Nifty

:

25597.65

Sensex

:

83459.15

-165.70 (-0.64%)
-519.34 (-0.62%)

Login

Nifty
Sensex

:
:

25597.65
83459.15

-165.70 (-0.64%)
-519.34 (-0.62%)

Hardcastle & Waud Manufacturing Company Ltd.

Chemicals

Rating :

54/99

BSE: 509597 | NSE: Not Listed

Watchlist

NSE BSE

716.60

04-Nov-2025

Open
High
Low
Previous Close

720
745
716.6
720.00

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

11
7941
745
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

48.69
53.21
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

48.41
N/A
1.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.99
8.98
9.15

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
17.04
7.82

PAT CAGR (%)

10 Years
5 Years
3 Years

7.09
23.45
26.65

P:E (Median)

8 Years
5 Years
3 Years

21.13
21.82
23.56

P:BV (Average)

8 Years
5 Years
3 Years

0.75
0.79
1.00

EV:EBITDA (Average)

8 Years
5 Years
3 Years

24.25
12.25
14.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 1.94 1.59 22.01% 1.77 1.29 37.21% 1.39 1.61 -13.66% 1.13 1.36 -16.91%
Expenses 0.82 0.48 70.83% 1.33 0.42 216.67% 0.44 0.52 -15.38% 0.58 0.68 -14.71%
EBITDA 1.12 1.12 0.00% 0.45 0.87 -48.28% 0.95 1.09 -12.84% 0.55 0.69 -20.29%
EBIDTM 57.59% 70.06% 25.27% 67.16% 68.15% 67.80% 48.90% 50.33%
Other Income 0.12 0.11 9.09% 0.11 0.11 0.00% 0.11 0.11 0.00% 0.11 0.11 0.00%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.19 0.16 18.75% 0.19 0.16 18.75% 0.19 0.16 18.75% 0.18 0.17 5.88%
PBT 1.04 1.06 -1.89% 0.37 0.81 -54.32% 0.87 1.04 -16.35% 0.48 0.62 -22.58%
Tax 0.27 -0.08 - 0.28 0.27 3.70% 0.26 0.27 -3.70% 1.03 -0.07 -
PAT 0.77 1.14 -32.46% 0.09 0.55 -83.64% 0.61 0.77 -20.78% -0.55 0.69 -
PATM 39.63% 71.69% 4.85% 42.29% 44.07% 47.70% -48.90% 50.48%
EPS 11.00 16.31 -32.56% 1.23 7.80 -84.23% 8.76 10.99 -20.29% -7.91 9.81 -

