Hardwyn India, 541276, HARDWYN Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

777.59
58.88
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

780.94
N/A
1.91

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
19.64
3.88

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
53.18
5.86

PAT CAGR (%)

10 Years
5 Years
3 Years

-
47.50
6.56

P:E (Median)

8 Years
5 Years
3 Years

-
-
86.48

P:BV (Average)

8 Years
5 Years
3 Years

-
-
2.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
54.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 46.41 36.30 27.85% 38.56 34.49 11.80% 43.14 39.87 8.20% 31.95 30.90 3.40%
Expenses 40.81 33.46 21.97% 35.75 28.21 26.73% 36.70 33.93 8.16% 26.50 28.67 -7.57%
EBITDA 5.60 2.83 97.88% 2.80 6.28 -55.41% 6.44 5.94 8.42% 5.45 2.23 144.39%
EBIDTM 12.07% 7.80% 7.27% 18.20% 14.93% 14.90% 17.05% 7.23%
Other Income 0.32 0.36 -11.11% 0.14 0.26 -46.15% 0.03 0.09 -66.67% 0.05 0.03 66.67%
Interest 0.49 0.29 68.97% 0.23 0.58 -60.34% 0.19 0.15 26.67% 0.17 0.16 6.25%
Depreciation 0.47 0.42 11.90% 0.42 0.41 2.44% 0.42 0.41 2.44% 0.38 0.40 -5.00%
PBT 4.95 2.49 98.80% 2.30 5.55 -58.56% 5.86 5.48 6.93% 4.95 1.70 191.18%
Tax 1.53 0.75 104.00% 0.66 1.61 -59.01% 1.71 1.60 6.88% 1.45 0.50 190.00%
PAT 3.42 1.74 96.55% 1.64 3.93 -58.27% 4.15 3.87 7.24% 3.51 1.20 192.50%
PATM 7.38% 4.79% 4.24% 11.41% 9.62% 9.72% 10.98% 3.89%
EPS 0.07 0.04 75.00% 0.03 0.08 -62.50% 0.08 0.08 0.00% 0.07 0.02 250.00%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 57.15 45.64 25.22% 49.08 46.39 5.80% 50.69 51.65 -1.86% 42.94 40.93 4.91%
Expenses 51.43 42.66 20.56% 46.06 39.99 15.18% 43.91 45.43 -3.35% 37.26 38.48 -3.17%
EBITDA 5.72 2.98 91.95% 3.02 6.40 -52.81% 6.77 6.22 8.84% 5.69 2.45 132.24%
EBIDTM 10.01% 6.52% 6.15% 13.79% 13.36% 12.04% 13.25% 5.97%
Other Income 0.32 0.39 -17.95% 0.14 0.26 -46.15% 0.03 0.09 -66.67% 0.05 0.03 66.67%
Interest 0.50 0.29 72.41% 0.23 0.59 -61.02% 0.20 0.16 25.00% 0.17 0.16 6.25%
Depreciation 0.51 0.45 13.33% 0.47 0.44 6.82% 0.46 0.45 2.22% 0.41 0.43 -4.65%
PBT 5.04 2.63 91.63% 2.47 5.63 -56.13% 6.15 5.70 7.89% 5.15 1.89 172.49%
Tax 1.61 0.77 109.09% 0.68 1.64 -58.54% 1.80 1.66 8.43% 1.52 0.55 176.36%
PAT 3.43 1.86 84.41% 1.79 3.99 -55.14% 4.35 4.04 7.67% 3.63 1.34 170.90%
PATM 6.00% 4.08% 3.65% 8.60% 8.59% 7.82% 8.46% 3.27%
EPS 0.07 0.04 75.00% 0.04 0.08 -50.00% 0.09 0.08 12.50% 0.07 0.03 133.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 160.06 141.56 135.50 125.07 84.56 57.74 11.53 42.15 18.15 Net Sales Growth 13.07% 4.47% 8.34% 47.91% 46.45% 400.78% -72.65% 132.23% Cost Of Goods Sold 134.16 113.73 109.87 101.78 72.41 53.04 10.85 41.19 17.89 Gross Profit 25.90 27.84 25.64 23.29 12.15 4.71 0.68 0.96 0.26 GP Margin 16.18% 19.67% 18.92% 18.62% 14.37% 8.16% 5.90% 2.28% 1.43% Total Expenditure 139.76 124.27 119.80 111.88 79.42 55.69 11.06 41.91 18.05 Power & Fuel Cost - 0.10 0.12 0.12 0.08 0.02 0.00 0.00 0.00 % Of Sales - 0.07% 0.09% 0.10% 0.09% 0.03% 0% 0% 0% Employee Cost - 2.90 3.49 3.06 2.22 0.91 0.02 0.10 0.07 % Of Sales - 2.05% 2.58% 2.45% 2.63% 1.58% 0.17% 0.24% 0.39% Manufacturing Exp. - 2.74 1.66 1.79 2.15 0.04 0.00 0.00 0.00 % Of Sales - 1.94% 1.23% 1.43% 2.54% 0.07% 0% 0% 0% General & Admin Exp. - 1.94 1.63 2.72 1.22 0.42 0.14 0.55 0.07 % Of Sales - 1.37% 1.20% 2.17% 1.44% 0.73% 1.21% 1.30% 0.39% Selling & Distn. Exp. - 2.61 2.76 2.38 1.30 1.24 0.02 0.04 0.00 % Of Sales - 1.84% 2.04% 1.90% 1.54% 2.15% 0.17% 0.09% 0% Miscellaneous Exp. - 0.26 0.28 0.03 0.03 0.02 0.02 0.03 0.02 % Of Sales - 0.18% 0.21% 0.02% 0.04% 0.03% 0.17% 0.07% 0.11% EBITDA 20.29 17.29 15.70 13.19 5.14 2.05 0.47 0.24 0.10 EBITDA Margin 12.68% 12.21% 11.59% 10.55% 6.08% 3.55% 4.08% 0.57% 0.55% Other Income 0.54 0.74 0.50 0.71 0.27 0.31 0.00 0.01 0.00 Interest 1.08 1.17 1.16 0.86 0.58 0.21 0.33 0.19 0.00 Depreciation 1.69 1.63 1.12 0.27 0.12 0.04 0.02 0.02 0.00 PBT 18.06 15.22 13.92 12.77 4.72 2.12 0.13 0.04 0.10 Tax 5.35 4.47 4.17 3.74 1.31 0.59 0.03 0.01 0.02 Tax Rate 29.62% 29.37% 29.96% 29.29% 27.75% 27.83% 23.08% 25.00% 20.00% PAT 12.72 10.75 9.75 9.03 3.41 1.54 0.10 0.03 0.07 PAT before Minority Interest 12.72 10.75 9.75 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 0.00 0.00 PAT Margin 7.95% 7.59% 7.20% 7.22% 4.03% 2.67% 0.87% 0.07% 0.39% PAT Growth 18.44% 10.26% 7.97% 164.81% 121.43% 1,440.00% 233.33% -57.14% EPS 0.26 0.22 0.20 0.18 0.07 0.03 0.00 0.00 0.00

