,392 | 1,533 | 1,508 | 1,628 | 1,857 | 1,874 |
| Operating Margin | - | 20.29% | 19.2% | 17.82% | 23.7% | 18.68% | 20.32% | 20.61% | 20.63% | 21.03% | 23.33% | 22.25% |
| Earnings before Tax (EBT) 1 | - | 1,166 | 965.8 | 1,089 | 1,006 | 1,213 | 1,373 | 1,498 | 1,495 | 1,598 | 1,679 | 1,873 |
| Net income 1 | 822.3 | 882.3 | 864.4 | 1,047 | 758.4 | 925.5 | 1,071 | 1,198 | 1,120 | 1,226 | 1,287 | 1,404 |
| Net margin | - | 15.06% | 17.49% | 19.03% | 12.87% | 14.08% | 15.64% | 16.1% | 15.33% | 15.83% | 16.18% | 16.67% |
| EPS 2 | 1.430 | 1.510 | 1.480 | 1.790 | 1.300 | 1.580 | 1.830 | 2.050 | 1.910 | 2.100 | 2.215 | 2.350 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 06/08/21 | 27/10/21 | 01/02/22 | 05/05/22 | 28/07/22 | 28/10/22 | 24/01/23 | 03/05/23 | 27/07/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 564 | - | - |
| Net Cash position 1 | - | 134 | 804 | - | 25.5 | 3,252 |
| Leverage (Debt/EBITDA) | - | - | - | 0.0614 x | - | - |
| Free Cash Flow 1 | - | 974 | 1,980 | 3,017 | 3,498 | 6,515 |
| ROE (net income / shareholders' equity) | - | 21.4% | 18.4% | 21.3% | 24% | 26% |
| ROA (Net income/ Total Assets) | - | 15.1% | 14% | 16.9% | 18.1% | 20.5% |
| Assets 1 | - | 23,969 | 28,278 | 31,704 | 39,195 | 45,596 |
| Book Value Per Share 2 | - | 34.20 | 39.10 | 45.80 | 55.00 | 66.90 |
| Cash Flow per Share 2 | - | 7.640 | 9.110 | 10.20 | 10.70 | 19.50 |
| Capex 1 | - | 3,472 | 3,352 | 3,864 | 3,888 | 4,051 |
| Capex / Sales | - | 16.3% | 12.53% | 12.02% | 9.35% | 7.75% |
| Announcement Date | 10/06/21 | 05/05/22 | 03/05/23 | 30/04/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
608.2
INR
Average target price
677.9
INR
Spread / Average Target
+11.45%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -5.62% | 4.39B | |
| +26.07% | 48.82B | |
| +25.92% | 20.08B | |
| -13.30% | 19.02B | |
| +33.27% | 17.43B | |
| -3.59% | 14.97B | |
| -15.44% | 13.69B | |
| -20.44% | 13B | |
| +33.81% | 11.96B | |
| +27.60% | 10.65B |
- Stock Market
- Equities
- SONACOMS Stock
- Financials Sona BLW Precision Forgings Limited
