Nifty

:

25285.35

Sensex

:

82500.82

103.55 (0.41%)
328.72 (0.40%)

Login

Nifty
Sensex

:
:

25285.35
82500.82

103.55 (0.41%)
328.72 (0.40%)

Hariom Pipe Industries Ltd.

Steel & Iron Products

Rating :

55/99

BSE: 543517 | NSE: HARIOMPIPE

Watchlist

NSE BSE

470.05

10-Oct-2025

Open
High
Low
Previous Close

473.05
473.8
465.8
468.40

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

95682
44953757
695
320.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,454.07
21.44
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,803.60
0.13%
2.44

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

33.80
39.80
28.22

EBITDA CAGR (%)

10 Years
5 Years
3 Years

53.03
38.62
16.46

PAT CAGR (%)

10 Years
5 Years
3 Years

-
32.47
10.13

P:E (Median)

8 Years
5 Years
3 Years

-
-
29.23

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.54

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
15.24

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 460.96 343.18 34.32% 399.70 330.92 20.78% 299.88 280.00 7.10% 314.28 302.15 4.01%
Expenses 403.38 298.63 35.08% 350.85 288.88 21.45% 260.26 247.40 5.20% 271.88 266.32 2.09%
EBITDA 57.58 44.54 29.28% 48.85 42.04 16.20% 39.63 32.60 21.56% 42.41 35.84 18.33%
EBIDTM 12.49% 12.98% 12.22% 12.70% 13.21% 11.64% 13.49% 11.86%
Other Income 1.39 1.02 36.27% 0.45 1.15 -60.87% 0.48 2.00 -76.00% 0.94 0.94 0.00%
Interest 12.43 10.98 13.21% 12.23 9.94 23.04% 12.17 11.17 8.95% 9.53 7.17 32.91%
Depreciation 14.33 11.89 20.52% 13.61 9.66 40.89% 12.54 9.63 30.22% 12.27 9.38 30.81%
PBT 32.21 22.70 41.89% 23.46 23.59 -0.55% 15.39 13.80 11.52% 21.55 20.23 6.52%
Tax 8.60 5.20 65.38% 6.21 6.82 -8.94% 4.17 3.98 4.77% 5.80 5.45 6.42%
PAT 23.61 17.50 34.91% 17.24 16.77 2.80% 11.23 9.81 14.48% 15.75 14.78 6.56%
PATM 5.12% 5.10% 4.31% 5.07% 3.74% 3.50% 5.01% 4.89%
EPS 7.62 5.65 34.87% 5.56 5.41 2.77% 3.62 3.17 14.20% 5.08 4.77 6.50%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 460.96 343.18 34.32% 399.70 330.92 20.78% 0.00 0.00 0 0.00 0.00 0
Expenses 403.39 298.63 35.08% 350.85 288.88 21.45% 0.00 0.00 0 0.00 0.00 0
EBITDA 57.57 44.54 29.25% 48.85 42.04 16.20% 0.00 0.00 0 0.00 0.00 0
EBIDTM 12.49% 12.98% 12.22% 12.70% 0.00% 0.00% 0.00% 0.00%
Other Income 1.39 1.02 36.27% 0.45 1.15 -60.87% 0.00 0.00 0 0.00 0.00 0
Interest 12.43 10.98 13.21% 12.23 9.94 23.04% 0.00 0.00 0 0.00 0.00 0
Depreciation 14.33 11.89 20.52% 13.61 9.66 40.89% 0.00 0.00 0 0.00 0.00 0
PBT 32.20 22.70 41.85% 23.46 23.59 -0.55% 0.00 0.00 0 0.00 0.00 0
Tax 8.60 5.20 65.38% 6.21 6.82 -8.94% 0.00 0.00 0 0.00 0.00 0