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 199.86 184.60 152.85 164.66 Net Sales Growth 8.26% 20.77% -7.17% Cost Of Goods Sold 170.69 153.38 125.50 140.25 Gross Profit 29.17 31.22 27.35 24.40 GP Margin 14.59% 16.91% 17.89% 14.82% Total Expenditure 178.66 166.57 136.36 151.10 Power & Fuel Cost - 0.32 0.34 0.34 % Of Sales - 0.17% 0.22% 0.21% Employee Cost - 4.64 3.73 3.18 % Of Sales - 2.51% 2.44% 1.93% Manufacturing Exp. - 2.85 1.72 2.00 % Of Sales - 1.54% 1.13% 1.21% General & Admin Exp. - 2.49 2.02 2.92 % Of Sales - 1.35% 1.32% 1.77% Selling & Distn. Exp. - 2.62 2.77 2.39 % Of Sales - 1.42% 1.81% 1.45% Miscellaneous Exp. - 0.26 0.29 0.03 % Of Sales - 0.14% 0.19% 0.02% EBITDA 21.20 18.03 16.49 13.56 EBITDA Margin 10.61% 9.77% 10.79% 8.24% Other Income 0.54 0.77 0.50 0.71 Interest 1.10 1.20 1.17 0.86 Depreciation 1.85 1.76 1.21 0.29 PBT 18.81 15.85 14.60 13.11 Tax 5.61 4.62 4.36 3.83 Tax Rate 29.82% 29.15% 29.86% 29.21% PAT 13.20 11.23 10.24 9.28 PAT before Minority Interest 13.20 11.23 10.24 9.28 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 6.60% 6.08% 6.70% 5.64% PAT Growth 17.54% 9.67% 10.34% EPS 0.27 0.23 0.21 0.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 393.09 382.31 372.56 15.35 11.94 10.40 10.30 7.07 Share Capital 48.84 34.89 26.17 10.20 10.20 10.20 10.20 7.00 Total Reserves 344.25 347.43 346.40 5.15 1.74 0.20 0.10 0.07 Non-Current Liabilities -0.07 0.63 -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 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.09 0.09 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 60.28 63.62 38.20 41.69 27.04 2.55 6.89 2.24 Trade Payables 33.53 43.10 27.18 32.40 21.21 2.47 0.94 2.20 Other Current Liabilities 8.84 4.65 0.80 0.77 0.32 0.02 0.00 0.00 Short Term Borrowings 9.14 7.91 4.56 6.60 4.93 0.03 5.93 0.00 Short Term Provisions 8.77 7.95 5.67 1.92 0.59 0.04 0.01 0.03 Total Liabilities 453.30 446.56 410.72 57.02 38.97 12.94 17.19 9.31 Net Block 3.87 4.92 0.90 0.76 0.18 0.05 0.03 0.01 Gross Block 7.08 6.50 1.36 0.95 0.25 0.09 0.04 0.01 Accumulated Depreciation 3.21 1.58 0.46 0.19 0.07 0.04 0.02 0.00 Non Current Assets 352.23 353.28 349.10 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 0.00 0.00 Non Current Investment 348.35 348.35 348.18 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.01 0.01 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 0.00 0.00 Current Assets 101.07 93.28 61.63 56.25 38.77 12.86 17.10 9.31 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 53.90 45.79 31.61 14.05 9.98 0.18 0.00 0.06 Sundry Debtors 31.51 31.10 21.03 30.44 21.23 9.19 17.04 8.85 Cash & Bank 1.92 1.65 1.46 1.15 0.94 0.00 0.00 0.16 Other Current Assets 13.74 0.00 0.00 0.00 6.62 3.49 0.06 0.23 Short Term Loans & Adv. 13.74 14.74 7.53 10.61 6.62 3.49 0.06 0.15 Net Current Assets 40.78 29.67 23.43 14.56 11.73 10.30 10.21 7.07 Total Assets 453.30 446.56 410.73 57.01 38.97 12.95 17.19 9.32

