SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Kalyani Forge Ltd (KALYANIFRG)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513509 NSE: KALYANIFRG Forgings | Small Cap | Kalyani Forge Share Price

₹600 10.00 (1.69%)

As on 10-Jun'26 16:59

Kalyani Forge Ltd (KALYANIFRG)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513509 NSE: KALYANIFRG Forgings | Small Cap | Kalyani Forge Share Price

₹600 10.00 (1.69%)

As on 10-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹215 Cr.
Current Price
₹600
52-Week Low / High
₹504 / 847
TTM EPS
₹25.6
TTM Sales
₹235 Cr.
Book Value per Share
₹265.8
P/E Ratio
23.04
Lower than its 5-year historical median
Industry PE
80.9
Price to Book (P/B)
2.22
Higher than its 5-year historical median
Price to Sales (P/S)
0.91
Higher than its 5-year historical median
EV/EBITDA
10.07
Higher than its 5-year historical median
Dividend Yield
0.81%
Profitability Efficiency
Return on Equity (ROE)
9.69%
Underperforms industry median
Return on Capital Employed (ROCE)
12.26%
Underperforms industry median
Return on Assets (ROA)
3.87%
Operating Profit Margin
10.1%
Net Profit Margin
3.51%
Gross Profit Margin
8.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-0.06%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
72.37%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
82.64%
Asset Quality
Promoter Holding
58.76%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹93 Cr.
Equity
₹3.6 Cr.
Face Value
₹10
All Time Low / High
₹7.00 / 873.00

Kalyani Forge stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Overvalued

Price Trend

Semi Strong
Q.1 Is Kalyani Forge Ltd a good quality company?
Kalyani Forge Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Kalyani Forge Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Kalyani Forge Ltd vs industry peers?
Kalyani Forge Ltd revenue CAGR is 3.32%, compared to the industry median CAGR of 10.29%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Kalyani Forge Ltd?
Promoters hold 58.76% of the Kalyani Forge Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Kalyani Forge Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 9.2% based on the current price.

10 Year X-Ray :

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.
Kalyani Forge Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 4.9%5.9%9.4%10.5%-1.9%0.8%6%3.8%8.9%12.3%-
Value Creation
Index
-0.7-0.6-0.3-0.3-1.1-1.0-0.6-0.7-0.4-0.1-

Growth Parameters

Sales 231227259286201181247266237237235
Sales YoY Gr.--1.8%14%10.8%-29.8%-10%36.4%7.9%-10.9%-0.1%-
Adj EPS 2.812.117.317.7-19.3-4.17.9-2.910.920.925.6
YoY Gr.-337.7%43.1%2.2%-209%NANA-137.1%NA91.8%-
BVPS (₹) 268.4280.4293.5306.7280.7275.4283213.6225.4246.5265.8
Adj Net
Profit
14.46.36.4-7-1.52.9-1.147.69
Cash Flow from Ops. 19.215.512.33024.17.411.1-2.51021.8-
Debt/CF from Ops. 2.14.15.11.61.33.72.4-15.36.13.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 0.3%3.3%-1.4%-0.1%
Adj EPS 25.2%NA38.4%91.8%
BVPS-0.9%-2.6%-4.5%9.4%
Share Price 9.6% 20.8% 34.6% -14.9%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.465.9-6.6-1.52.8-1.258.910
Op. Profit
Mgn %
6.87.18.394.27.17.646.110.111.9
Net Profit
Mgn %
0.41.92.42.3-3.5-0.81.2-0.41.73.24
Debt to
Equity
0.40.60.60.40.30.30.30.50.70.80.4
Working Cap
Days
165188196181230237187177202218127
Cash Conv.
Cycle
7378868812413811811210811929

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales231227259286201181247266237237
Operating Expenses + 215212237261193169228255223213
Manufacturing Costs60646971484048525351
Material Costs11310512714310292132152114112
Employee Cost 28322936312635373840
Other Costs 13121210111013151810
Operating Profit 1615212681219111424
Operating Profit Margin (%) 6.8%6.5%8.3%9.0%4.2%6.7%7.6%4.0%5.9%10.1%
Other Income + 3576321743
Exceptional Items 0000000-200
Interest 5468534367
Depreciation 121013151413121168
Profit Before Tax 25910-8-241612
Tax 1233-1-01113
Profit After Tax 1377-7-23-058
PAT Margin (%) 0.5%1.5%2.5%2.4%-3.5%-1.0%1.3%-0.1%1.9%3.5%
Adjusted EPS (₹)3.09.618.019.1-19.0-4.88.6-0.512.522.9
Dividend Payout Ratio (%)66%31.30%19.40%20.90%-5.30%-31%34.80%-594.10%24%17.50%

Valuation of Kalyani Forge - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 98102107112102100103788290
Share Capital 4444444444
Reserves 9498103108989799747886
Debt +34575738252626386172
Long Term Debt51618610011912
Short Term Debt29414031242626374159
Minority Interest0000000000
Trade Payables40425048353634444651
Others Liabilities 26342130211916161316
Total Liabilities 198235235227182181180176201228

