Federal-Mogul Goetze (India) Ltd - Stock Valuation and Financial Performance

BSE: 505744 | NSE: FMGOETZE | Auto Ancillary | Small Cap

Federal-Mogul Goetze Share Price

321.05 5.00 1.58%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Federal-Mogul Goetze

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Federal-Mogul Goetze (India) stock performance -

mw4me loader
P/E Ratio (CD):
15.15
Market Cap:
1,790.8 Cr.
52-wk low:
298
52-wk high:
431.4

Is Federal-Mogul Goetze (India) Ltd an attractive stock to invest in?

1. Is Federal-Mogul Goetze (India) Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Federal-Mogul Goetze (India) Ltd is a average quality company.

2. Is Federal-Mogul Goetze (India) Ltd undervalued or overvalued?

The key valuation ratios of Federal-Mogul Goetze (India) Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Federal-Mogul Goetze (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Federal-Mogul Goetze (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Federal-Mogul Goetze:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Federal-Mogul Goetze (India) Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Dec'13Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 7.4%9.6%8.8%12.1%12.1%11.2%4.1%4%6.4%10.3%-
Value Creation
Index
-0.5-0.3-0.4-0.1-0.1-0.2-0.7-0.7-0.5-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1581,2641,3311,2791,3251,3421,0851,1071,3431,6341,677
Sales YoY Gr.-9.1%5.3%-3.9%3.6%1.2%-19.1%2%21.3%21.7%-
Adj EPS 5.56.38.614.415.816.165.99.917.921.3
YoY Gr.-14.1%35.7%67.8%10%1.8%-62.9%-0.5%67.1%80.1%-
BVPS (₹) 78.667.791.7110.2126.5142.8147147.5157.4176.1191.9
Adj Net
Profit
30.835.147.779.987.989.533.23355.199.3118
Cash Flow from Ops. 115101192159138133191152111210-
Debt/CF from Ops. 1.61.510.50.20.20000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3.9%4.3%14.6%21.7%
Adj EPS 13.9%2.5%44.1%80.1%
BVPS9.4%6.8%6.2%11.9%
Share Price 6% -10.5% 4.3% 5.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'13Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
7.39.79.714.213.411.94.146.510.711.6
Op. Profit
Mgn %
12.812.313.317.117.217.112.211.712.412.913.1
Net Profit
Mgn %
3.43.54.16.87.27.33.63.44.56.57.1
Debt to
Equity
0.40.40.40.1000000-
Working Cap
Days
1139612112212813816516214712692
Cash Conv.
Cycle
2825303046627150292050

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 11.60%

Sales growth is growing at healthy rate in last 3 years 14.61%

Net Profit is growing at healthy rate in last 3 years 44.14%

Sales growth is not so good in last 4 quarters at 6.48%

Latest Financials - Federal-Mogul Goetze (India) Ltd.

Standalone Consolidated
TTM EPS (₹) 20.9 21.3
TTM Sales (₹ Cr.) 1,653 1,677
BVPS (₹.) 179.6 191.9
Reserves (₹ Cr.) 943 1,012
P/BV 1.79 1.68
PE 15.38 15.15
From the Market
52 Week Low / High (₹) 298.00 / 431.40
All Time Low / High (₹) 14.32 / 664.90
Market Cap (₹ Cr.) 1,791
Equity (₹ Cr.) 55.6
Face Value (₹) 10
Industry PE 46.3

Management X-Ray of Federal-Mogul Goetze:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Federal-Mogul Goetze

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'13Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,1581,5801,3311,2791,3251,3421,0851,1071,3431,634
Operating Expenses 1,0151,3931,1551,0651,0981,1159559811,1791,424
Manufacturing Costs256334266286291300232234285339
Material Costs373538453394391406342368485650
Employee Cost 241325290280293306293298325344
Other Costs 14619614610412310388818491
Operating Profit 143187176215228226130126164210
Operating Profit Margin (%) 12.3%11.9%13.2%16.8%17.2%16.9%12.0%11.4%12.2%12.9%
Other Income 719201212141311919
Interest 25332617764355
Depreciation 69937879778693848784
Exceptional Items 0000000-4300
Profit Before Tax 56799113015514947881141
Tax 202836465853832234
Profit After Tax 36515584969539559107
PAT Margin (%) 3.1%3.2%4.1%6.5%7.3%7.1%3.6%0.4%4.4%6.6%
Adjusted EPS (₹)4.97.18.613.915.915.75.80.19.718.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'13Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 437471510613704794818821876980
Share Capital 56565656565656565656
Reserves 382415455558648739762765820924
Minority Interest56677554596466666872
Debt1741891716925230000
Long Term Debt1673723000000
Short Term Debt1581811344625230000
Trade Payables169209227187171179198290305342
Others Liabilities 114130132156131110941389194
Total Liabilities 9501,0651,1151,0801,0891,1701,1751,3141,3401,487

