Nifty

:

26142.10

Sensex

:

85408.70

-35.05 (-0.13%)
-116.14 (-0.14%)

Login

Nifty
Sensex

:
:

26142.10
85408.70

-35.05 (-0.13%)
-116.14 (-0.14%)

Him Teknoforge Ltd.

Auto Ancillary

Rating :

57/99

BSE: 505712 | NSE: Not Listed

Watchlist

NSE BSE

216.30

24-Dec-2025

Open
High
Low
Previous Close

221.8
221.8
216.2
218.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1906
414307
221.8
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

204.87
18.19
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

359.56
0.18%
0.91

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

31.72
11.02
-0.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.09
4.90
0.78

PAT CAGR (%)

10 Years
5 Years
3 Years

9.06
13.68
-2.96

P:E (Median)

8 Years
5 Years
3 Years

10.24
16.32
17.54

P:BV (Average)

8 Years
5 Years
3 Years

0.58
0.64
0.73

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.70
6.77
7.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 106.40 103.70 2.60% 100.71 104.73 -3.84% 106.61 98.91 7.78% 87.93 80.79 8.84%
Expenses 95.74 94.50 1.31% 90.94 95.07 -4.34% 96.85 88.24 9.76% 78.59 73.61 6.77%
EBITDA 10.66 9.21 15.74% 9.77 9.67 1.03% 9.76 10.67 -8.53% 9.34 7.18 30.08%
EBIDTM 10.02% 8.88% 9.71% 9.23% 9.15% 10.78% 10.62% 8.89%
Other Income 0.70 1.20 -41.67% 1.04 0.87 19.54% 1.13 0.78 44.87% 0.82 0.58 41.38%
Interest 4.36 4.71 -7.43% 4.39 4.65 -5.59% 4.36 4.04 7.92% 4.84 4.53 6.84%
Depreciation 2.68 2.59 3.47% 2.64 2.56 3.12% 2.72 2.58 5.43% 2.66 2.46 8.13%
PBT 4.32 3.11 38.91% 3.79 3.32 14.16% 3.81 4.83 -21.12% 2.67 0.77 246.75%
Tax 1.41 0.99 42.42% 0.91 1.16 -21.55% -0.32 1.13 - 1.32 0.24 450.00%
PAT 2.91 2.11 37.91% 2.87 2.17 32.26% 4.13 3.70 11.62% 1.35 0.54 150.00%
PATM 2.74% 2.04% 2.85% 2.07% 3.87% 3.74% 1.54% 0.66%
EPS 3.07 2.22 38.29% 3.02 2.28 32.46% 4.34 3.89 11.57% 1.42 0.56 153.57%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 87.93 80.79 8.84% 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 78.59 73.61 6.77% 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 9.34 7.18 30.08% 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 10.62% 8.89% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.82 0.58 41.38% 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 4.84 4.53 6.84% 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 2.66 2.46 8.13% 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 2.67 0.77 246.75% 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 1.32 0.24 450.00% 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 1.35 0.54 150.00% 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 1.54% 0.66% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 1.53 0.68 125.00% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 401.65 402.98 373.43 406.46 351.65 238.89 223.11 323.79 268.78 234.00 25.63 Net Sales Growth 3.48% 7.91% -8.13% 15.59% 47.20% 7.07% -31.09% 20.47% 14.86% 812.99% Cost Of Goods Sold 216.17 226.04 214.93 239.12 200.78 123.96 113.29 175.33 143.41 121.26 13.52 Gross Profit 185.48 176.94 158.49 167.33 150.87 114.94 109.83 148.46 125.36 112.74 12.10 GP Margin 46.18% 43.91% 42.44% 41.17% 42.90% 48.11% 49.23% 45.85% 46.64% 48.18% 47.21% Total Expenditure 362.12 363.94 338.35 368.91 318.61 208.16 198.01 289.49 238.16 201.41 20.74 Power & Fuel Cost - 29.93 26.84 26.61 25.96 20.46 19.79 26.62 22.31 18.92 0.45 % Of Sales - 7.43% 7.19% 6.55% 7.38% 8.56% 8.87% 8.22% 8.30% 8.09% 1.76% Employee Cost - 47.47 42.40 40.43 36.23 27.79 30.66 38.64 33.03 26.06 1.90 % Of Sales - 11.78% 11.35% 9.95% 10.30% 11.63% 13.74% 11.93% 12.29% 11.14% 7.41% Manufacturing Exp. - 38.63 33.92 43.65 40.17 24.28 21.93 36.15 26.74 22.28 3.07 % Of Sales - 9.59% 9.08% 10.74% 11.42% 10.16% 9.83% 11.16% 9.95% 9.52% 11.98% General & Admin Exp. - 11.55 10.85 9.41 7.24 5.51 7.10 7.20 6.37 8.08 1.19 % Of Sales - 2.87% 2.91% 2.32% 2.06% 2.31% 3.18% 2.22% 2.37% 3.45% 4.64% Selling & Distn. Exp. - 9.39 8.69 8.58 7.37 5.41 5.01 5.27 6.03 4.47 0.52 % Of Sales - 2.33% 2.33% 2.11% 2.10% 2.26% 2.25% 1.63% 2.24% 1.91% 2.03% Miscellaneous Exp. - 0.92 0.71 1.10 0.86 0.75 0.24 0.29 0.26 0.34 0.52 % Of Sales - 0.23% 0.19% 0.27% 0.24% 0.31% 0.11% 0.09% 0.10% 0.15% 0.31% EBITDA 39.53 39.04 35.08 37.55 33.04 30.73 25.10 34.30 30.62 32.59 4.89 EBITDA Margin 9.84% 9.69% 9.39% 9.24% 9.40% 12.86% 11.25% 10.59% 11.39% 13.93% 19.08% Other Income 3.69 4.03 2.49 6.31 5.97 2.51 4.42 4.16 3.45 1.13 2.96 Interest 17.95 19.62 18.16 18.02 17.26 16.60 16.08 17.01 15.79 15.90 1.38 Depreciation 10.70 10.53 9.71 9.36 9.46 9.48 8.82 8.35 7.35 6.57 0.29 PBT 14.59 12.91 9.70 16.48 12.30 7.16 4.63 13.10 10.93 11.25 6.17 Tax 3.32 3.15 2.59 4.87 3.47 2.03 1.38 2.64 0.41 3.06 2.07 Tax Rate 22.76% 24.40% 26.70% 31.32% 28.21% 28.35% 29.81% 12.61% 3.75% 29.97% 33.55% PAT 11.26 9.76 7.11 10.68 8.83 5.14 3.25 18.30 10.52 7.15 4.10 PAT before Minority Interest 11.26 9.76 7.11 10.68 8.83 5.14 3.25 18.30 10.52 7.15 4.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.80% 2.42% 1.90% 2.63% 2.51% 2.15% 1.46% 5.65% 3.91% 3.06% 16.00% PAT Growth 32.16% 37.27% -33.43% 20.95% 71.79% 58.15% -82.24% 73.95% 47.13% 74.39% EPS 11.85 10.27 7.48 11.24 9.29 5.41 3.42 19.26 11.07 7.53 4.32