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 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 6.23 5.41 3.91 4.16 3.19 3.52 2.89 4.21 8.22 7.04 3.66 Net Sales Growth 6.50% 38.36% -6.01% 30.41% -9.38% 21.80% -31.35% -48.78% 16.76% 92.35% Cost Of Goods Sold 1.06 0.45 0.40 0.58 0.97 0.72 1.11 1.38 1.55 1.67 1.94 Gross Profit 5.17 4.97 3.50 3.59 2.21 2.81 1.77 2.84 6.66 5.37 1.71 GP Margin 83.00% 91.87% 89.51% 86.30% 69.28% 79.83% 61.25% 67.46% 81.02% 76.28% 46.72% Total Expenditure 3.17 2.16 2.15 1.93 2.29 2.04 2.52 2.64 2.98 5.05 4.53 Power & Fuel Cost - 0.07 0.07 0.06 0.06 0.10 0.09 0.09 0.11 0.24 0.19 % Of Sales - 1.29% 1.79% 1.44% 1.88% 2.84% 3.11% 2.14% 1.34% 3.41% 5.19% Employee Cost - 0.63 0.60 0.65 0.70 0.61 0.64 0.52 0.46 0.66 0.60 % Of Sales - 11.65% 15.35% 15.62% 21.94% 17.33% 22.15% 12.35% 5.60% 9.38% 16.39% Manufacturing Exp. - 0.11 0.13 0.11 0.13 0.09 0.00 0.00 0.08 0.14 0.10 % Of Sales - 2.03% 3.32% 2.64% 4.08% 2.56% 0% 0% 0.97% 1.99% 2.73% General & Admin Exp. - 0.79 0.71 0.43 0.33 0.42 0.53 0.58 0.66 0.64 0.61 % Of Sales - 14.60% 18.16% 10.34% 10.34% 11.93% 18.34% 13.78% 8.03% 9.09% 16.67% Selling & Distn. Exp. - 0.05 0.05 0.07 0.06 0.08 0.05 0.05 0.06 0.67 0.53 % Of Sales - 0.92% 1.28% 1.68% 1.88% 2.27% 1.73% 1.19% 0.73% 9.52% 14.48% Miscellaneous Exp. - 0.06 0.19 0.05 0.04 0.03 0.10 0.04 0.06 1.03 0.53 % Of Sales - 1.11% 4.86% 1.20% 1.25% 0.85% 3.46% 0.95% 0.73% 14.63% 14.75% EBITDA 3.07 3.25 1.76 2.23 0.90 1.48 0.37 1.57 5.24 1.99 -0.87 EBITDA Margin 49.28% 60.07% 45.01% 53.61% 28.21% 42.05% 12.80% 37.29% 63.75% 28.27% -23.77% Other Income 0.45 0.44 0.19 0.20 0.14 0.17 0.20 0.13 0.16 0.00 2.32 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.75 0.67 0.65 0.59 0.47 0.40 0.38 0.39 0.36 0.33 0.32 PBT 2.76 3.02 1.31 1.85 0.56 1.24 0.19 1.30 5.04 1.66 1.12 Tax 1.84 0.44 0.21 0.58 0.55 0.34 0.07 0.21 1.00 11.45 -0.18 Tax Rate 66.67% 14.57% 16.03% 31.35% 98.21% 27.42% 36.84% 16.15% 19.84% 689.76% -16.07% PAT 0.92 2.58 1.10 1.27 0.01 0.90 0.12 1.09 4.04 -9.79 1.30 PAT before Minority Interest 0.92 2.58 1.10 1.27 0.01 0.90 0.12 1.09 4.04 -9.79 1.30 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 14.77% 47.69% 28.13% 30.53% 0.31% 25.57% 4.15% 25.89% 49.15% -139.06% 35.52% PAT Growth -70.79% 134.55% -13.39% 12,600.00% -98.89% 650.00% -88.99% -73.02% - - EPS 13.14 36.86 15.71 18.14 0.14 12.86 1.71 15.57 57.71 -139.86 18.57

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 44.48 41.76 40.22 34.91 35.10 36.81 36.77 35.63 35.75 45.56 Share Capital 0.68 0.68 0.68 0.68 0.68 0.68 0.68 0.68 0.68 0.68 Total Reserves 43.80 41.08 39.54 34.23 34.42 36.13 36.09 34.95 35.07 44.88 Non-Current Liabilities 0.72 0.87 0.84 -0.68 -0.93 -0.21 -0.22 -0.25 0.92 -9.93 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.10 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.72 0.67 2.48 2.56 2.55 2.73 2.42 2.48 2.74 2.40 Trade Payables 0.04 0.07 0.11 0.13 0.08 0.03 0.00 0.07 0.33 0.11 Other Current Liabilities 0.53 0.56 2.24 2.30 2.29 2.33 2.31 2.37 2.38 2.26 Short Term Borrowings 0.00 0.00 0.00 0.00 0.05 0.25 0.00 0.00 0.00 0.00 Short Term Provisions 0.15 0.04 0.13 0.13 0.13 0.12 0.11 0.04 0.03 0.03 Total Liabilities 45.92 43.30 43.54 36.79 36.72 39.33 38.97 37.86 39.41 38.03 Net Block 5.33 5.63 4.86 4.21 11.12 3.77 2.68 2.68 7.14 7.44 Gross Block 7.47 7.37 6.32 5.52 12.53 4.52 3.19 2.91 10.99 11.79 Accumulated Depreciation 2.15 1.74 1.45 1.31 1.40 0.75 0.51 0.24 3.84 4.35 Non Current Assets 41.33 31.07 30.50 32.76 34.40 38.56 37.69 36.90 37.32 18.31 Capital Work in Progress 0.47 0.03 0.10 0.24 0.27 0.00 0.02 0.19 0.00 0.00 Non Current Investment 21.06 10.68 10.48 12.93 14.83 26.52 26.81 26.56 24.56 6.03 Long Term Loans & Adv. 0.15 0.15 0.08 0.15 7.96 7.96 8.06 7.35 5.62 4.84 Other Non Current Assets 0.00 0.00 0.13 0.13 0.22 0.32 0.12 0.13 0.00 0.00 Current Assets 4.59 12.23 13.03 4.03 2.33 0.76 1.28 0.97 2.08 19.71 Current Investments 2.00 8.91 3.20 0.11 1.22 0.00 0.33 0.00 0.75 18.52 Inventories 0.00 0.00 0.00 0.00 0.26 0.03 0.01 0.00 0.00 0.01 Sundry Debtors 0.00 0.11 0.25 0.64 0.26 0.36 0.34 0.35 0.42 0.43 Cash & Bank 1.99 0.45 0.31 0.17 0.12 0.34 0.33 0.33 0.44 0.61 Other Current Assets 0.60 2.15 0.00 0.00 0.45 0.03 0.27 0.29 0.47 0.15 Short Term Loans & Adv. 0.50 0.60 9.27 3.11 0.05 0.03 0.14 0.26 0.46 0.13 Net Current Assets 3.86 11.56 10.55 1.47 -0.23 -1.97 -1.14 -1.51 -0.66 17.31 Total Assets 45.92 43.30 43.53 36.79 36.73 39.32 38.97 37.87 39.40 38.02