Fixed Assets

Gross Block1,0281,0961,2141,2691,3571,4541,5071,5661,6131,655
Accumulated Depreciation5326106747358038759521,0191,0851,147
Net Fixed Assets496486540534554578555547528508
CWIP 33573248352842294885
Investments 0000000022
Inventories156205206191191218195187186196
Trade Receivables154182192192219238196265266272
Cash Equivalents 142663291535124213186330
Others Assets9710982867573637412495
Total Assets 9501,0651,1151,0801,0891,1701,1751,3141,3401,487

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'13Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 115126192159138133191152111210
PBT 56799113015514947881141
Adjustment 9412489917788881248879
Changes in Working Capital -18-2136-25-38-477840-3827
Tax Paid -17-57-25-37-56-56-21-19-20-37
Cash Flow From Investing Activity -89-97-115-86-72-121-81-20-130-58
Capex -87-103-111-87-83-105-75-59-95-99
Net Investments 09030000-80
Others -2-2-3-311-16-739-2841
Cash Flow From Financing Activity -25-22-46-100-69-8-32-8-8-8
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 16-833-10-370-23000
Interest Paid -24-31-25-16-8-5-3-2-3-4
Dividend Paid -3-3-4-4-3-4-4-4-3-3
Others -1321-49-70-210-2-2-1-1
Net Cash Flow 1832-27-3478124-27144
PARTICULARSDec'13Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)8.5311.1811.2114.9114.6112.754.80.66.9311.57
ROCE (%)13.4617.5717.3221.2222.7520.046.211.3510.0915.73
Asset Turnover Ratio1.371.71.351.291.251.190.930.891.031.17
PAT to CFO Conversion(x)3.192.473.491.891.441.44.930.41.881.96
Working Capital Days
Receivable Days45364649556273767160
Inventory Days43385151515669635042
Payable Days164128176192167157201241224182

Federal-Mogul Goetze (India) Ltd Stock News

Federal-Mogul Goetze (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Federal-Mogul Goetze on 28-Mar-2024 16:01 is ₹321.1.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Federal-Mogul Goetze stood at ₹1,790.8.
The latest P/E ratio of Federal-Mogul Goetze as of 28-Mar-2024 16:01 is 15.38.
The latest P/B ratio of Federal-Mogul Goetze as of 28-Mar-2024 16:01 is 1.79.
The 52-week high of Federal-Mogul Goetze is ₹431.4 and the 52-week low is ₹298.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Federal-Mogul Goetze is ₹1,653 ( Cr.) .

About Federal-Mogul Goetze (India) Ltd

Federal-Mogul Goetze (India) was established in 1954 as a joint venture with Goetze-Werke of Germany. The company is now owned by Federal-Mogul Corporation, a $6.3 billion global company and one of the leading manufacturers of automotive components in the world.

Goetze and Goetze Brico provide leading-edge technologies and competitive solutions for original equipment manufacturers and the automotive aftermarket

Federal-Mogul Goetze (India) is the largest manufacturer world-class pistons, piston rings, sintered parts and cylinder liners covering a wide range of applications including two/three-wheelers, cars, SUVs, tractors, light commercial vehicles, heavy commercial vehicles, stationary engines and high output locomotive diesel engines. It also exports its products to many countries.

Products:

  • Pistons
  • Piston rings
  • Sintered parts
  • Cylinder liners
  • Light Metal Castings

Subsidiary:

Federal-Mogul TPR (India) --  Federal-Mogul TPR (India), formerly Goetze TP (India) was formed in 1997 as a joint venture among Federal-Mogul Goetze (India),Federal-Mogul Corporation and Japan’s Teikoku Piston Ring.

This partnership provides the Indian automobile industry with hi-tech steel compression rings and multi-piece oil rings for its new generation cars, 4-stroke bi-wheeler and other high-performance engines.

Certification:

It’s most modern production facilities at Bengaluru, Patiala and Bhiwadi are certified TS 16949, ISO14001 and OHSAS 18001.

Milestones:

  • 1954    Incorporated as a joint venture with Goetze Werke 
  • 1957     Ring and liner production at Patiala
  • 1958    Piston production as escorts (Automotive Division) at Patiala                                                                                                              
  • 1960    Cast iron / forged piston production started at Patiala
  • 1968    Pins / ring carrier production started at Patiala
  • 1977    Piston / ring production started at Bengaluru
  • 1982    Steel rings / large bore locomotive piston at Bengaluru
  • 1985    Light alloy products at Patiala
  • 1989    Auto thermic pistons production at Bengaluru
  • 1990    Moly coated / IKA / chrome oil rings at Patiala
  • 1992    Large bore rings / pistons for battle tanks at Bengaluru
  • 1994    Composite pistons / new ring foundry at Bengaluru
  • 1996    Escorts (Automotive Division) hived off into joint venture with Mahle
  • 1997    Goetze TP (India) -  Manufacturer of steel rings
  • 2001    Merger of Federal-Mogul sintered products with Goetze (India)
  • 2003    Merger of Escorts pistons activities with Goetze (India)
  • 2004    Introduction of chrome-ceramic rings
  • 2004    Technical collaboration for pistons with Federal-Mogul Corporation
  • 2006    Majority stake holding acquisition by Federal-Mogul Corporation
  • 2006    Name changed from Goetze (India) to Federal-Mogul Goetze (India)
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.