Nifty

:

25405.30

Sensex

:

83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Login

Nifty
Sensex

:
:

25405.30
83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Hindustan Hardy Ltd.

Auto Ancillary

Rating :

78/99

BSE: 505893 | NSE: Not Listed

Watchlist

NSE BSE

1089.20

03-Jul-2025

Open
High
Low
Previous Close

1136
1136
1053.3
1089.00

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

860
923974
1136
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

163.21
24.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

167.13
0.26%
5.53

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.63
11.65
2.73

EBITDA CAGR (%)

10 Years
5 Years
3 Years

22.23
57.74
5.01

PAT CAGR (%)

10 Years
5 Years
3 Years

-
176.75
9.79

P:E (Median)

8 Years
5 Years
3 Years

15.09
14.32
15.36

P:BV (Average)

8 Years
5 Years
3 Years

3.13
3.18
3.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.54
9.92
11.04

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 25.10 18.05 39.06% 19.90 16.85 18.10% 19.92 16.54 20.44% 16.53 16.40 0.79%
Expenses 21.35 16.02 33.27% 18.08 15.14 19.42% 17.07 15.12 12.90% 15.22 14.04 8.40%
EBITDA 3.75 2.03 84.73% 1.82 1.71 6.43% 2.85 1.41 102.13% 1.31 2.36 -44.49%
EBIDTM 14.96% 11.26% 9.15% 10.14% 14.30% 8.54% 7.94% 14.39%
Other Income 0.23 0.04 475.00% 0.07 0.15 -53.33% 0.18 0.00 0 0.04 0.11 -63.64%
Interest 0.09 0.08 12.50% 0.00 0.05 -100.00% 0.05 0.05 0.00% 0.04 0.07 -42.86%
Depreciation 0.31 0.25 24.00% 0.29 0.26 11.54% 0.27 0.24 12.50% 0.25 0.23 8.70%
PBT 3.58 1.75 104.57% 1.60 1.55 3.23% 2.70 1.12 141.07% 1.06 2.17 -51.15%
Tax 0.95 0.48 97.92% 0.38 0.39 -2.56% 0.76 0.29 162.07% 0.27 0.56 -51.79%
PAT 2.64 1.27 107.87% 1.23 1.16 6.03% 1.94 0.83 133.73% 0.79 1.61 -50.93%
PATM 10.50% 7.02% 6.16% 6.88% 9.72% 5.01% 4.80% 9.82%
EPS 17.57 8.45 107.93% 8.17 7.73 5.69% 12.91 5.53 133.45% 5.29 10.74 -50.74%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 81.45 67.84 63.09 62.58 44.61 39.10 46.60 37.91 36.85 55.15 52.35 Net Sales Growth 20.06% 7.53% 0.81% 40.28% 14.09% -16.09% 22.92% 2.88% -33.18% 5.35% Cost Of Goods Sold 44.59 35.87 33.91 33.67 21.82 19.98 24.82 19.59 19.66 33.41 32.18 Gross Profit 36.86 31.98 29.18 28.91 22.79 19.12 21.78 18.33 17.19 21.74 20.17 GP Margin 45.26% 47.14% 46.25% 46.20% 51.09% 48.90% 46.74% 48.35% 46.65% 39.42% 38.53% Total Expenditure 71.72 60.32 57.11 56.69 39.47 38.33 44.02 36.88 36.22 53.11 51.34 Power & Fuel Cost - 2.25 2.19 1.98 1.57 1.50 1.69 1.33 1.46 1.94 1.75 % Of Sales - 3.32% 3.47% 3.16% 3.52% 3.84% 3.63% 3.51% 3.96% 3.52% 3.34% Employee Cost - 9.54 9.02 10.04 8.32 8.73 8.93 8.34 7.18 7.76 7.85 % Of Sales - 14.06% 14.30% 16.04% 18.65% 22.33% 19.16% 22.00% 19.48% 14.07% 15.00% Manufacturing Exp. - 5.87 5.87 5.69 3.62 3.55 4.23 3.85 3.81 2.52 2.43 % Of Sales - 8.65% 9.30% 9.09% 8.11% 9.08% 9.08% 10.16% 10.34% 4.57% 4.64% General & Admin Exp. - 4.01 3.85 2.94 2.26 2.90 2.56 1.57 1.62 5.08 4.38 % Of Sales - 5.91% 6.10% 4.70% 5.07% 7.42% 5.49% 4.14% 4.40% 9.21% 8.37% Selling & Distn. Exp. - 1.24 0.99 1.01 0.67 0.77 0.93 0.67 0.61 0.92 0.90 % Of Sales - 1.83% 1.57% 1.61% 1.50% 1.97% 2.00% 1.77% 1.66% 1.67% 1.72% Miscellaneous Exp. - 1.55 1.29 1.36 1.22 0.89 0.87 1.54 1.88 1.50 0.90 % Of Sales - 2.28% 2.04% 2.17% 2.73% 2.28% 1.87% 4.06% 5.10% 2.72% 3.51% EBITDA 9.73 7.52 5.98 5.89 5.14 0.77 2.58 1.03 0.63 2.04 1.01 EBITDA Margin 11.95% 11.08% 9.48% 9.41% 11.52% 1.97% 5.54% 2.72% 1.71% 3.70% 1.93% Other Income 0.52 0.30 0.59 0.15 0.05 0.29 0.05 1.05 0.30 0.70 0.19 Interest 0.18 0.24 0.41 0.32 0.19 0.31 0.36 0.49 0.87 1.03 0.89 Depreciation 1.12 0.98 0.90 0.70 0.60 0.62 0.56 0.67 0.89 1.04 2.45 PBT 8.94 6.60 5.25 5.02 4.41 0.13 1.70 0.92 -0.83 0.66 -2.14 Tax 2.36 1.73 1.42 1.34 1.22 0.10 1.31 0.01 -0.05 0.11 -0.56 Tax Rate 26.40% 26.21% 27.05% 26.69% 27.66% 76.92% 77.06% 1.09% 6.02% 16.67% 26.17% PAT 6.60 4.87 3.84 3.68 3.18 0.03 0.39 0.91 -0.78 0.56 -1.57 PAT before Minority Interest 6.60 4.87 3.84 3.68 3.18 0.03 0.39 0.91 -0.78 0.56 -1.57 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 8.10% 7.18% 6.09% 5.88% 7.13% 0.08% 0.84% 2.40% -2.12% 1.02% -3.00% PAT Growth 35.52% 26.82% 4.35% 15.72% 10,500.00% -92.31% -57.14% - - - EPS 44.00 32.47 25.60 24.53 21.20 0.20 2.60 6.07 -5.20 3.73 -10.47

