Aditya Forge Ltd (522150) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 522150 | NSE: | Forgings | Small Cap

BSE Share Price
Not Listed

Aditya Forge Ltd (522150) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 522150 | NSE: | Forgings | Small Cap

DeciZen - make an informed investing decision on Aditya Forge

Based on:

M-Cap below 100cr DeciZen not available

Aditya Forge stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
1.3 Cr.
52-wk low:
3.1
52-wk high:
3.1

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Aditya Forge:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -65.3%-124.3%-157.9%3.8%-109.3%0%0%0%0%0%-
Value Creation
Index
NANANANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7.913.713.820.618.19.421.633.225.13.322
Sales YoY Gr.-74%0.4%50%-12.5%-47.8%129.1%54%-24.6%-87%-
Adj EPS -4.4-3.5-1.6-0.9-3.6-3.9-1.51.74.5-0.3-1.5
YoY Gr.-NANANANANANANA160.9%-106.8%-
BVPS (₹) -16.3-19.5-21.7-22.4-25.8-29.6-31.1-29.4-24.5-8.2-16.3
Adj Net
Profit
-1.9-1.5-0.7-0.4-1.6-1.7-0.60.82-0.1-1
Cash Flow from Ops. 0.2-2-1.1-1.10.2-0.20.30.25.8-9.9-
Debt/CF from Ops. 39-4.3-9.2-10.763.4-58.240.862.21.2-0.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -9.3%-29%-46.7%-87%
Adj EPS NANANA-106.8%
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
31.319.47.94.315144.9-5.8-16.91.912.1
Op. Profit
Mgn %
-6.7-2.6-4-5-7.1-12.8-0.85.2-4.9-79.4NAN
Net Profit
Mgn %
-24.3-10.9-5.1-2-8.6-17.7-32.37.8-4-3
Debt to
Equity
-1.2-1-1.1-1.2-1-0.9-0.8-0.9-0.6-1.1-
Working Cap
Days
1188711911412116573741034090
Cash Conv.
Cycle
5139596672843743-30-3150

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Aditya Forge Ltd.

Standalone Consolidated
TTM EPS (₹) -1.5 -
TTM Sales (₹ Cr.) 21.6 -
BVPS (₹.) -16.3 -
Reserves (₹ Cr.) -11 -
P/BV -0.19 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 3.11 / 3.11
All Time Low / High (₹) 1.00 / 40.00
Market Cap (₹ Cr.) 1.3
Equity (₹ Cr.) 4.3
Face Value (₹) 10
Industry PE 42.9

Management X-Ray of Aditya Forge:

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 (%)

Valuation of Aditya Forge - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Aditya Forge

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales7.8713.6913.7520.6318.059.4221.5833.2325.073.26
Operating Expenses 8.4014.0414.7321.6719.3510.6421.7631.5026.295.85
Manufacturing Costs0.620.680.961.573.412.353.411.751.830.15
Material Costs6.3411.029.5614.9413.676.7116.6425.4317.953.45
Employee Cost 1.041.502.163.100.750.630.643.212.680.67
Other Costs 0.400.832.062.051.520.961.061.103.831.58
Operating Profit -0.52-0.35-0.98-1.03-1.30-1.22-0.181.73-1.22-2.59
Operating Profit Margin (%) -6.7%-2.6%-7.1%-5.0%-7.2%-12.9%-0.8%5.2%-4.9%-79.4%
Other Income 0.040.340.651.560.770.260.110.026.3510.33
Interest 0.010.020.140.470.530.450.370.802.490.01
Depreciation 1.091.030.660.480.490.320.250.250.140
Exceptional Items 0000000000
Profit Before Tax -1.58-1.07-1.13-0.42-1.54-1.73-0.680.712.507.72
Tax 0.310.30-0.18-0.12-0.11-0.06-0.04-0.040.380.73
Profit After Tax -1.89-1.37-0.95-0.30-1.44-1.66-0.640.752.126.99
PAT Margin (%) -24.0%-10.0%-6.9%-1.5%-8.0%-17.7%-3.0%2.3%8.4%214.5%
Adjusted EPS (₹)-4.4-3.2-2.2-0.7-3.3-3.9-1.51.74.916.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund -7.04-8.41-9.36-9.66-11.10-12.77-13.41-12.66-10.54-3.54
Share Capital 4.314.314.314.314.314.314.314.314.314.31
Reserves -11.35-12.72-13.67-13.97-15.41-17.07-17.72-16.96-14.85-7.85
Minority Interest0000000000
Debt8.378.7610.2611.3411.2911.3011.1210.956.633.72
Long Term Debt8.338.038.128.088.168.108.058.036.633.72
Short Term Debt0.040.732.143.263.133.203.072.9200
Trade Payables1.883.415.115.534.512.704.506.514.530.73
Others Liabilities 4.623.272.653.012.234.694.345.778.101.36
Total Liabilities 7.837.038.6610.226.925.926.5610.578.732.27