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 220.40 180.01 173.17 162.78 154.09 148.90 146.75 134.59 124.03 27.07 Share Capital 1.89 1.57 1.57 1.57 1.57 1.57 1.57 1.57 1.57 0.35 Total Reserves 214.74 178.44 171.59 161.20 152.51 147.32 145.17 133.02 122.46 26.72 Non-Current Liabilities 49.19 62.30 49.08 48.99 48.93 39.87 32.99 19.92 25.28 7.48 Secured Loans 35.52 49.33 40.42 43.19 44.73 36.60 31.19 23.30 27.20 7.27 Unsecured Loans 0.00 0.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 4.28 3.94 4.04 3.69 4.09 4.03 3.51 2.17 1.66 0.03 Current Liabilities 183.66 171.32 157.43 160.16 147.42 137.10 145.60 157.26 149.22 9.48 Trade Payables 57.16 52.45 39.43 41.75 31.16 34.48 40.93 54.73 48.84 3.57 Other Current Liabilities 28.22 34.84 27.10 25.27 26.67 19.29 22.74 20.39 20.12 2.62 Short Term Borrowings 95.66 81.84 89.04 91.69 88.54 82.35 80.27 81.07 79.06 3.05 Short Term Provisions 2.62 2.19 1.87 1.45 1.04 0.98 1.65 1.07 1.20 0.24 Total Liabilities 453.25 413.63 379.68 371.93 350.44 325.87 325.34 311.77 298.53 44.03 Net Block 186.49 177.51 150.77 152.04 153.34 153.85 141.80 128.41 115.13 4.95 Gross Block 303.43 284.71 248.51 241.20 233.51 225.15 204.66 184.29 164.78 9.56 Accumulated Depreciation 116.95 107.20 97.75 89.16 80.17 71.30 62.86 55.88 49.65 4.61 Non Current Assets 199.01 186.37 163.97 157.45 158.48 158.93 156.46 143.38 139.21 32.49 Capital Work in Progress 2.08 0.46 0.29 0.51 0.03 0.84 7.57 9.44 14.66 0.00 Non Current Investment 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.01 0.01 0.00 Long Term Loans & Adv. 10.43 8.39 12.90 4.89 5.11 4.25 7.08 5.51 9.40 25.56 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.98 Current Assets 254.24 227.26 215.71 214.47 191.95 166.93 168.87 168.40 159.33 11.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 166.97 162.20 153.48 146.78 138.98 124.80 122.30 116.74 109.38 3.40 Sundry Debtors 76.70 53.09 53.74 60.20 45.47 27.16 33.41 37.97 39.79 3.97 Cash & Bank 2.32 2.49 2.33 2.19 2.32 3.38 3.82 5.64 5.86 1.69 Other Current Assets 8.26 8.14 4.70 4.13 5.17 11.59 9.34 8.05 4.30 2.48 Short Term Loans & Adv. 1.96 1.35 1.48 1.17 1.11 9.25 6.71 6.37 2.75 0.08 Net Current Assets 70.58 55.94 58.28 54.31 44.53 29.83 23.28 11.14 10.11 2.06 Total Assets 453.25 413.63 379.68 371.92 350.43 325.86 325.33 311.78 298.54 44.03