PAT 23.60 17.50 34.86% 17.24 16.77 2.80% 0.00 0.00 0 0.00 0.00 0
PATM 5.12% 5.10% 4.31% 5.07% 0.00% 0.00% 0.00% 0.00%
EPS 7.62 5.65 34.87% 5.57 5.81 -4.13% 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,474.82 1,357.05 1,153.19 643.71 430.57 254.14 160.78 87.16 73.81 69.44 84.35 Net Sales Growth 17.40% 17.68% 79.15% 49.50% 69.42% 58.07% 84.47% 18.09% 6.29% -17.68% Cost Of Goods Sold 1,145.89 995.83 873.70 450.96 279.23 168.19 90.66 58.55 59.45 43.46 59.93 Gross Profit 328.93 361.22 279.48 192.76 151.34 85.95 70.12 28.61 14.36 25.97 24.42 GP Margin 22.30% 26.62% 24.24% 29.95% 35.15% 33.82% 43.61% 32.82% 19.46% 37.40% 28.95% Total Expenditure 1,286.37 1,181.62 1,014.59 561.83 374.45 219.86 137.29 80.44 71.32 64.23 80.99 Power & Fuel Cost - 64.77 69.03 67.35 56.06 33.81 36.55 0.00 0.00 0.00 0.00 % Of Sales - 4.77% 5.99% 10.46% 13.02% 13.30% 22.73% 0% 0% 0% 0% Employee Cost - 47.16 38.22 19.25 18.12 5.97 8.30 2.09 1.57 1.45 0.79 % Of Sales - 3.48% 3.31% 2.99% 4.21% 2.35% 5.16% 2.40% 2.13% 2.09% 0.94% Manufacturing Exp. - 58.97 17.28 14.42 14.51 6.45 0.26 0.00 0.00 0.00 0.00 % Of Sales - 4.35% 1.50% 2.24% 3.37% 2.54% 0.16% 0% 0% 0% 0% General & Admin Exp. - 10.84 12.30 7.46 5.84 5.01 1.29 19.80 10.30 19.32 20.27 % Of Sales - 0.80% 1.07% 1.16% 1.36% 1.97% 0.80% 22.72% 13.95% 27.82% 24.03% Selling & Distn. Exp. - 2.59 2.91 1.46 0.40 0.13 0.06 0.00 0.00 0.00 0.00 % Of Sales - 0.19% 0.25% 0.23% 0.09% 0.05% 0.04% 0% 0% 0% 0% Miscellaneous Exp. - 1.46 1.15 0.93 0.29 0.29 0.17 0.00 0.00 0.00 0.00 % Of Sales - 0.11% 0.10% 0.14% 0.07% 0.11% 0.11% 0% 0% 0% 0% EBITDA 188.47 175.43 138.60 81.88 56.12 34.28 23.49 6.72 2.49 5.21 3.36 EBITDA Margin 12.78% 12.93% 12.02% 12.72% 13.03% 13.49% 14.61% 7.71% 3.37% 7.50% 3.98% Other Income 3.26 2.89 5.20 0.75 2.71 0.68 0.37 0.53 0.30 0.24 0.26 Interest 46.36 44.91 32.56 10.38 8.19 7.51 7.37 2.72 2.46 2.26 1.61 Depreciation 52.75 50.31 33.87 9.42 8.11 6.26 5.16 2.19 2.58 3.00 1.97 PBT 92.61 83.10 77.36 62.83 42.54 21.20 11.32 2.34 -2.26 0.19 0.04 Tax 24.78 21.38 20.56 16.62 10.58 6.07 3.42 0.78 -0.66 0.07 -0.01 Tax Rate 26.76% 25.73% 26.58% 26.45% 24.87% 28.63% 30.21% 33.05% 29.46% 36.84% -25.00% PAT 67.83 61.73 56.80 46.21 31.96 15.13 7.91 1.58 -1.57 0.12 0.05 PAT before Minority Interest 67.83 61.73 56.80 46.21 31.96 15.13 7.91 1.58 -1.57 0.12 0.05 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 4.60% 4.55% 4.93% 7.18% 7.42% 5.95% 4.92% 1.81% -2.13% 0.17% 0.06% PAT Growth 15.24% 8.68% 22.92% 44.59% 111.24% 91.28% 400.63% - - 140.00% EPS 21.88 19.91 18.32 14.91 10.31 4.88 2.55 0.51 -0.51 0.04 0.02

Description TTM Mar 25 Mar 24
Net Sales - 1,357.05 1,153.19 Net Sales Growth - 17.68% Cost Of Goods Sold - 995.83 873.70 Gross Profit - 361.22 279.48 GP Margin - 26.62% 24.24% Total Expenditure - 1,181.62 1,014.59 Power & Fuel Cost - 64.77 69.03 % Of Sales - 4.77% 5.99% Employee Cost - 47.16 38.22 % Of Sales - 3.48% 3.31% Manufacturing Exp. - 58.97 17.28 % Of Sales - 4.35% 1.50% General & Admin Exp. - 10.84 12.30 % Of Sales - 0.80% 1.07% Selling & Distn. Exp. - 2.59 2.91 % Of Sales - 0.19% 0.25% Miscellaneous Exp. - 1.46 1.15 % Of Sales - 0.11% 0.10% EBITDA - 175.43 138.60 EBITDA Margin - 12.93% 12.02% Other Income - 2.89 5.20 Interest - 44.91 32.56 Depreciation - 50.31 33.87 PBT - 83.10 77.36 Tax - 21.38 20.56 Tax Rate - 25.73% 26.58% PAT - 61.73 56.80 PAT before Minority Interest - 61.73 56.80 Minority Interest - 0.00 0.00 PAT Margin - 4.55% 4.93% PAT Growth - 8.68% EPS - 19.91 18.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 572.67 464.12 375.17 101.02 70.79 48.30 16.80 15.22 13.47 13.36 Share Capital 30.97 28.87 27.62 16.98 16.96 13.23 7.07 7.07 3.76 3.76 Total Reserves 541.71 417.06 318.52 84.04 53.83 35.07 9.72 8.14 9.72 9.60 Non-Current Liabilities 105.35 129.56 130.99 38.01 37.73 29.56 6.82 8.37 8.24 7.08 Secured Loans 91.96 118.18 123.98 31.57 31.97 18.54 1.44 1.07 1.71 2.42 Unsecured Loans 1.33 1.53 1.21 2.93 1.97 8.63 4.86 7.25 5.81 4.01 Long Term Provisions 0.72 0.44 0.33 0.36 0.21 0.16 0.12 0.10 0.07 0.05 Current Liabilities 518.95 286.57 203.03 76.88 65.22 61.82 23.67 26.64 18.99 15.39 Trade Payables 186.39 18.91 16.31 10.39 4.30 14.93 4.49 9.62 3.25 2.26 Other Current Liabilities 45.03 42.73 33.56 18.52 26.61 12.84 2.19 1.66 1.54 1.42 Short Term Borrowings 279.88 221.92 148.69 41.37 31.96 32.51 16.43 15.33 14.13 11.69 Short Term Provisions 7.66 3.01 4.47 6.61 2.35 1.55 0.56 0.04 0.06 0.03 Total Liabilities 1,196.97 880.25 709.19 215.91 173.74 139.68 47.29 50.23 40.70 35.83 Net Block 423.83 366.22 134.53 53.56 58.90 49.50 11.71 13.22 15.03 12.22 Gross Block 558.80 452.10 186.82 96.71 93.94 78.28 30.87 30.23 29.46 23.65 Accumulated Depreciation 134.98 85.87 52.30 43.15 35.05 28.79 19.16 17.01 14.43 11.43 Non Current Assets 444.31 398.65 279.52 65.46 68.08 50.26 11.73 13.23 15.03 16.39 Capital Work in Progress 11.65 13.14 103.19 10.06 8.33 0.13 0.00 0.00 0.00 4.16 Non Current Investment 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 4.20 6.20 40.80 1.18 0.21 0.02 0.02 0.01 0.00 0.00 Other Non Current Assets 4.54 13.09 1.01 0.67 0.64 0.62 0.00 0.00 0.00 0.00 Current Assets 752.67 481.59 429.66 150.45 105.66 89.42 35.56 37.00 25.67 19.44 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 426.70 296.54 212.17 114.79 80.08 59.53 26.53 21.42 18.28 11.18 Sundry Debtors 202.49 122.07 86.12 26.90 19.63 22.78 5.59 9.57 5.76 5.53 Cash & Bank 50.79 31.79 104.72 0.49 0.88 1.67 0.33 0.64 0.18 0.38 Other Current Assets 72.69 3.34 0.23 0.21 5.07 5.44 3.10 5.37 1.45 2.34 Short Term Loans & Adv. 71.05 27.84 26.42 8.06 4.36 5.25 2.33 4.67 0.73 1.87 Net Current Assets 233.72 195.02 226.63 73.56 40.45 27.60 11.89 10.36 6.68 4.05 Total Assets 1,196.98 880.24 709.18 215.91 173.74 139.68 47.29 50.23 40.70 35.83

Description Mar 25 Mar 24
Shareholder's Funds 572.67 464.12 Share Capital 30.97 28.87 Total Reserves 541.71 417.06 Non-Current Liabilities 105.35 129.56 Secured Loans 91.96 118.18 Unsecured Loans 1.33 1.53 Long Term Provisions 0.72 0.44 Current Liabilities 518.85 286.57 Trade Payables 186.39 18.91 Other Current Liabilities 44.93 42.73 Short Term Borrowings 279.88 221.92 Short Term Provisions 7.66 3.01 Total Liabilities 1,196.87 880.25 Net Block 423.83 366.22 Gross Block 558.80 452.10 Accumulated Depreciation 134.98 85.87 Non Current Assets 444.21 398.65 Capital Work in Progress 11.65 13.14 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 4.20 6.20 Other Non Current Assets 4.54 13.09 Current Assets 752.67 481.59 Current Investments 0.00 0.00 Inventories 426.70 296.54 Sundry Debtors 202.49 122.07 Cash & Bank 50.79 31.79 Other Current Assets 72.69 3.34 Short Term Loans & Adv. 71.05 27.84 Net Current Assets 233.81 195.02 Total Assets 1,196.88 880.24

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 78.63 4.96 -100.57 3.72 10.43 0.52 4.00 -1.63 0.14 -1.69 PBT 83.10 77.36 62.83 42.54 21.20 11.32 2.36 -2.24 0.19 0.04 Adjustment 92.53 62.53 19.06 13.58 13.09 12.17 4.91 5.04 5.26 3.58 Changes in Working Capital -82.25 -116.89 -164.72 -45.64 -19.99 -21.11 -2.93 -4.42 -5.28 -5.22 Cash after chg. in Working capital 93.38 23.00 -82.84 10.48 14.29 2.38 4.34 -1.62 0.17 -1.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -14.75 -18.04 -17.73 -6.76 -3.86 -1.86 -0.34 -0.02 -0.03 -0.09 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 -85.72 -181.59 -221.52 -4.16 -23.47 -12.04 -0.67 -0.75 -1.62 -1.87 Net Fixed Assets -105.21 -175.23 -183.24 -4.50 -23.86 -47.54 -0.64 -0.77 -1.65 -1.89 Net Investments -0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 19.59 -6.36 -38.28 0.34 0.39 35.50 -0.03 0.02 0.03 0.02 Cash from Financing Activity 31.32 74.37 426.06 -0.21 12.09 9.21 -3.64 2.85 1.28 3.89 Net Cash Inflow / Outflow 24.23 -102.26 103.97 -0.65 -0.95 -2.31 -0.31 0.46 -0.20 0.33 Opening Cash & Equivalents 1.78 104.04 0.07 0.72 1.67 3.98 0.64 0.18 0.38 0.05 Closing Cash & Equivalent 26.01 1.78 104.04 0.07 0.72 1.67 0.33 0.64 0.18 0.38

Description Mar 25 Mar 24
Cash From Operating Activity 78.53 4.96 PBT 83.10 77.36 Adjustment 92.53 62.53 Changes in Working Capital -82.35 -116.89 Cash after chg. in Working capital 93.28 23.00 Interest Paid 0.00 0.00 Tax Paid -14.75 -18.04 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -85.72 -181.59 Net Fixed Assets -105.21 Net Investments -0.10 Others 19.59 Cash from Financing Activity 31.32 74.37 Net Cash Inflow / Outflow 24.13 -102.26 Opening Cash & Equivalents 1.78 104.04 Closing Cash & Equivalent 25.91 1.78

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 184.93 154.49 125.34 59.50 41.74 36.50 68.29 58.82 68.25 67.55 ROA 5.94% 7.15% 9.99% 16.40% 9.66% 6.51% 3.24% -3.46% 0.32% 0.14% ROE 12.12% 14.34% 20.67% 37.20% 25.41% 18.74% 14.90% -14.83% 1.07% 0.42% ROCE 14.16% 14.60% 17.03% 29.89% 21.47% 17.94% 12.68% 0.59% 7.19% 5.51% Fixed Asset Turnover 3.32 4.52 5.96 6.25 3.51 2.62 3.34 2.81 3.06 3.97 Receivable days 35.30 26.29 24.43 14.25 25.58 32.00 27.15 33.32 25.35 19.26 Inventory Days 78.67 64.25 70.68 59.70 84.21 94.80 85.88 86.28 66.15 36.48 Payable days 37.62 7.36 10.81 9.60 20.86 25.82 39.74 35.07 19.94 11.51 Cash Conversion Cycle 76.34 83.19 84.30 64.35 88.93 100.98 73.29 84.52 71.56 44.22 Total Debt/Equity 0.70 0.83 0.86 0.87 1.13 1.41 1.41 1.60 1.66 1.42 Interest Cover 2.85 3.38 7.05 6.20 3.82 2.54 1.87 0.09 1.08 1.02

Description Mar 25 Mar 24
Book Value (Rs.) 184.93 154.49 ROA 5.94% 6.45% ROE 12.12% 12.74% ROCE 14.16% 13.16% Fixed Asset Turnover 3.32 3.20 Receivable days 35.30 30.84 Inventory Days 78.67 74.91 Payable days 37.62 7.90 Cash Conversion Cycle 76.34 97.84 Total Debt/Equity 0.70 0.83 Interest Cover 2.85 3.38

Top Investors:

malabar india fund limited

dha prime life sciences llp

suresh bhatia huf

vanaja sundar iyer

Annual Reports:

News Update:

Hariom Pipe Industries inks MoU with Government of Maharashtra
19th Sep 2025, 16:42 PM

As per the agreement, HPIL proposed to invest upto Rs 3,135 crore
Read More
Hariom Pipe Inds. - Quarterly Results
8th Aug 2025, 12:00 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