Fixed Assets

Gross Block15.4013.7013.7013.7712.1711.1511.3211.3710.280
Accumulated Depreciation10.8110.4510.9211.1910.099.429.679.808.800
Net Fixed Assets 4.603.252.782.592.091.731.651.571.480
CWIP 0000000000
Investments 0.160.160.160.160.160.160.160.1600
Inventories1.050.231.503.201.981.472.065.0530
Trade Receivables0.321.331.391.400.510.400.480.950.230
Cash Equivalents 0.050.100.300.030.170.020.080.071.850.37
Others Assets 1.661.952.542.842.022.132.132.772.171.90
Total Assets 7.837.038.6610.226.925.926.5610.578.732.27

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 0.21-2.03-1.12-1.060.18-0.190.270.185.75-9.90
PBT -1.58-1.07-1.13-0.42-1.54-1.73-0.680.712.507.72
Adjustment 1.10-0.330.790.951.010.760.611.052.39-10.17
Changes in Working Capital 0.71-0.61-0.64-1.111.241.210.71-0.783.34-7.45
Tax Paid 0000000000
Cash Flow From Investing Activity -0.031.70-0.19-0.290.010.04-0.17-0.160.3511.33
Capex -0.031.70-0.19-0.290.010.04-0.17-0.170.1811.66
Net Investments 00000000.010.160
Others 000000000.01-0.32
Cash Flow From Financing Activity -0.280.381.501.08-0.050.01-0.05-0.02-4.32-2.92
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0-0.310.09-0.040.07-0.05-0.05-0.02-4.32-2.91
Interest Paid 000000000-0.01
Dividend Paid 0000000000
Others -0.280.691.411.12-0.120.060000.01
Net Cash Flow -0.100.060.19-0.260.14-0.150.05-0.011.78-1.48

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.991.841.752.192.111.473.463.882.60.59
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A0.242.71-1.42
Working Capital Days
Receivable Days2022362519187890
Inventory Days3117234252673039590
Payable Days000000047112278

Aditya Forge Ltd Stock News

Aditya Forge Ltd FAQs

The current trading price of Aditya Forge on 01-Jan-1970 05:30 is ₹0.00.
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 31-Dec-1969 the market cap of Aditya Forge stood at ₹1.34.
The latest P/E ratio of Aditya Forge as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Aditya Forge as of 31-Dec-1969 is -0.19.
The 52-week high of Aditya Forge is ₹3.11 and the 52-week low is ₹3.11.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya Forge is ₹21.58 ( Cr.) .

About Aditya Forge Ltd

Aditya Forge, established in 1992, is an ISO 9001-2000 certified stainless steel / alloy steel / carbon steel forgings producer. The company has a well-equipped laboratory for testing chemical physical and mechanical properties.

It exports stainless steel / alloy steel / carbon steel billets, flanges, forged bars to various countries like the UK /Europe, USA, France, Belgium, Middle East, etc. 

Aditya Forge has a highly qualified, experienced and dedicated work force to produce quality products at a competitive cost.

The company’s manufacturing activities are related to process stubend and flanges in all varieties & other special forging. It supplies flanges to various industries like chemicals, petrochemicals, refineries fertilizers, nuclear power plants, synthetic fibre, oil sectors and other allied industries.

Products

  • Weld Neck
  • Blind
  • Slip On/Lap Joint/ Socket Weld
  • Plate Flanges
  • Forged Components such as tube sheet, plain round blanks, solid or centrally punched hole, shaft and multi stepped shaft, spindles and ring.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×