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 4.01 41.87 29.15 19.46 3.35 24.89 24.75 17.86 3.34 5.75 PBT 12.91 9.70 16.48 12.30 7.16 4.63 20.94 10.93 10.21 6.17 Adjustment 23.55 21.10 19.08 20.21 25.29 23.99 23.97 7.07 6.23 -1.18 Changes in Working Capital -30.21 12.83 -3.59 -10.96 -27.90 -3.26 -16.59 2.69 -10.33 2.76 Cash after chg. in Working capital 6.24 43.64 31.96 21.54 4.56 25.35 28.32 20.69 6.11 7.76 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.23 -1.77 -2.81 -2.08 -1.21 -0.46 -3.57 -2.83 -2.77 -2.01 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -22.79 -31.96 -16.29 -8.67 -8.10 -13.90 -19.38 -8.56 -20.82 -9.51 Net Fixed Assets -20.34 -36.37 -7.09 -8.17 -7.55 -13.76 -18.50 -14.29 -169.88 -2.62 Net Investments 0.00 0.00 0.00 0.00 -0.01 0.01 0.00 0.00 -0.01 0.00 Others -2.45 4.41 -9.20 -0.50 -0.54 -0.15 -0.88 5.73 149.07 -6.89 Cash from Financing Activity 18.77 -9.93 -12.86 -10.95 4.76 -10.96 -6.08 -9.35 17.47 3.83 Net Cash Inflow / Outflow -0.01 -0.02 -0.01 -0.16 0.01 0.03 -0.70 -0.05 -0.02 0.07 Opening Cash & Equivalents 0.03 0.05 0.06 0.22 0.21 0.18 0.89 0.94 0.95 1.62 Closing Cash & Equivalent 0.03 0.03 0.06 0.06 0.22 0.21 0.18 0.89 0.94 1.69

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 228.72 228.85 220.15 206.94 195.89 189.29 186.56 171.11 157.68 154.71 ROA 2.25% 1.79% 2.84% 2.44% 1.52% 1.00% 5.74% 3.45% 4.18% 10.53% ROE 4.92% 4.03% 6.36% 5.57% 3.39% 2.20% 13.01% 8.13% 9.47% 16.33% ROCE 9.29% 8.57% 10.59% 9.56% 8.14% 7.52% 14.56% 10.88% 18.61% 21.95% Fixed Asset Turnover 1.38 1.41 1.67 1.50 1.05 1.06 1.66 1.57 2.88 3.28 Receivable days 58.57 52.00 50.94 54.14 54.83 48.51 40.23 51.84 31.78 58.44 Inventory Days 148.54 153.66 134.23 146.42 199.17 197.93 134.74 150.75 81.89 49.44 Payable days 88.50 78.02 61.96 66.27 96.65 69.03 59.21 79.03 47.86 61.45 Cash Conversion Cycle 118.62 127.64 123.21 134.28 157.35 177.41 115.75 123.56 65.80 46.43 Total Debt/Equity 0.69 0.83 0.85 0.93 0.98 0.87 0.85 0.85 0.95 0.44 Interest Cover 1.66 1.53 1.86 1.71 1.43 1.29 2.23 1.69 1.64 5.46

Top Investors:

krish automotive salesand services privatelimited

harish kumar agarwal

aashish agarwal

kiran rashmin rughani

valueworth advisors llp

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback