Nifty

:

23997.35

Sensex

:

77562.90

873.70 (3.78%)
2946.32 (3.95%)

Login

Nifty
Sensex

:
:

23997.35
77562.90

873.70 (3.78%)
2946.32 (3.95%)

Hardcastle & Waud Manufacturing Company Ltd.

Chemicals

Rating :

61/99

BSE: 509597 | NSE: Not Listed

Watchlist

NSE BSE

691.05

08-Apr-2026

Open
High
Low
Previous Close

691
714.85
691
689.95

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

121
84590
714.85
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

46.96
15.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

46.70
N/A
0.96

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.77
13.05
14.63

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.40
27.73
11.70

PAT CAGR (%)

10 Years
5 Years
3 Years

-
164.31
5.45

P:E (Median)

8 Years
5 Years
3 Years

21.07
21.53
22.88

P:BV (Average)

8 Years
5 Years
3 Years

0.77
0.84
1.05

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.88
12.54
13.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 2.93 1.39 110.79% 2.38 1.13 110.62% 1.94 1.59 22.01% 1.77 1.29 37.21%
Expenses 0.98 0.44 122.73% 1.57 0.58 170.69% 0.82 0.48 70.83% 1.33 0.42 216.67%
EBITDA 1.95 0.95 105.26% 0.81 0.55 47.27% 1.12 1.12 0.00% 0.45 0.87 -48.28%
EBIDTM 66.68% 68.15% 34.09% 48.90% 57.59% 70.06% 25.27% 67.16%
Other Income 0.13 0.11 18.18% 0.12 0.11 9.09% 0.12 0.11 9.09% 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 0.20 0.19 5.26% 0.20 0.18 11.11% 0.19 0.16 18.75% 0.19 0.16 18.75%
PBT 1.89 0.87 117.24% 0.73 0.48 52.08% 1.04 1.06 -1.89% 0.37 0.81 -54.32%
Tax 0.47 0.26 80.77% 0.03 1.03 -97.09% 0.27 -0.08 - 0.28 0.27 3.70%
PAT 1.41 0.61 131.15% 0.70 -0.55 - 0.77 1.14 -32.46% 0.09 0.55 -83.64%
PATM 48.21% 44.07% 29.55% -48.90% 39.63% 71.69% 4.85% 42.29%
EPS 20.17 8.76 130.25% 10.06 -7.91 - 11.00 16.31 -32.56% 1.23 7.80 -84.23%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 9.02 5.89 5.41 3.91 4.16 3.19 3.52 2.89 4.21 8.22 7.04 Net Sales Growth 67.04% 8.87% 38.36% -6.01% 30.41% -9.38% 21.80% -31.35% -48.78% 16.76% Cost Of Goods Sold 2.04 0.86 0.45 0.40 0.58 0.97 0.72 1.11 1.38 1.55 1.67 Gross Profit 6.98 5.03 4.97 3.50 3.59 2.21 2.81 1.77 2.84 6.66 5.37 GP Margin 77.33% 85.40% 91.87% 89.51% 86.30% 69.28% 79.83% 61.25% 67.46% 81.02% 76.28% Total Expenditure 4.70 2.83 2.16 2.15 1.93 2.29 2.04 2.52 2.64 2.98 5.05 Power & Fuel Cost - 0.07 0.07 0.07 0.06 0.06 0.10 0.09 0.09 0.11 0.24 % Of Sales - 1.19% 1.29% 1.79% 1.44% 1.88% 2.84% 3.11% 2.14% 1.34% 3.41% Employee Cost - 0.73 0.63 0.60 0.65 0.70 0.61 0.64 0.52 0.46 0.66 % Of Sales - 12.39% 11.65% 15.35% 15.62% 21.94% 17.33% 22.15% 12.35% 5.60% 9.38% Manufacturing Exp. - 0.13 0.11 0.13 0.11 0.13 0.09 0.00 0.00 0.08 0.14 % Of Sales - 2.21% 2.03% 3.32% 2.64% 4.08% 2.56% 0% 0% 0.97% 1.99% General & Admin Exp. - 0.88 0.79 0.71 0.43 0.33 0.42 0.53 0.58 0.66 0.64 % Of Sales - 14.94% 14.60% 18.16% 10.34% 10.34% 11.93% 18.34% 13.78% 8.03% 9.09% Selling & Distn. Exp. - 0.00 0.05 0.05 0.07 0.06 0.08 0.05 0.05 0.06 0.67 % Of Sales - 0% 0.92% 1.28% 1.68% 1.88% 2.27% 1.73% 1.19% 0.73% 9.52% Miscellaneous Exp. - 0.16 0.06 0.19 0.05 0.04 0.03 0.10 0.04 0.06 0.67 % Of Sales - 2.72% 1.11% 4.86% 1.20% 1.25% 0.85% 3.46% 0.95% 0.73% 14.63% EBITDA 4.33 3.06 3.25 1.76 2.23 0.90 1.48 0.37 1.57 5.24 1.99 EBITDA Margin 48.00% 51.95% 60.07% 45.01% 53.61% 28.21% 42.05% 12.80% 37.29% 63.75% 28.27% Other Income 0.48 0.44 0.44 0.19 0.20 0.14 0.17 0.20 0.13 0.16 0.00 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.78 0.72 0.67 0.65 0.59 0.47 0.40 0.38 0.39 0.36 0.33 PBT 4.03 2.78 3.02 1.31 1.85 0.56 1.24 0.19 1.30 5.04 1.66 Tax 1.05 1.50 0.44 0.21 0.58 0.55 0.34 0.07 0.21 1.00 11.45 Tax Rate 26.05% 53.96% 14.57% 16.03% 31.35% 98.21% 27.42% 36.84% 16.15% 19.84% 689.76% PAT 2.97 1.29 2.58 1.10 1.27 0.01 0.90 0.12 1.09 4.04 -9.79 PAT before Minority Interest 2.97 1.29 2.58 1.10 1.27 0.01 0.90 0.12 1.09 4.04 -9.79 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 32.93% 21.90% 47.69% 28.13% 30.53% 0.31% 25.57% 4.15% 25.89% 49.15% -139.06% PAT Growth 69.71% -50.00% 134.55% -13.39% 12,600.00% -98.89% 650.00% -88.99% -73.02% - EPS 42.43 18.43 36.86 15.71 18.14 0.14 12.86 1.71 15.57 57.71 -139.86

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 45.52 44.48 41.76 40.22 34.91 35.10 36.81 36.77 35.63 35.75 Share Capital 0.68 0.68 0.68 0.68 0.68 0.68 0.68 0.68 0.68 0.68 Total Reserves 44.84 43.80 41.08 39.54 34.23 34.42 36.13 36.09 34.95 35.07 Non-Current Liabilities 1.74 0.72 0.87 0.84 -0.68 -0.93 -0.21 -0.22 -0.25 0.92 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 0.11 0.10 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 1.40 0.72 0.67 2.48 2.56 2.55 2.73 2.42 2.48 2.74 Trade Payables 0.44 0.04 0.07 0.11 0.13 0.08 0.03 0.00 0.07 0.33 Other Current Liabilities 0.92 0.53 0.56 2.24 2.30 2.29 2.33 2.31 2.37 2.38 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.05 0.25 0.00 0.00 0.00 Short Term Provisions 0.03 0.15 0.04 0.13 0.13 0.13 0.12 0.11 0.04 0.03 Total Liabilities 48.66 45.92 43.30 43.54 36.79 36.72 39.33 38.97 37.86 39.41 Net Block 6.45 5.33 5.63 4.86 4.21 11.12 3.77 2.68 2.68 7.14 Gross Block 9.01 7.47 7.37 6.32 5.52 12.53 4.52 3.19 2.91 10.99 Accumulated Depreciation 2.56 2.15 1.74 1.45 1.31 1.40 0.75 0.51 0.24 3.84 Non Current Assets 45.30 41.33 31.07 30.50 32.76 34.40 38.56 37.69 36.90 37.32 Capital Work in Progress 0.22 0.47 0.03 0.10 0.24 0.27 0.00 0.02 0.19 0.00 Non Current Investment 24.27 21.06 10.68 10.48 12.93 14.83 26.52 26.81 26.56 24.56 Long Term Loans & Adv. 0.28 0.15 0.15 0.08 0.15 7.96 7.96 8.06 7.35 5.62 Other Non Current Assets 0.00 0.00 0.00 0.13 0.13 0.22 0.32 0.12 0.13 0.00 Current Assets 3.36 4.59 12.23 13.03 4.03 2.33 0.76 1.28 0.97 2.08 Current Investments 2.18 2.00 8.91 3.20 0.11 1.22 0.00 0.33 0.00 0.75 Inventories 0.00 0.00 0.00 0.00 0.00 0.26 0.03 0.01 0.00 0.00 Sundry Debtors 0.61 0.00 0.11 0.25 0.64 0.26 0.36 0.34 0.35 0.42 Cash & Bank 0.28 1.99 0.45 0.31 0.17 0.12 0.34 0.33 0.33 0.44 Other Current Assets 0.29 0.10 2.15 0.00 3.11 0.45 0.03 0.27 0.29 0.47 Short Term Loans & Adv. 0.20 0.50 0.60 9.27 3.11 0.05 0.03 0.14 0.26 0.46 Net Current Assets 1.97 3.86 11.56 10.55 1.47 -0.23 -1.97 -1.14 -1.51 -0.66 Total Assets 48.66 45.92 43.30 43.53 36.79 36.73 39.32 38.97 37.87 39.40

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 0.69 3.08 -2.96 3.21 1.35 0.16 0.65 -0.60 -1.65 0.58 PBT 2.78 3.02 1.31 1.85 0.56 1.24 0.19 1.30 5.04 1.66 Adjustment -1.84 -1.84 -0.57 -0.81 0.43 -0.52 0.23 -0.89 -4.75 0.28 Changes in Working Capital 0.47 2.31 -3.33 2.63 0.38 -0.58 0.08 -0.73 -1.94 -1.15 Cash after chg. in Working capital 1.41 3.49 -2.59 3.67 1.37 0.13 0.50 -0.32 -1.65 0.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.72 -0.41 -0.37 -0.46 -0.02 0.02 0.15 -0.28 0.00 -0.21 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 -2.40 -1.55 3.07 -3.11 -1.25 -0.25 -0.89 0.53 1.55 -0.75 Net Fixed Assets -1.29 -0.54 -0.98 -0.66 7.04 -8.28 -1.31 -0.11 7.89 0.80 Net Investments -3.39 -3.47 -5.91 -0.64 3.01 10.47 0.62 -0.58 -1.25 -0.76 Others 2.28 2.46 9.96 -1.81 -11.30 -2.44 -0.20 1.22 -5.09 -0.79 Cash from Financing Activity 0.00 0.00 0.00 0.00 -0.05 -0.20 0.25 0.00 0.00 0.00 Net Cash Inflow / Outflow -1.71 1.54 0.11 0.10 0.05 -0.29 0.01 -0.07 -0.10 -0.18 Opening Cash & Equivalents 1.84 0.30 0.19 0.09 0.05 0.34 0.26 0.33 0.44 0.61 Closing Cash & Equivalent 0.13 1.84 0.30 0.19 0.09 0.05 0.26 0.26 0.33 0.44

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.) 669.95 654.53 614.63 591.84 513.71 516.53 541.70 541.20 524.44 526.08 ROA 2.72% 5.78% 2.52% 3.17% 0.03% 2.37% 0.31% 2.84% 10.45% -25.30% ROE 2.86% 5.98% 2.67% 3.39% 0.03% 2.51% 0.33% 3.01% 11.31% -24.10% ROCE 6.18% 7.00% 3.18% 4.92% 1.61% 3.43% 0.52% 3.60% 14.11% 4.09% Fixed Asset Turnover 0.71 0.73 0.57 0.70 0.35 0.41 0.75 1.38 1.18 0.62 Receivable days 38.01 0.00 16.84 38.81 51.25 32.31 44.66 30.00 16.98 21.85 Inventory Days 0.00 0.00 0.00 0.00 0.00 15.21 2.64 1.07 0.00 0.30 Payable days 103.72 46.51 80.23 73.93 37.45 27.38 5.02 0.00 27.54 21.52 Cash Conversion Cycle -65.71 -46.51 -63.39 -35.12 13.81 20.14 42.29 31.08 -10.55 0.63 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 Interest Cover 0.00 0.00 0.00 0.00 895.82 2509.10 61.48 0.00 0.00 1374.08

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
6th Feb 2026, 00:00 AM

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