Fixed Assets

Net Fixed Assets +64608478655344395661
Gross Block21571108117118115114119291296
Accumulated Depreciation15110233852627080234235
CWIP 830501123515
Investments 0000000000
Inventories37454848404549475657
Trade Receivables62627075576773756281
Cash Equivalents 10255635563
Others Assets 173723191412761611
Total Assets 198235235227182181180176201228

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 1915123024711-31022
PBT 27910-9-241612
Adjustment 17131719201920131814
Changes in Working Capital 2-2-12014-9-11-15-11-3
Tax Paid -1-2-21-10-2-2-2-0
Cash Flow From Investing Activity + -5-41-2-7-1-1-4-6-26-24
Capex -5-42-2-7-1-1-4-6-26-24
Net Investments 0000000000
Others 00000-00000
Cash Flow From Financing Activity + -1119-8-25-23-7-58163
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 002-8-8-7-1019-7
Interest Paid -5-3-7-8-5-3-4-3-6-7
Dividend Paid -0-1-1-2-2-0-1-1-1-1
Others -623-2-8-82-011418
Net Cash Flow 3-72-2-0-12-1-00

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1.133.496.296.38-6.48-1.743.08-0.25.79.69
ROCE (%)4.925.99.3610.49-1.890.775.953.798.912.26
Asset Turnover Ratio1.281.161.131.240.9811.371.491.251.1
PAT to CFO Conversion(x)1951.714.29N/AN/A3.67N/A22.75
Working Capital Days
Receivable Days87.1089.4090.7092.60119.70124.80103.50101.40105.40110
Inventory Days50.9059.406461.4080.2085.9069.406679.7087.40
Payable Days126.90143.50132124.60146.5013996.9094.60144.50157.10

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Kalyani Forge Ltd FAQs

The current trading price of Kalyani Forge on 10-Jun-2026 16:59 is ₹600.0.

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 09-Jun-2026 the market cap of Kalyani Forge stood at ₹214.6 Cr

The latest P/E ratio of Kalyani Forge as of 09-Jun-2026 is 23.04.

The latest P/B ratio of Kalyani Forge as of 09-Jun-2026 is 2.22.

The 52-week high of Kalyani Forge is ₹847.0 and the 52-week low is ₹504.1.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Kalyani Forge is ₹235 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Kalyani Forge Ltd is a below average quality company.

The key valuation ratios of Kalyani Forge Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Kalyani Forge Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Kalyani Forge Ltd

Kalyani Forge was established on January 29, 1979, as a private limited company by the name of Ellora Engineering Company Private Limited. later in 1992 was converted into a public limited company and also changed its name to the present one. The company is a part of the well reputed Kalyani group and has been promoted by U A Tahale and P S Kalyani.

The company is engaged in the manufacturing of Forgings, Precision Machined Components  and Sub-assemblies.

The company was formed at a time when the engineering industry, and particularly the automotive sector, was experiencing a change in the demand pattern. This compelled forging units to consider new ways and means to meet the buyers requirements on qualitative and quantitative terms. Kalyani Forge, the first and perhaps the only forge shop in India to exclusively use press technology for small forgings, successfully bridged the gap with consistent high quality and timely delivery.

Kalyani Forge is TS 16949 & QS 9000 certified company that manufactures closed die press forgings using HOT, WARM & COLD forging technologies in the weight range - 50 gms to 12 kgs. Kalyani Forge specializes in the manufacture of connecting rods for two & four wheelers.

Kalyani Forge is well located at Koregaon Bhima, 30 Km from Pune which is known as 'The Detroit of India' & 'The Oxford of the East'. It is around 160 Kms from Mumbai i.e. approximately 30 minutes by air & 3 hours by road. Pune is well connected to other metropolitan cities like Delhi, Bangalore, Chennai, Kolkatta.

Product range of the company includes:

Hot forgings

  • Crankshafts
  • Profiles
  • Connecting rods
  • Shifter Forks
  • Under Brackets

Cold forgings

  • Spline shafts
  • Kidney gears

Warm forgings

  • Lug gears
  • Tulips, gear wheel

Machine components

  • Precision machined components

Different divisions of the company are:

  • Product Engineering Division
  • Hot Forging Division
  • Metal Forms Division
  • Precision Auto Components Division
  • Metallurgical & Metrological Testing 

Milestones :

  • 2004 - Forging Capacity Expansion & TS16949 Certification 
  • 2003- Machining Capacity Expansion 
  • 2002- Technology Upgradation for CAD/CAM Facilities
  • 2001- QS 9000 Certification
  • 1999- Establishment of Metal Forms Division
  • 1995- ISO 9002 Certification & Establishment of Machine Shop 
  • 1992 - Maiden Export Order from Italy 
  • 1981 - Commencement of Commercial Production of Hot Forgings 
  • 1979 - Company Incorporation

Achievements/ recognition:

  • TS 16949 Certified by Underwriters Laboratories (UL) , USA & QS 9000
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×