Nifty

:

25112.40

Sensex

:

82408.17

319.15 (1.29%)
1046.30 (1.29%)

Login

Nifty
Sensex

:
:

25112.40
82408.17

319.15 (1.29%)
1046.30 (1.29%)

Hardwyn India Ltd.

Aluminium & Aluminium Products

Rating :

37/99

BSE: 541276 | NSE: HARDWYN

Watchlist

NSE BSE

14.20

20-Jun-2025

Open
High
Low
Previous Close

13.96
14.2
13.96
14.25

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

298334
4186723.92
33.92
10.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

693.58
62.97
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

700.69
N/A
1.80

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
63.69
17.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
101.73
25.02

PAT CAGR (%)

10 Years
5 Years
3 Years

-
149.92
41.93

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 36.30 36.94 -1.73% 34.49 35.06 -1.63% 39.87 36.34 9.71% 30.90 27.16 13.77%
Expenses 33.46 31.13 7.48% 28.21 28.70 -1.71% 33.93 34.27 -0.99% 28.67 25.71 11.51%
EBITDA 2.83 5.81 -51.29% 6.28 6.37 -1.41% 5.94 2.08 185.58% 2.23 1.45 53.79%
EBIDTM 7.80% 15.74% 18.20% 18.16% 14.90% 5.71% 7.23% 5.34%
Other Income 0.36 0.15 140.00% 0.26 0.07 271.43% 0.09 0.08 12.50% 0.03 0.20 -85.00%
Interest 0.29 0.29 0.00% 0.58 0.51 13.73% 0.15 0.20 -25.00% 0.16 0.16 0.00%
Depreciation 0.42 0.87 -51.72% 0.41 0.13 215.38% 0.41 0.06 583.33% 0.40 0.06 566.67%
PBT 2.49 4.80 -48.12% 5.55 5.79 -4.15% 5.48 1.90 188.42% 1.70 1.42 19.72%
Tax 0.75 1.51 -50.33% 1.61 1.69 -4.73% 1.60 0.56 185.71% 0.50 0.42 19.05%
PAT 1.74 3.30 -47.27% 3.93 4.11 -4.38% 3.87 1.35 186.67% 1.20 1.00 20.00%
PATM 4.79% 8.93% 11.41% 11.71% 9.72% 3.70% 3.89% 3.70%
EPS 0.04 0.07 -42.86% 0.08 0.08 0.00% 0.08 0.03 166.67% 0.02 0.02 0.00%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 45.64 44.15 3.37% 46.39 39.90 16.27% 51.65 31.94 61.71% 40.93 36.86 11.04%
Expenses 42.66 38.18 11.73% 39.99 33.25 20.27% 45.43 29.67 53.12% 38.48 35.26 9.13%
EBITDA 2.98 5.97 -50.08% 6.40 6.65 -3.76% 6.22 2.27 174.01% 2.45 1.60 53.12%
EBIDTM 6.52% 13.52% 13.79% 16.66% 12.04% 7.09% 5.97% 4.34%
Other Income 0.39 0.15 160.00% 0.26 0.07 271.43% 0.09 0.08 12.50% 0.03 0.20 -85.00%
Interest 0.29 0.30 -3.33% 0.59 0.51 15.69% 0.16 0.20 -20.00% 0.16 0.16 0.00%
Depreciation 0.45 0.94 -52.13% 0.44 0.14 214.29% 0.45 0.07 542.86% 0.43 0.07 514.29%
PBT 2.63 4.88 -46.11% 5.63 6.07 -7.25% 5.70 2.09 172.73% 1.89 1.56 21.15%
Tax 0.77 1.54 -50.00% 1.64 1.76 -6.82% 1.66 0.61 172.13% 0.55 0.45 22.22%
PAT 1.86 3.33 -44.14% 3.99 4.31 -7.42% 4.04 1.48 172.97% 1.34 1.11 20.72%
PATM 4.08% 7.55% 8.60% 10.80% 7.82% 4.64% 3.27% 3.01%
EPS 0.04 0.07 -42.86% 0.08 0.09 -11.11% 0.08 0.03 166.67% 0.03 0.02 50.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 141.56 135.50 125.07 84.56 57.74 11.53 42.15 18.15 Net Sales Growth 4.47% 8.34% 47.91% 46.45% 400.78% -72.65% 132.23% Cost Of Goods Sold 118.51 109.87 101.78 72.41 53.04 10.85 41.19 17.89 Gross Profit 23.05 25.64 23.29 12.15 4.71 0.68 0.96 0.26 GP Margin 16.28% 18.92% 18.62% 14.37% 8.16% 5.90% 2.28% 1.43% Total Expenditure 124.27 119.80 111.88 79.42 55.69 11.06 41.91 18.05 Power & Fuel Cost - 0.12 0.12 0.08 0.02 0.00 0.00 0.00 % Of Sales - 0.09% 0.10% 0.09% 0.03% 0% 0% 0% Employee Cost - 3.49 3.06 2.22 0.91 0.02 0.10 0.07 % Of Sales - 2.58% 2.45% 2.63% 1.58% 0.17% 0.24% 0.39% Manufacturing Exp. - 1.66 1.79 2.15 0.04 0.00 0.00 0.00 % Of Sales - 1.23% 1.43% 2.54% 0.07% 0% 0% 0% General & Admin Exp. - 1.63 2.72 1.22 0.42 0.14 0.55 0.07 % Of Sales - 1.20% 2.17% 1.44% 0.73% 1.21% 1.30% 0.39% Selling & Distn. Exp. - 2.76 2.38 1.30 1.24 0.02 0.04 0.00 % Of Sales - 2.04% 1.90% 1.54% 2.15% 0.17% 0.09% 0% Miscellaneous Exp. - 0.28 0.03 0.03 0.02 0.02 0.03 0.02 % Of Sales - 0.21% 0.02% 0.04% 0.03% 0.17% 0.07% 0.11% EBITDA 17.28 15.70 13.19 5.14 2.05 0.47 0.24 0.10 EBITDA Margin 12.21% 11.59% 10.55% 6.08% 3.55% 4.08% 0.57% 0.55% Other Income 0.74 0.50 0.71 0.27 0.31 0.00 0.01 0.00 Interest 1.18 1.16 0.86 0.58 0.21 0.33 0.19 0.00 Depreciation 1.64 1.12 0.27 0.12 0.04 0.02 0.02 0.00 PBT 15.22 13.92 12.77 4.72 2.12 0.13 0.04 0.10 Tax 4.46 4.17 3.74 1.31 0.59 0.03 0.01 0.02 Tax Rate 29.30% 29.96% 29.29% 27.75% 27.83% 23.08% 25.00% 20.00% PAT 10.74 9.75 9.03 3.41 1.54 0.10 0.03 0.07 PAT before Minority Interest 10.74 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 PAT Margin 7.59% 7.20% 7.22% 4.03% 2.67% 0.87% 0.07% 0.39% PAT Growth 10.04% 7.97% 164.81% 121.43% 1,440.00% 233.33% -57.14% EPS 0.22 0.20 0.18 0.07 0.03 0.00 0.00 0.00

Description TTM Mar 24 Mar 23
Net Sales 184.61 152.85 164.66 Net Sales Growth 20.78% -7.17% Cost Of Goods Sold 158.33 125.50 140.25 Gross Profit 26.28 27.35 24.40 GP Margin 14.24% 17.89% 14.82% Total Expenditure 166.56 136.36 151.10 Power & Fuel Cost - 0.00 0.34 % Of Sales - 0% 0.21% Employee Cost - 3.73 3.18 % Of Sales - 2.44% 1.93% Manufacturing Exp. - 1.72 2.00 % Of Sales - 1.13% 1.21% General & Admin Exp. - 3.99 2.92 % Of Sales - 2.61% 1.77% Selling & Distn. Exp. - 1.43 2.39 % Of Sales - 0.94% 1.45% Miscellaneous Exp. - 0.00 0.03 % Of Sales - 0% 0.02% EBITDA 18.05 16.49 13.56 EBITDA Margin 9.78% 10.79% 8.24% Other Income 0.77 0.50 0.71 Interest 1.20 1.17 0.86 Depreciation 1.77 1.21 0.29 PBT 15.85 14.60 13.11 Tax 4.62 4.36 3.83 Tax Rate 29.15% 29.86% 29.21% PAT 11.23 10.24 9.28 PAT before Minority Interest 11.23 10.24 9.28 Minority Interest 0.00 0.00 0.00 PAT Margin 6.08% 6.70% 5.64% PAT Growth 9.78% 10.34% EPS 0.23 0.21 0.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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

Description Mar 24 Mar 23
Shareholder's Funds 382.48 372.56 Share Capital 34.89 26.17 Total Reserves 347.60 346.40 Non-Current Liabilities 0.68 -0.05 Secured Loans 0.00 0.01 Unsecured Loans 0.02 0.00 Long Term Provisions 0.09 0.00 Current Liabilities 57.23 40.94 Trade Payables 38.97 31.20 Other Current Liabilities 5.95 1.35 Short Term Borrowings 7.91 4.56 Short Term Provisions 4.39 3.84 Total Liabilities 445.34 418.05 Net Block 351.06 346.87 Gross Block 353.33 347.93 Accumulated Depreciation 2.27 1.06 Non Current Assets 351.07 346.88 Capital Work in Progress 0.00 0.00 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 0.01 0.01 Other Non Current Assets 0.00 0.00 Current Assets 94.27 71.18 Current Investments 0.00 0.00 Inventories 49.06 34.95 Sundry Debtors 31.43 25.05 Cash & Bank 1.74 1.48 Other Current Assets 12.04 0.00 Short Term Loans & Adv. 12.01 9.71 Net Current Assets 37.04 30.24 Total Assets 445.34 418.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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

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

Financial Ratios

Standalone /

Consolidated

Right to Left

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

Description Mar 24 Mar 23
Book Value (Rs.) 7.83 7.63 ROA 2.37% 2.22% ROE 2.71% 2.49% ROCE 4.11% 3.70% Fixed Asset Turnover 0.44 0.47 Receivable days 67.44 55.52 Inventory Days 100.30 77.47 Payable days 102.03 81.19 Cash Conversion Cycle 65.70 51.80 Total Debt/Equity 0.02 0.01 Interest Cover 13.45 16.24

Top Investors:

narender singh chadha

harkanwar singh sethi

varinder singh sachdeva

mehar raj singh chadha

jasbir singh alang

gurjeet kaur dang

Annual Reports:

News Update:

No Latest News!

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