Nifty

:

25549.00

Sensex

:

83755.87

304.25 (1.21%)
1000.36 (1.21%)

Login

Nifty
Sensex

:
:

25549.00
83755.87

304.25 (1.21%)
1000.36 (1.21%)

Hariom Pipe Industries Ltd.

Steel & Iron Products

Rating :

57/99

BSE: 543517 | NSE: HARIOMPIPE

Watchlist

NSE BSE

404.65

26-Jun-2025

Open
High
Low
Previous Close

400.7
409.9
399.5
398.15

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

142195
57404529.9
888.75
320.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,254.02
20.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,603.56
0.15%
2.16

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

32.44
48.30
38.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

38.83
42.62
19.82

PAT CAGR (%)

10 Years
5 Years
3 Years

85.15
48.33
21.13

P:E (Median)

8 Years
5 Years
3 Years

-
-
29.25

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
15.47

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 399.70 330.92 20.78% 299.88 280.00 7.10% 314.28 302.15 4.01% 343.18 240.12 42.92%
Expenses 350.85 288.88 21.45% 260.26 247.40 5.20% 271.88 266.32 2.09% 298.63 212.00 40.86%
EBITDA 48.85 42.04 16.20% 39.63 32.60 21.56% 42.41 35.84 18.33% 44.54 28.12 58.39%
EBIDTM 12.22% 12.70% 13.21% 11.64% 13.49% 11.86% 12.98% 11.71%
Other Income 0.45 1.15 -60.87% 0.48 2.00 -76.00% 0.94 0.94 0.00% 1.02 1.11 -8.11%
Interest 12.23 9.94 23.04% 12.17 11.17 8.95% 9.53 7.17 32.91% 10.98 4.29 155.94%
Depreciation 13.61 9.66 40.89% 12.54 9.63 30.22% 12.27 9.38 30.81% 11.89 5.19 129.09%
PBT 23.46 23.59 -0.55% 15.39 13.80 11.52% 21.55 20.23 6.52% 22.70 19.75 14.94%
Tax 6.21 6.82 -8.94% 4.17 3.98 4.77% 5.80 5.45 6.42% 5.20 4.30 20.93%
PAT 17.24 16.77 2.80% 11.23 9.81 14.48% 15.75 14.78 6.56% 17.50 15.44 13.34%
PATM 4.31% 5.07% 3.74% 3.50% 5.01% 4.89% 5.10% 6.43%
EPS 5.56 5.41 2.77% 3.62 3.17 14.20% 5.08 4.77 6.50% 5.65 4.98 13.45%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 399.70 330.92 20.78% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 350.85 288.88 21.45% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 48.85 42.04 16.20% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 12.22% 12.70% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.45 1.15 -60.87% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 12.23 9.94 23.04% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 13.61 9.66 40.89% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 23.46 23.59 -0.55% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 6.21 6.82 -8.94% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 17.24 16.77 2.80% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 4.31% 5.