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 3.08 -2.96 3.21 1.35 0.16 0.65 -0.60 -1.65 0.58 17.25 PBT 3.02 1.31 1.85 0.56 1.24 0.19 1.30 5.04 1.66 1.01 Adjustment -1.84 -0.57 -0.81 0.43 -0.52 0.23 -0.89 -4.75 0.28 -0.36 Changes in Working Capital 2.31 -3.33 2.63 0.38 -0.58 0.08 -0.73 -1.94 -1.15 16.71 Cash after chg. in Working capital 3.49 -2.59 3.67 1.37 0.13 0.50 -0.32 -1.65 0.79 17.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.41 -0.37 -0.46 -0.02 0.02 0.15 -0.28 0.00 -0.21 -0.11 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 -1.55 3.07 -3.11 -1.25 -0.25 -0.89 0.53 1.55 -0.75 -17.10 Net Fixed Assets -0.54 -0.98 -0.66 7.04 -8.28 -1.31 -0.11 7.89 0.80 -0.28 Net Investments -3.47 -5.91 -0.64 3.01 10.47 0.62 -0.58 -1.25 -0.76 -17.56 Others 2.46 9.96 -1.81 -11.30 -2.44 -0.20 1.22 -5.09 -0.79 0.74 Cash from Financing Activity 0.00 0.00 0.00 -0.05 -0.20 0.25 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 1.54 0.11 0.10 0.05 -0.29 0.01 -0.07 -0.10 -0.18 0.15 Opening Cash & Equivalents 0.30 0.19 0.09 0.05 0.34 0.26 0.33 0.44 0.61 0.46 Closing Cash & Equivalent 1.84 0.30 0.19 0.09 0.05 0.26 0.26 0.33 0.44 0.61

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 654.53 614.63 591.84 513.71 516.53 541.70 541.20 524.44 526.08 670.23 ROA 5.78% 2.52% 3.17% 0.03% 2.37% 0.31% 2.84% 10.45% -25.30% 3.45% ROE 5.98% 2.67% 3.39% 0.03% 2.51% 0.33% 3.01% 11.31% -24.10% 2.90% ROCE 7.00% 3.18% 4.92% 1.61% 3.43% 0.52% 3.60% 14.11% 4.09% 2.51% Fixed Asset Turnover 0.73 0.57 0.70 0.35 0.41 0.75 1.38 1.18 0.62 0.32 Receivable days 0.00 16.84 38.81 51.25 32.31 44.66 30.00 16.98 21.85 892.78 Inventory Days 0.00 0.00 0.00 0.00 15.21 2.64 1.07 0.00 0.30 0.55 Payable days 46.51 80.23 73.93 37.45 27.38 5.02 0.00 27.54 21.52 21.33 Cash Conversion Cycle -46.51 -63.39 -35.12 13.81 20.14 42.29 31.08 -10.55 0.63 872.00 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Interest Cover 0.00 0.00 0.00 895.82 2509.10 61.48 0.00 0.00 1374.08 653.94

Top Investors:

rashi fincorp ltd.

guttikonda vara lakshmi

hardcastle and waud mfg. co. ltd. unclaimed shares suspense account

Annual Reports:

News Update:

Hardcastle&Waud Mfg - Quarterly Results
12th Aug 2025, 16:05 PM

Read More

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