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 393.41 382.48 372.56 Share Capital 48.84 34.89 26.17 Total Reserves 344.57 347.60 346.40 Non-Current Liabilities 0.06 0.68 -0.05 Secured Loans 0.00 0.00 0.01 Unsecured Loans 0.00 0.02 0.00 Long Term Provisions 0.15 0.09 0.00 Current Liabilities 70.45 61.07 40.94 Trade Payables 41.89 38.97 31.20 Other Current Liabilities 10.29 5.95 1.35 Short Term Borrowings 9.14 7.91 4.56 Short Term Provisions 9.13 8.24 3.84 Total Liabilities 469.19 449.18 418.05 Net Block 350.03 351.06 346.87 Gross Block 353.99 353.33 347.93 Accumulated Depreciation 3.96 2.27 1.06 Non Current Assets 350.23 351.07 346.88 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 0.20 0.01 0.01 Other Non Current Assets 0.00 0.00 0.00 Current Assets 118.96 98.11 71.18 Current Investments 0.00 0.00 0.00 Inventories 58.81 49.06 34.95 Sundry Debtors 42.85 31.43 25.05 Cash & Bank 2.03 1.74 1.48 Other Current Assets 15.27 0.03 0.00 Short Term Loans & Adv. 15.27 15.85 9.71 Net Current Assets 48.51 37.04 30.24 Total Assets 469.19 449.18 418.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Cash From Operating Activity 1.41 2.16 3.62 -0.18 -3.60 6.27 -9.06 -6.83 PBT 15.22 13.92 12.77 4.72 0.94 0.06 0.01 0.10 Adjustment 2.81 2.29 1.12 0.70 0.25 0.35 0.20 0.01 Changes in Working Capital -12.04 -9.84 -6.52 -4.27 -5.37 5.83 -9.28 -6.94 Cash after chg. in Working capital 5.98 6.36 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 0.00 0.00 Tax Paid -4.57 -4.20 -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 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.58 -5.31 -0.41 -0.70 -0.16 -0.04 -0.04 -0.01 Net Fixed Assets -0.58 -5.14 -0.41 -0.70 -0.16 -0.05 -0.03 Net Investments 0.00 -0.17 -348.18 0.00 0.00 0.00 0.00 Others 0.00 0.00 348.18 0.00 0.00 0.01 -0.01 Cash from Financing Activity -0.56 3.33 -2.90 1.09 4.69 -6.23 8.94 7.00 Net Cash Inflow / Outflow 0.27 0.19 0.31 0.22 0.93 0.00 -0.16 0.16 Opening Cash & Equivalents 1.65 1.46 1.15 0.94 0.00 0.00 0.16 0.00 Closing Cash & Equivalent 1.92 1.65 1.46 1.15 0.94 0.00 0.00 0.16