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 5.57 5.81 -4.13% 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,357.04 1,153.19 643.71 430.57 254.14 160.78 87.16 73.81 69.44 84.35 78.04 Net Sales Growth 17.68% 79.15% 49.50% 69.42% 58.07% 84.47% 18.09% 6.29% -17.68% 8.09% Cost Of Goods Sold 1,047.60 873.70 450.96 279.23 168.19 90.66 58.55 59.45 43.46 59.93 56.39 Gross Profit 309.44 279.48 192.76 151.34 85.95 70.12 28.61 14.36 25.97 24.42 21.65 GP Margin 22.80% 24.24% 29.95% 35.15% 33.82% 43.61% 32.82% 19.46% 37.40% 28.95% 27.74% Total Expenditure 1,181.62 1,014.59 561.83 374.45 219.86 137.29 80.44 71.32 64.23 80.99 72.87 Power & Fuel Cost - 69.03 67.35 56.06 33.81 36.55 0.00 0.00 0.00 0.00 0.00 % Of Sales - 5.99% 10.46% 13.02% 13.30% 22.73% 0% 0% 0% 0% 0% Employee Cost - 38.22 19.25 18.12 5.97 8.30 2.09 1.57 1.45 0.79 1.03 % Of Sales - 3.31% 2.99% 4.21% 2.35% 5.16% 2.40% 2.13% 2.09% 0.94% 1.32% Manufacturing Exp. - 17.28 14.42 14.51 6.45 0.26 0.00 0.00 0.00 0.00 0.00 % Of Sales - 1.50% 2.24% 3.37% 2.54% 0.16% 0% 0% 0% 0% 0% General & Admin Exp. - 12.30 7.46 5.84 5.01 1.29 19.80 10.30 19.32 20.27 15.45 % Of Sales - 1.07% 1.16% 1.36% 1.97% 0.80% 22.72% 13.95% 27.82% 24.03% 19.80% Selling & Distn. Exp. - 2.91 1.46 0.40 0.13 0.06 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.25% 0.23% 0.09% 0.05% 0.04% 0% 0% 0% 0% 0% Miscellaneous Exp. - 1.15 0.93 0.29 0.29 0.17 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.10% 0.14% 0.07% 0.11% 0.11% 0% 0% 0% 0% 0% EBITDA 175.43 138.60 81.88 56.12 34.28 23.49 6.72 2.49 5.21 3.36 5.17 EBITDA Margin 12.93% 12.02% 12.72% 13.03% 13.49% 14.61% 7.71% 3.37% 7.50% 3.98% 6.62% Other Income 2.89 5.20 0.75 2.71 0.68 0.37 0.53 0.30 0.24 0.26 0.20 Interest 44.91 32.56 10.38 8.19 7.51 7.37 2.72 2.46 2.26 1.61 2.11 Depreciation 50.31 33.87 9.42 8.11 6.26 5.16 2.19 2.58 3.00 1.97 2.24 PBT 83.10 77.36 62.83 42.54 21.20 11.32 2.34 -2.26 0.19 0.04 1.02 Tax 21.38 20.56 16.62 10.58 6.07 3.42 0.78 -0.66 0.07 -0.01 0.37 Tax Rate 25.73% 26.58% 26.45% 24.87% 28.63% 30.21% 33.05% 29.46% 36.84% -25.00% 36.27% PAT 61.72 56.80 46.21 31.96 15.13 7.91 1.58 -1.57 0.12 0.05 0.65 PAT before Minority Interest 61.72 56.80 46.21 31.96 15.13 7.91 1.58 -1.57 0.12 0.05 0.65 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 4.55% 4.93% 7.18% 7.42% 5.95% 4.92% 1.81% -2.13% 0.17% 0.06% 0.83% PAT Growth 8.66% 22.92% 44.59% 111.24% 91.28% 400.63% - - 140.00% -92.31% EPS 19.91 18.32 14.91 10.31 4.88 2.55 0.51 -0.51 0.04 0.02 0.21

