Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

IT - Software

Rating :
56/99

BSE: 543227 | NSE: HAPPSTMNDS

568.40
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  570.95
  •  570.95
  •  564.4
  •  569.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  143375
  •  81352529
  •  833
  •  519.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,653.78
  • 45.37
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,756.46
  • 1.06%
  • 5.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.21%
  • 1.94%
  • 32.92%
  • FII
  • DII
  • Others
  • 5.33%
  • 10.57%
  • 5.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.82
  • 21.65
  • 12.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 57.46
  • 12.94
  • 0.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.94
  • 2.59
  • -7.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 60.14
  • 53.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.49
  • 10.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 42.88
  • 29.89

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
12.26
18.35
22.99
24.2
P/E Ratio
46.36
30.98
24.72
23.49
Revenue
2060.84
2400.54
2819.2
3007.8
EBITDA
354.42
480.07
567.47
583.2
Net Income
184.66
286.1
345.11
359.4
ROA
6.59
11.66
13.3
P/B Ratio
5.42
4.83
4.25
4.06
ROE
12.09
15.97
17.99
18
FCFF
231.32
270.64
296.44
935.51
FCFF Yield
2.45
2.87
3.14
9.92
Net Debt
-165.03
-320.4
-395.9
BVPS
104.94
117.6
133.8
139.9

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
549.90
463.82
18.56%
544.57
417.29
30.50%
530.81
409.88
29.50%
521.64
406.62
28.29%
Expenses
455.88
378.98
20.29%
460.69
334.28
37.82%
436.91
328.98
32.81%
429.84
324.01
32.66%
EBITDA
94.02
84.84
10.82%
83.88
83.01
1.05%
93.90
80.90
16.07%
91.80
82.61
11.12%
EBIDTM
17.10%
18.29%
15.40%
19.89%
17.69%
19.74%
17.60%
20.32%
Other Income
30.03
25.44
18.04%
25.95
25.21
2.94%
22.96
24.29
-5.48%
27.03
22.21
21.70%
Interest
24.82
19.83
25.16%
24.74
10.33
139.50%
26.93
10.72
151.21%
27.99
11.15
151.03%
Depreciation
22.36
22.04
1.45%
22.55
14.69
53.51%
20.99
14.81
41.73%
23.12
14.55
58.90%
PBT
76.87
68.41
12.37%
50.38
96.15
-47.60%
68.94
80.73
-14.60%
67.72
79.12
-14.41%
Tax
19.74
17.38
13.58%
16.38
24.17
-32.23%
18.84
21.11
-10.75%
18.20
20.66
-11.91%
PAT
57.13
51.03
11.95%
34.00
71.98
-52.76%
50.10
59.62
-15.97%
49.52
58.46
-15.29%
PATM
10.39%
11.00%
6.24%
17.25%
9.44%
14.55%
9.49%
14.38%
EPS
3.80
3.41
11.44%
2.27
4.82
-52.90%
3.34
4.00
-16.50%
3.31
3.92
-15.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
2,146.92
2,060.84
1,624.66
1,429.29
1,093.65
773.41
698.21
Net Sales Growth
26.47%
26.85%
13.67%
30.69%
41.41%
10.77%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,146.92
2,060.84
1,624.66
1,429.29
1,093.65
773.41
698.21
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,783.32
1,709.80
1,288.81
1,084.76
835.98
582.40
601.11
Power & Fuel Cost
-
5.14
5.67
4.41
2.04
1.84
4.49
% Of Sales
-
0.25%
0.35%
0.31%
0.19%
0.24%
0.64%
Employee Cost
-
1,365.34
1,014.69
806.81
620.00
452.38
441.23
% Of Sales
-
66.25%
62.46%
56.45%
56.69%
58.49%
63.19%
Manufacturing Exp.
-
19.97
20.86
19.56
15.41
8.17
81.23
% Of Sales
-
0.97%
1.28%
1.37%
1.41%
1.06%
11.63%
General & Admin Exp.
-
78.10
49.81
38.46
22.87
13.19
47.15
% Of Sales
-
3.79%
3.07%
2.69%
2.09%
1.71%
6.75%
Selling & Distn. Exp.
-
12.16
10.13
7.81
4.07
2.99
4.49
% Of Sales
-
0.59%
0.62%
0.55%
0.37%
0.39%
0.64%
Miscellaneous Exp.
-
29.91
11.39
19.09
6.74
11.50
10.14
% Of Sales
-
1.45%
0.70%
1.34%
0.62%
1.49%
1.45%
EBITDA
363.60
351.04
335.85
344.53
257.67
191.01
97.10
EBITDA Margin
16.94%
17.03%
20.67%
24.10%
23.56%
24.70%
13.91%
Other Income
105.97
104.76
85.37
35.44
37.10
24.24
16.02
Interest
104.48
99.48
42.27
21.86
9.95
6.49
8.02
Depreciation
89.02
88.70
58.29
41.91
32.88
22.74
20.23
PBT
263.91
267.62
320.66
316.20
251.94
186.02
84.87
Tax
73.16
70.80
86.29
78.87
64.65
23.56
1.90
Tax Rate
27.72%
27.71%
25.78%
25.45%
26.30%
12.67%
2.58%
PAT
190.75
184.66
248.39
230.99
181.20
162.46
71.71
PAT before Minority Interest
190.75
184.66
248.39
230.99
181.20
162.46
71.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.88%
8.96%
15.29%
16.16%
16.57%
21.01%
10.27%
PAT Growth
-20.88%
-25.66%
7.53%
27.48%
11.54%
126.55%
 
EPS
12.52
12.12
16.31
15.17
11.90
10.67
4.71

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,574.58
1,480.24
838.82
665.80
545.99
265.31
Share Capital
30.01
29.87
28.66
28.54
28.37
45.13
Total Reserves
1,543.89
1,448.74
807.50
633.41
514.01
215.64
Non-Current Liabilities
540.45
184.21
213.15
87.63
86.91
31.18
Secured Loans
94.76
104.45
112.78
17.24
36.61
1.32
Unsecured Loans
240.61
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
59.40
33.38
24.66
18.58
16.53
12.55
Current Liabilities
1,207.90
566.98
576.40
364.61
278.79
211.66
Trade Payables
104.81
79.15
70.52
60.72
44.99
34.42
Other Current Liabilities
247.82
136.76
153.97
134.21
109.00
95.62
Short Term Borrowings
815.86
329.59
328.99
152.71
109.72
69.16
Short Term Provisions
39.41
21.48
22.92
16.97
15.08
12.46
Total Liabilities
3,322.93
2,231.43
1,628.37
1,118.04
911.69
508.15
Net Block
1,211.15
412.94
431.59
157.60
128.29
37.81
Gross Block
1,386.17
499.69
513.74
197.20
157.53
73.04
Accumulated Depreciation
175.02
86.75
82.15
39.60
29.24
35.23
Non Current Assets
1,321.98
453.66
555.39
190.65
167.16
63.01
Capital Work in Progress
0.18
0.31
2.66
0.35
0.14
0.17
Non Current Investment
0.00
0.00
12.96
7.62
0.00
0.00
Long Term Loans & Adv.
108.58
39.98
35.68
10.19
17.57
21.02
Other Non Current Assets
2.07
0.43
72.50
14.89
21.16
4.01
Current Assets
2,000.95
1,777.77
1,072.98
927.39
744.53
445.14
Current Investments
350.39
0.00
0.00
464.00
391.48
83.37
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
358.13
254.44
213.19
167.38
121.92
114.87
Cash & Bank
1,058.23
1,336.53
691.83
168.00
145.18
189.60
Other Current Assets
234.20
43.19
32.03
13.19
85.95
57.30
Short Term Loans & Adv.
182.99
143.61
135.93
114.82
71.88
50.57
Net Current Assets
793.05
1,210.79
496.58
562.78
465.74
233.48
Total Assets
3,322.93
2,231.43
1,628.37
1,118.04
911.69
508.15

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
236.42
212.56
207.17
168.12
143.17
112.22
PBT
255.46
334.68
309.86
245.85
186.02
73.61
Adjustment
112.87
10.93
48.66
30.71
22.30
37.64
Changes in Working Capital
-31.94
-30.63
-62.53
-54.97
-29.15
7.02
Cash after chg. in Working capital
336.39
314.98
295.99
221.59
179.17
118.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-99.97
-102.42
-88.82
-53.47
-36.00
-6.05
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
-762.16
-466.41
-351.02
-96.08
-283.63
-73.74
Net Fixed Assets
-39.80
18.15
-167.32
-36.25
7.72
Net Investments
-1,077.66
0.00
327.06
-35.57
-405.31
Others
355.30
-484.56
-510.76
-24.26
113.96
Cash from Financing Activity
499.45
363.47
72.07
-90.78
169.84
-13.34
Net Cash Inflow / Outflow
-26.29
109.62
-71.78
-18.74
29.38
25.14
Opening Cash & Equivalents
108.97
-1.20
67.29
85.83
43.53
16.27
Closing Cash & Equivalent
119.11
108.97
-1.20
67.29
85.83
43.53

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
104.89
99.00
58.39
46.42
38.24
51.06
ROA
6.65%
12.87%
16.82%
17.85%
22.88%
16.03%
ROE
12.10%
21.46%
30.84%
30.09%
42.37%
36.81%
ROCE
15.24%
23.35%
30.67%
32.32%
35.37%
25.83%
Fixed Asset Turnover
2.19
3.21
4.02
6.17
6.71
8.96
Receivable days
54.25
52.53
48.59
48.28
55.87
64.91
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
54.25
52.53
48.59
48.28
55.87
64.91
Total Debt/Equity
0.74
0.30
0.56
0.29
0.33
0.30
Interest Cover
3.57
8.92
15.17
25.71
29.66
10.18

News Update:


  • Happiest Minds Tech. - Quarterly Results
    29th Jul 2025, 12:37 PM

    Read More
  • Happiest Minds Technologies’ arm launches FuzionX Gaming Studio
    8th Jul 2025, 17:22 PM

    FuzionX is designed to assist gaming operators and suppliers in innovating, growing, and staying ahead of the rapidly changing market

    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.