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 1.56 2.14 -1.00 PBT 15.85 14.60 13.11 Adjustment 2.96 2.38 1.15 Changes in Working Capital -12.50 -10.45 -11.42 Cash after chg. in Working capital 6.30 6.53 2.85 Interest Paid 0.00 0.00 0.00 Tax Paid -4.74 -4.39 -3.84 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -0.88 -5.57 -0.42 Net Fixed Assets -0.58 -5.14 Net Investments 0.00 -0.17 Others -0.30 -0.26 Cash from Financing Activity -0.39 3.70 1.46 Net Cash Inflow / Outflow 0.29 0.26 0.04 Opening Cash & Equivalents 1.74 1.48 1.43 Closing Cash & Equivalent 2.03 1.74 1.48

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 8.05 7.83 7.63 0.75 7.79 10.16 10.04 10.10 ROA 2.39% 2.28% 3.86% 7.10% 5.92% 0.66% 0.23% 0.78% ROE 2.77% 2.58% 4.66% 24.99% 13.79% 0.97% 0.35% 1.03% ROCE 4.14% 3.93% 6.83% 27.32% 17.13% 3.45% 1.98% 1.40% Fixed Asset Turnover 20.84 34.48 108.36 141.21 341.96 175.61 1674.35 2677.46 Receivable days 80.72 70.21 75.12 111.54 96.17 415.16 112.10 177.96 Inventory Days 128.52 104.25 66.63 51.87 32.12 5.65 0.00 1.25 Payable days 122.97 116.75 106.83 135.11 81.47 56.16 13.92 44.66 Cash Conversion Cycle 86.27 57.71 34.91 28.30 46.81 364.64 98.18 134.55 Total Debt/Equity 0.02 0.02 0.01 0.43 0.41 0.00 0.58 0.00 Interest Cover 13.95 12.98 15.91 9.11 11.14 1.41 1.22 62.91

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 8.05 7.83 7.63 ROA 2.45% 2.36% 2.22% ROE 2.90% 2.71% 2.49% ROCE 4.30% 4.11% 3.70% Fixed Asset Turnover 0.52 0.44 0.47 Receivable days 73.43 67.44 55.52 Inventory Days 106.64 100.30 77.47 Payable days 96.20 102.03 81.19 Cash Conversion Cycle 83.87 65.70 51.80 Total Debt/Equity 0.02 0.02 0.01 Interest Cover 14.21 13.45 16.24

Top Investors:

ginni chadha

narender singh chadha

zimpy kohli

jasbir singh alang

varinder singh sachdeva

atul jain

wajid ahmed

harkanwar singh sethi

Annual Reports:

News Update:

Hardwyn India secures Rs 3.94 crore order
30th May 2026, 14:33 PM

The order is to be executed within 150 days after receiving the advance
Read More
Hardwyn India bags order worth around Rs 4.36 crore
30th May 2026, 10:37 AM

The order is for supply of Telescopic Channel, Floor Spring, Top Patch, Bottom Patch, Pivot, Handle, Bottom Lock and Pantry Pull out
Read More
Hardwyn India launches ISI-certified floor spring
20th Apr 2026, 11:52 AM

These orders reinforce the growing demand for high-quality, certified door control solutions in large-scale infrastructure developments
Read More

Hardwyn India Ltd.

Trading

BSE: 541276 | NSE: HARDWYN

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Hardwyn India Ltd.

Trading

BSE: 541276 | NSE: HARDWYN

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: