Nifty
Sensex
:
:
24570.65
78499.17
-65.35 (-0.27%)
-455.59 (-0.58%)

Forgings

Rating :
71/99

BSE: 544057 | NSE: HAPPYFORGE

1906.20
07-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1889.9
  •  1934.1
  •  1858.1
  •  1870.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  125748
  •  238923486.4
  •  1934.1
  •  862.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,915.44
  • 54.72
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,192.13
  • 0.21%
  • 8.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.46%
  • 0.41%
  • 3.35%
  • FII
  • DII
  • Others
  • 1.88%
  • 13.86%
  • 2.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.51
  • 12.45
  • 4.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.62
  • 15.31
  • 3.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.21
  • 16.21
  • 7.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.31

Earnings Forecasts:

(Updated: 01-08-2026)
Description
2026
2027
2028
2029
Adj EPS
77
-3
22.54
31.06
P/E Ratio
24.76
-635.40
84.57
61.37
Revenue
41.52
33.07
27.72
1531.01
EBITDA
1856.41
2229.93
2644.8
459.67
Net Income
556.9
689.89
840.05
292.74
ROA
350.71
440.03
523.4
-
P/B Ratio
-5.99
19.98
-
8.51
ROE
5.95
5.11
4.46
14.65
FCFF
15.23
16.51
17.12
-19.95
FCFF Yield
-91.75
53.8
249.4
-0.14
Net Debt
-0.63
0.37
1.71
108.6
BVPS
-318.1
95.4
-
223.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
449.42
353.80
27.03%
423.84
351.97
20.42%
391.31
354.32
10.44%
377.39
361.13
4.50%
Expenses
308.57
252.65
22.13%
290.50
249.70
16.34%
270.91
252.87
7.13%
261.59
255.77
2.28%
EBITDA
140.85
101.15
39.25%
133.34
102.27
30.38%
120.40
101.46
18.67%
115.80
105.37
9.90%
EBIDTM
31.34%
28.59%
31.46%
29.06%
30.77%
28.63%
30.68%
29.18%
Other Income
11.08
10.35
7.05%
6.05
10.03
-39.68%
8.16
6.62
23.26%
6.25
13.08
-52.22%
Interest
3.06
2.31
32.47%
3.81
2.45
55.51%
2.46
2.15
14.42%
1.89
1.57
20.38%
Depreciation
26.24
20.55
27.69%
24.51
20.28
20.86%
22.43
19.11
17.37%
21.55
19.66
9.61%
PBT
122.64
88.65
38.34%
111.07
89.56
24.02%
103.67
86.82
19.41%
98.60
97.22
1.42%
Tax
31.18
22.96
35.80%
27.50
21.93
25.40%
24.73
22.27
11.05%
25.17
25.86
-2.67%
PAT
91.46
65.69
39.23%
83.56
67.63
23.55%
78.94
64.55
22.29%
73.44
71.37
2.90%
PATM
20.35%
18.57%
19.72%
19.21%
20.17%
18.22%
19.46%
19.76%
EPS
9.69
6.97
39.02%
8.86
7.18
23.40%
8.37
6.85
22.19%
7.79
7.58
2.77%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
1,641.96
1,546.34
1,408.89
1,358.24
1,196.53
860.05
584.96
Net Sales Growth
15.53%
9.76%
3.73%
13.51%
39.12%
47.03%
 
Cost Of Goods Sold
659.63
631.81
591.67
596.59
551.05
388.40
251.61
Gross Profit
982.33
914.53
817.23
761.64
645.47
471.65
333.35
GP Margin
59.83%
59.14%
58.01%
56.08%
53.95%
54.84%
56.99%
Total Expenditure
1,131.57
1,075.65
1,002.20
970.70
855.59
629.16
426.21
Power & Fuel Cost
-
104.98
99.10
92.36
75.76
67.65
46.26
% Of Sales
-
6.79%
7.03%
6.80%
6.33%
7.87%
7.91%
Employee Cost
-
136.58
124.82
114.46
87.78
68.68
49.00
% Of Sales
-
8.83%
8.86%
8.43%
7.34%
7.99%
8.38%
Manufacturing Exp.
-
148.49
135.36
118.18
97.22
74.88
46.03
% Of Sales
-
9.60%
9.61%
8.70%
8.13%
8.71%
7.87%
General & Admin Exp.
-
12.14
11.42
8.61
8.04
4.73
2.72
% Of Sales
-
0.79%
0.81%
0.63%
0.67%
0.55%
0.46%
Selling & Distn. Exp.
-
31.45
30.78
33.16
26.54
20.41
10.92
% Of Sales
-
2.03%
2.18%
2.44%
2.22%
2.37%
1.87%
Miscellaneous Exp.
-
10.19
9.05
7.34
9.19
4.41
19.68
% Of Sales
-
0.66%
0.64%
0.54%
0.77%
0.51%
3.36%
EBITDA
510.39
470.69
406.69
387.54
340.94
230.89
158.75
EBITDA Margin
31.08%
30.44%
28.87%
28.53%
28.49%
26.85%
27.14%
Other Income
31.54
30.81
37.45
13.35
5.74
6.06
5.86
Interest
11.22
10.47
7.53
11.78
12.48
7.16
11.78
Depreciation
94.73
89.04
77.06
64.73
54.18
37.74
35.76
PBT
435.98
401.98
359.55
324.39
280.02
192.05
117.06
Tax
108.58
100.35
92.12
81.40
71.33
49.76
30.61
Tax Rate
24.90%
24.96%
25.62%
25.09%
25.47%
25.91%
26.15%
PAT
327.40
301.63
267.44
242.98
208.70
142.29
86.45
PAT before Minority Interest
327.40
301.63
267.44
242.98
208.70
142.29
86.45
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
19.94%
19.51%
18.98%
17.89%
17.44%
16.54%
14.78%
PAT Growth
21.60%
12.78%
10.07%
16.43%
46.67%
64.59%
 
EPS
34.68
31.95
28.33
25.74
22.11
15.07
9.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
2,128.13
1,849.55
1,612.49
988.30
787.62
645.16
Share Capital
18.87
18.85
18.84
17.90
17.90
8.95
Total Reserves
2,102.00
1,820.75
1,587.98
970.40
769.72
636.21
Non-Current Liabilities
48.99
39.33
31.62
81.22
96.99
53.49
Secured Loans
0.00
0.00
0.00
58.18
74.05
30.00
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
3.33
Current Liabilities
455.69
326.35
241.84
256.64
245.26
175.74
Trade Payables
59.44
45.36
55.54
47.74
44.23
37.93
Other Current Liabilities
63.20
44.64
36.72
59.76
30.63
10.50
Short Term Borrowings
329.62
227.99
143.31
134.34
161.64
123.47
Short Term Provisions
3.43
8.36
6.27
14.80
8.76
3.84
Total Liabilities
2,632.81
2,215.23
1,885.95
1,326.16
1,129.87
874.39
Net Block
1,108.42
907.71
743.67
678.44
456.19
414.65
Gross Block
1,487.65
1,228.26
988.05
859.11
585.82
506.54
Accumulated Depreciation
379.23
320.55
244.37
180.67
129.63
91.89
Non Current Assets
1,561.71
1,296.59
1,144.20
836.21
703.87
538.98
Capital Work in Progress
237.47
122.80
126.69
74.75
212.26
40.37
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
186.37
128.22
81.30
60.00
34.94
83.57
Other Non Current Assets
29.44
137.85
192.53
23.02
0.48
0.38
Current Assets
1,071.10
918.64
741.75
489.33
425.39
334.79
Current Investments
237.03
79.58
0.00
0.00
0.42
0.00
Inventories
232.76
232.42
224.17
169.60
183.98
121.57
Sundry Debtors
394.78
426.54
356.92
308.06
222.04
165.77
Cash & Bank
52.94
136.56
121.84
0.34
1.46
27.78
Other Current Assets
153.59
22.87
12.11
3.39
17.49
19.67
Short Term Loans & Adv.
140.66
20.66
26.73
7.94
8.70
8.79
Net Current Assets
615.41
592.29
499.91
232.69
180.13
159.05
Total Assets
2,632.81
2,215.23
1,885.95
1,325.54
1,129.26
873.77

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
444.67
292.33
189.44
209.46
80.29
PBT
401.98
359.55
324.39
280.03
192.05
Adjustment
77.00
64.58
72.11
71.21
40.19
Changes in Working Capital
58.89
-48.58
-123.19
-77.94
-108.84
Cash after chg. in Working capital
537.87
375.56
273.30
273.29
123.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-93.21
-83.23
-83.86
-63.84
-43.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-496.83
-320.20
-469.73
-172.45
-165.68
Net Fixed Assets
-374.06
-235.71
-180.88
-135.78
Net Investments
-158.25
-79.58
-0.10
0.41
Others
35.48
-4.91
-288.75
-37.08
Cash from Financing Activity
64.93
40.17
280.92
-37.01
82.52
Net Cash Inflow / Outflow
12.77
12.30
0.63
-0.01
-2.87
Opening Cash & Equivalents
12.95
0.64
0.01
0.02
2.89
Closing Cash & Equivalent
25.72
12.95
0.64
0.01
0.02

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
224.79
195.20
170.57
110.43
88.00
ROA
12.44%
13.04%
15.13%
16.99%
12.59%
ROE
15.23%
15.52%
18.73%
23.50%
18.07%
ROCE
18.19%
19.15%
22.69%
26.18%
19.38%
Fixed Asset Turnover
1.15
1.28
1.48
1.66
1.47
Receivable days
96.31
100.84
88.98
80.66
94.23
Inventory Days
54.55
58.77
52.69
53.80
78.08
Payable days
30.27
31.12
31.59
30.46
41.57
Cash Conversion Cycle
120.58
128.48
110.08
104.00
130.75
Total Debt/Equity
0.16
0.12
0.09
0.22
0.31
Interest Cover
39.38
48.73
28.55
23.45
27.83

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.