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 464.12 375.17 101.02 70.79 48.30 16.80 15.22 13.47 13.36 13.31 Share Capital 28.87 27.62 16.98 16.96 13.23 7.07 7.07 3.76 3.76 3.76 Total Reserves 417.06 318.52 84.04 53.83 35.07 9.72 8.14 9.72 9.60 9.55 Non-Current Liabilities 129.56 130.99 38.01 37.73 29.56 6.82 8.37 8.24 7.08 5.20 Secured Loans 118.18 123.98 31.57 31.97 18.54 1.44 1.07 1.71 2.42 1.76 Unsecured Loans 1.53 1.21 2.93 1.97 8.63 4.86 7.25 5.81 4.01 2.72 Long Term Provisions 0.44 0.33 0.36 0.21 0.16 0.12 0.10 0.07 0.05 0.03 Current Liabilities 286.57 203.03 76.88 65.22 61.82 23.67 26.64 18.99 15.39 12.79 Trade Payables 18.91 16.31 10.39 4.30 14.93 4.49 9.62 3.25 2.26 1.60 Other Current Liabilities 42.73 33.56 18.52 26.61 12.84 2.19 1.66 1.54 1.42 2.85 Short Term Borrowings 221.92 148.69 41.37 31.96 32.51 16.43 15.33 14.13 11.69 8.14 Short Term Provisions 3.01 4.47 6.61 2.35 1.55 0.56 0.04 0.06 0.03 0.22 Total Liabilities 880.25 709.19 215.91 173.74 139.68 47.29 50.23 40.70 35.83 31.30 Net Block 366.22 134.53 53.56 58.90 49.50 11.71 13.22 15.03 12.22 13.96 Gross Block 452.10 186.82 96.71 93.94 78.28 30.87 30.23 29.46 23.65 23.42 Accumulated Depreciation 85.87 52.30 43.15 35.05 28.79 19.16 17.01 14.43 11.43 9.46 Non Current Assets 398.65 279.52 65.46 68.08 50.26 11.73 13.23 15.03 16.39 16.46 Capital Work in Progress 13.14 103.19 10.06 8.33 0.13 0.00 0.00 0.00 4.16 2.50 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.20 40.80 1.18 0.21 0.02 0.02 0.01 0.00 0.00 0.00 Other Non Current Assets 13.09 1.01 0.67 0.64 0.62 0.00 0.00 0.00 0.00 0.00 Current Assets 481.59 429.66 150.45 105.66 89.42 35.56 37.00 25.67 19.44 14.84 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 296.54 212.17 114.79 80.08 59.53 26.53 21.42 18.28 11.18 7.50 Sundry Debtors 122.07 86.12 26.90 19.63 22.78 5.59 9.57 5.76 5.53 4.33 Cash & Bank 31.79 104.72 0.49 0.88 1.67 0.33 0.64 0.18 0.38 0.05 Other Current Assets 31.18 0.23 0.21 0.71 5.44 3.10 5.37 1.45 2.34 2.97 Short Term Loans & Adv. 27.84 26.42 8.06 4.36 5.25 2.33 4.67 0.73 1.87 2.57 Net Current Assets 195.02 226.63 73.56 40.45 27.60 11.89 10.36 6.68 4.05 2.05 Total Assets 880.24 709.18 215.91 173.74 139.68 47.29 50.23 40.70 35.83 31.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 4.96 -100.57 3.72 10.43 0.52 4.00 -1.63 0.14 -1.69 0.46 PBT 77.36 62.83 42.54 21.20 11.32 2.36 -2.24 0.19 0.04 1.02 Adjustment 62.53 19.06 13.58 13.09 12.17 4.91 5.04 5.26 3.58 4.35 Changes in Working Capital -116.89 -164.72 -45.64 -19.99 -21.11 -2.93 -4.42 -5.28 -5.22 -4.54 Cash after chg. in Working capital 23.00 -82.84 10.48 14.29 2.38 4.34 -1.62 0.17 -1.60 0.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.04 -17.73 -6.76 -3.86 -1.86 -0.34 -0.02 -0.03 -0.09 -0.38 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 -181.59 -221.52 -4.16 -23.47 -12.04 -0.67 -0.75 -1.62 -1.87 -3.62 Net Fixed Assets -175.23 -183.24 -4.50 -23.86 -47.54 -0.64 -0.77 -1.65 -1.89 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -6.36 -38.28 0.34 0.39 35.50 -0.03 0.02 0.03 0.02 Cash from Financing Activity 74.37 426.06 -0.21 12.09 9.21 -3.64 2.85 1.28 3.89 2.87 Net Cash Inflow / Outflow -102.26 103.97 -0.65 -0.95 -2.31 -0.31 0.46 -0.20 0.33 -0.29 Opening Cash & Equivalents 104.04 0.07 0.72 1.67 3.98 0.64 0.18 0.38 0.05 0.35 Closing Cash & Equivalent 1.78 104.04 0.07 0.72 1.67 0.33 0.64 0.18 0.38 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 154.49 125.34 59.50 41.74 36.50 68.29 58.82 68.25 67.55 67.27 ROA 7.15% 9.99% 16.40% 9.66% 6.51% 3.24% -3.46% 0.32% 0.14% 2.09% ROE 14.34% 20.67% 37.20% 25.41% 18.74% 14.90% -14.83% 1.07% 0.42% 5.84% ROCE 14.60% 17.03% 29.89% 21.47% 17.94% 12.68% 0.59% 7.19% 5.51% 11.34% Fixed Asset Turnover 4.52 5.96 6.25 3.51 2.62 3.34 2.81 3.06 3.97 3.67 Receivable days 26.29 24.43 14.25 25.58 32.00 27.15 33.32 25.35 19.26 18.39 Inventory Days 64.25 70.68 59.70 84.21 94.80 85.88 86.28 66.15 36.48 31.86 Payable days 7.36 10.81 9.60 20.86 25.82 39.74 35.07 19.94 11.51 9.33 Cash Conversion Cycle 83.19 84.30 64.35 88.93 100.98 73.29 84.52 71.56 44.22 40.92 Total Debt/Equity 0.83 0.86 0.87 1.13 1.41 1.41 1.60 1.66 1.42 1.08 Interest Cover 3.38 7.05 6.20 3.82 2.54 1.87 0.09 1.08 1.02 1.48

Top Investors:

malabar india fund limited

dha prime life sciences llp

vanaja sundar iyer

suresh bhatia huf .

Annual Reports:

News Update:

Hariom Pipe Industries incorporates wholly owned subsidiary
21st Mar 2025, 15:42 PM

The incorporation of subsidiary aligns with the company's strategic objective to expand its business
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