Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Hardwyn India Ltd.

Aluminium & Aluminium Products

Rating :

44/99

BSE: 541276 | NSE: HARDWYN

Watchlist

NSE BSE

31.40

19-Apr-2024

Open
High
Low
Previous Close

31.85
32.00
31.20
31.85

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

255861
80.61
57.15
24.19

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,100.37
108.85
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,104.01
N/A
2.93

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
24.30
29.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
122.85
45.11

PAT CAGR (%)

10 Years
5 Years
3 Years

-
213.12
80.32

P:E (Median)

8 Years
5 Years
3 Years

-
150.32
143.10

P:BV (Average)

8 Years
5 Years
3 Years

-
9.58
10.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
99.02
88.26

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 35.06 34.72 0.98% 36.34 34.87 4.22% 27.16 25.59 6.14% 29.88 33.16 -9.89%
Expenses 28.70 29.93 -4.11% 34.27 32.89 4.20% 25.71 24.15 6.46% 24.90 30.77 -19.08%
EBITDA 6.37 4.79 32.99% 2.08 1.98 5.05% 1.45 1.44 0.69% 4.98 2.38 109.24%
EBIDTM 18.16% 13.79% 5.71% 5.68% 5.34% 5.61% 16.68% 7.19%
Other Income 0.07 0.01 600.00% 0.08 0.01 700.00% 0.20 0.01 1,900.00% 0.68 0.21 223.81%
Interest 0.51 0.20 155.00% 0.20 0.31 -35.48% 0.16 0.16 0.00% 0.18 0.15 20.00%
Depreciation 0.13 0.07 85.71% 0.06 0.07 -14.29% 0.06 0.06 0.00% 0.07 0.05 40.00%
PBT 5.79 4.53 27.81% 1.90 1.61 18.01% 1.42 1.23 15.45% 5.41 2.40 125.42%
Tax 1.69 1.26 34.13% 0.56 0.45 24.44% 0.42 0.35 20.00% 1.68 0.74 127.03%
PAT 4.11 3.26 26.07% 1.35 1.16 16.38% 1.00 0.87 14.94% 3.73 1.66 124.70%
PATM 11.71% 9.40% 3.70% 3.34% 3.70% 3.41% 12.49% 5.01%
EPS 0.12 0.09 33.33% 0.04 0.03 33.33% 0.03 0.02 50.00% 0.11 0.05 120.00%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 39.90 0.00 0 31.94 0.00 0 36.86 0.00 0 0.00 0.00 0
Expenses 33.25 0.00 0 29.67 0.00 0 35.26 0.00 0 0.00 0.00 0
EBITDA 6.65 0.00 0 2.27 0.00 0 1.60 0.00 0 0.00 0.00 0
EBIDTM 16.66% 0.00% 7.09% 0.00% 4.34% 0.00% 0.00% 0.00%
Other Income 0.07 0.00 0 0.08 0.00 0 0.20 0.00 0 0.00 0.00 0
Interest 0.51 0.00 0 0.20 0.00 0 0.16 0.00 0 0.00 0.00 0
Depreciation 0.14 0.00 0 0.07 0.00 0 0.07 0.00 0 0.00 0.00 0
PBT 6.07 0.00 0 2.09 0.00 0 1.56 0.00 0 0.00 0.00 0
Tax 1.76 0.00 0 0.61 0.00 0 0.45 0.00 0 0.00 0.00 0
PAT 4.31 0.00 0 1.48 0.00 0 1.11 0.00 0 0.00 0.00 0
PATM 10.80% 0.00% 4.64% 0.00% 3.01% 0.00% 0.00% 0.00%
EPS 0.12 0.00 0 0.04 0.00 0 0.03 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 128.44 125.07 84.56 57.74 11.53 42.15 18.15 Net Sales Growth 0.08% 47.91% 46.45% 400.78% -72.65% 132.23% Cost Of Goods Sold 107.12 101.78 72.41 53.04 10.85 41.19 17.89 Gross Profit 21.32 23.29 12.15 4.71 0.68 0.96 0.26 GP Margin 16.60% 18.62% 14.37% 8.16% 5.90% 2.28% 1.43% Total Expenditure 113.58 111.88 79.42 55.69 11.06 41.91 18.05 Power & Fuel Cost - 0.12 0.08 0.02 0.00 0.00 0.00 % Of Sales - 0.10% 0.09% 0.03% 0% 0% 0% Employee Cost - 3.06 2.22 0.91 0.02 0.10 0.07 % Of Sales - 2.45% 2.63% 1.58% 0.17% 0.24% 0.39% Manufacturing Exp. - 1.79 2.15 0.04 0.00 0.00 0.00 % Of Sales - 1.43% 2.54% 0.07% 0% 0% 0% General & Admin Exp. - 2.72 1.22 0.42 0.14 0.55 0.07 % Of Sales - 2.17% 1.44% 0.73% 1.21% 1.30% 0.39% Selling & Distn. Exp. - 2.38 1.30 1.24 0.02 0.04 0.00 % Of Sales - 1.90% 1.54% 2.15% 0.17% 0.09% 0% Miscellaneous Exp. - 0.03 0.03 0.02 0.02 0.03 0.02 % Of Sales - 0.02% 0.04% 0.03% 0.17% 0.07% 0.11% EBITDA 14.88 13.19 5.14 2.05 0.47 0.24 0.10 EBITDA Margin 11.59% 10.55% 6.08% 3.55% 4.08% 0.57% 0.55% Other Income 1.03 0.71 0.27 0.31 0.00 0.01 0.00 Interest 1.05 0.86 0.58 0.21 0.33 0.19 0.00 Depreciation 0.32 0.27 0.12 0.04 0.02 0.02 0.00 PBT 14.52 12.77 4.72 2.12 0.13 0.04 0.10 Tax 4.35 3.74 1.31 0.59 0.03 0.01 0.02 Tax Rate 29.96% 29.29% 27.75% 27.83% 23.08% 25.00% 20.00% PAT 10.19 9.03 3.41 1.54 0.10 0.03 0.07 PAT before Minority Interest 10.19 9.03 3.41 1.54 0.10 0.03 0.07 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.93% 7.22% 4.03% 2.67% 0.87% 0.07% 0.39% PAT Growth 46.62% 164.81% 121.43% 1,440.00% 233.33% -57.14% EPS 0.29 0.26 0.10 0.04 0.00 0.00 0.00

Description TTM Mar 23
Net Sales - 164.66 Net Sales Growth - Cost Of Goods Sold - 137.97 Gross Profit - 26.69 GP Margin - 16.21% Total Expenditure - 148.82 Power & Fuel Cost - 0.34 % Of Sales - 0.21% Employee Cost - 3.18 % Of Sales - 1.93% Manufacturing Exp. - 2.00 % Of Sales - 1.21% General & Admin Exp. - 2.92 % Of Sales - 1.77% Selling & Distn. Exp. - 2.39 % Of Sales - 1.45% Miscellaneous Exp. - 0.03 % Of Sales - 0.02% EBITDA - 15.84 EBITDA Margin - 9.62% Other Income - 0.71 Interest - 0.86 Depreciation - 0.29 PBT - 15.40 Tax - 3.83 Tax Rate - 24.87% PAT - 11.57 PAT before Minority Interest - 11.57 Minority Interest - 0.00 PAT Margin - 7.03% PAT Growth - EPS - 0.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 372.56 15.35 11.94 10.40 10.30 7.07 Share Capital 26.17 10.20 10.20 10.20 10.20 7.00 Total Reserves 346.40 5.15 1.74 0.20 0.10 0.07 Non-Current Liabilities -0.04 -0.02 -0.01 -0.01 0.00 0.00 Secured Loans 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 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 36.28 41.69 27.04 2.55 6.89 2.24 Trade Payables 27.18 32.40 21.21 2.47 0.94 2.20 Other Current Liabilities 0.80 0.77 0.32 0.02 0.00 0.00 Short Term Borrowings 4.56 6.60 4.93 0.03 5.93 0.00 Short Term Provisions 3.75 1.92 0.59 0.04 0.01 0.03 Total Liabilities 408.80 57.02 38.97 12.94 17.19 9.31 Net Block 0.90 0.76 0.18 0.05 0.03 0.01 Gross Block 1.36 0.95 0.25 0.09 0.04 0.01 Accumulated Depreciation 0.46 0.19 0.07 0.04 0.02 0.00 Non Current Assets 349.10 0.76 0.18 0.05 0.03 0.01 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 348.18 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.01 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 59.71 56.25 38.77 12.86 17.10 9.31 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 31.61 14.05 9.98 0.18 0.00 0.06 Sundry Debtors 21.03 30.44 21.23 9.19 17.04 8.85 Cash & Bank 1.46 1.15 0.94 0.00 0.00 0.16 Other Current Assets 5.61 0.00 0.00 0.00 0.06 0.23 Short Term Loans & Adv. 5.61 10.61 6.62 3.49 0.06 0.15 Net Current Assets 23.43 14.56 11.73 10.30 10.21 7.07 Total Assets 408.81 57.01 38.97 12.95 17.19 9.32

Description Mar 23
Shareholder's Funds 372.56 Share Capital 26.17 Total Reserves 346.40 Non-Current Liabilities -0.05 Secured Loans 0.01 Unsecured Loans 0.00 Long Term Provisions 0.00 Current Liabilities 40.94 Trade Payables 31.20 Other Current Liabilities 1.35 Short Term Borrowings 4.56 Short Term Provisions 3.84 Total Liabilities 418.05 Net Block 346.87 Gross Block 347.93 Accumulated Depreciation 1.06 Non Current Assets 346.88 Capital Work in Progress 0.00 Non Current Investment 0.00 Long Term Loans & Adv. 0.01 Other Non Current Assets 0.00 Current Assets 71.18 Current Investments 0.00 Inventories 34.95 Sundry Debtors 25.05 Cash & Bank 1.48 Other Current Assets 9.71 Short Term Loans & Adv. 9.71 Net Current Assets 30.24 Total Assets 418.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 3.62 -0.18 -3.60 6.27 -9.06 -6.83 PBT 12.77 4.72 0.94 0.06 0.01 0.10 Adjustment 1.12 0.70 0.25 0.35 0.20 0.01 Changes in Working Capital -6.52 -4.27 -5.37 5.83 -9.28 -6.94 Cash after chg. in Working capital 7.38 1.15 -4.19 6.24 -9.06 -6.83 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.75 -1.32 0.59 0.04 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -0.41 -0.70 -0.16 -0.04 -0.04 -0.01 Net Fixed Assets -0.41 -0.70 -0.16 -0.05 -0.03 Net Investments -348.18 0.00 0.00 0.00 0.00 Others 348.18 0.00 0.00 0.01 -0.01 Cash from Financing Activity -2.90 1.09 4.69 -6.23 8.94 7.00 Net Cash Inflow / Outflow 0.31 0.22 0.93 0.00 -0.16 0.16 Opening Cash & Equivalents 1.15 0.94 0.00 0.00 0.16 0.00 Closing Cash & Equivalent 1.46 1.15 0.94 0.00 0.00 0.16

Description Mar 23
Cash From Operating Activity -1.00 PBT 13.11 Adjustment 1.15 Changes in Working Capital -11.42 Cash after chg. in Working capital 2.85 Interest Paid 0.00 Tax Paid -3.84 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -0.42 Net Fixed Assets Net Investments Others Cash from Financing Activity 1.46 Net Cash Inflow / Outflow 0.04 Opening Cash & Equivalents 1.43 Closing Cash & Equivalent 1.48

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 10.68 0.75 7.79 10.16 10.04 10.10 ROA 3.88% 7.10% 5.92% 0.66% 0.23% 0.78% ROE 4.66% 24.99% 13.79% 0.97% 0.35% 1.03% ROCE 6.83% 27.32% 17.13% 3.45% 1.98% 1.40% Fixed Asset Turnover 108.36 141.21 341.96 175.61 1674.35 2677.46 Receivable days 75.12 111.54 96.17 415.16 112.10 177.96 Inventory Days 66.63 51.87 32.12 5.65 0.00 1.25 Payable days 106.83 135.11 81.47 56.16 13.92 44.66 Cash Conversion Cycle 34.91 28.30 46.81 364.64 98.18 134.55 Total Debt/Equity 0.01 0.43 0.41 0.00 0.58 0.00 Interest Cover 15.91 9.11 11.14 1.41 1.22 62.91

Description Mar 23
Book Value (Rs.) 10.68 ROA 2.77% ROE 3.10% ROCE 4.31% Fixed Asset Turnover 0.47 Receivable days 55.52 Inventory Days 77.47 Payable days 82.53 Cash Conversion Cycle 50.46 Total Debt/Equity 0.01 Interest Cover 18.89

Top Investors:

harkanwar singh sethi

narender singh chadha

mehar raj singh chadha

jasbir singh alang

varinder singh sachdeva

gurjeet kaur dang

Annual Reports:

News Update:

Hardwyn India - Quarterly Results
15th Feb 2024, 13:52 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