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 23.29 18.54 14.96 11.51 8.45 8.65 8.16 7.34 8.32 7.85 Share Capital 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 Total Reserves 21.80 17.04 13.46 10.01 6.95 7.15 6.66 5.84 6.82 6.35 Non-Current Liabilities 1.95 1.68 1.98 1.01 0.23 0.20 0.08 0.72 0.87 1.12 Secured Loans 1.97 1.69 2.10 0.99 0.21 0.21 0.05 0.50 0.52 0.74 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 17.36 15.74 16.26 17.64 14.39 17.18 16.10 14.95 19.81 18.25 Trade Payables 10.85 10.50 9.48 10.04 7.58 8.42 8.31 7.19 10.85 9.95 Other Current Liabilities 3.31 1.97 1.44 3.93 2.56 2.96 2.80 2.32 2.50 1.25 Short Term Borrowings 2.12 2.15 4.35 2.61 3.39 4.78 3.99 4.72 5.50 6.18 Short Term Provisions 1.08 1.12 0.98 1.06 0.85 1.01 1.00 0.73 0.97 0.88 Total Liabilities 42.60 35.96 33.20 30.16 23.07 26.03 24.34 23.01 29.00 27.22 Net Block 6.66 6.85 6.69 4.63 4.79 4.29 3.97 3.75 5.99 6.35 Gross Block 12.49 11.77 10.72 7.96 7.52 6.41 5.53 4.64 20.28 19.83 Accumulated Depreciation 5.82 4.93 4.03 3.33 2.73 2.12 1.56 0.89 14.29 13.48 Non Current Assets 11.11 7.61 7.41 6.63 7.00 7.09 7.34 9.58 11.37 10.94 Capital Work in Progress 3.68 0.16 0.18 0.65 0.38 0.44 0.26 0.68 0.29 0.61 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 Long Term Loans & Adv. 0.43 0.48 0.31 1.08 1.31 1.65 3.06 5.10 0.96 0.99 Other Non Current Assets 0.34 0.13 0.23 0.26 0.52 0.71 0.05 0.05 4.12 2.99 Current Assets 31.49 28.34 25.79 23.53 16.07 18.94 16.99 13.43 17.64 16.28 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.75 6.05 4.76 5.19 5.27 5.23 4.09 3.54 5.01 4.96 Sundry Debtors 20.28 19.55 19.09 17.06 10.11 13.32 12.10 9.02 11.32 10.60 Cash & Bank 4.16 2.32 1.56 0.76 0.17 0.18 0.27 0.35 0.16 0.29 Other Current Assets 0.31 0.28 0.14 0.16 0.51 0.19 0.53 0.51 1.15 0.42 Short Term Loans & Adv. 0.09 0.14 0.23 0.36 0.19 0.01 0.21 0.33 0.81 0.17 Net Current Assets 14.13 12.60 9.53 5.89 1.68 1.76 0.89 -1.52 -2.17 -1.97 Total Assets 42.60 35.95 33.20 30.16 23.07 26.03 24.33 23.01 29.01 27.22

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 6.39 5.02 0.76 1.67 2.89 0.37 2.02 1.06 2.56 2.36 PBT 6.60 5.25 5.02 4.41 0.13 1.70 0.92 -0.83 0.66 -2.14 Adjustment 1.15 1.24 1.02 0.97 0.88 0.90 1.11 1.69 2.18 3.25 Changes in Working Capital 0.51 -0.29 -3.82 -2.79 2.10 -1.64 -0.01 0.32 -0.28 1.60 Cash after chg. in Working capital 8.27 6.21 2.22 2.59 3.11 0.96 2.02 1.18 2.56 2.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.88 -1.19 -1.46 -0.91 -0.22 -0.60 0.00 -0.12 0.00 -0.35 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 -4.34 -0.97 -2.25 -0.91 -0.97 -1.05 -0.41 0.98 -1.45 -1.18 Net Fixed Assets -4.24 -1.03 -2.29 -0.71 -1.05 -1.06 -0.47 15.25 -0.13 -1.18 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 Others -0.10 0.06 0.04 -0.20 0.08 0.01 0.05 -14.27 -1.32 0.00 Cash from Financing Activity -0.23 -3.32 2.33 -0.15 -1.92 0.61 -1.67 -1.86 -1.25 -1.58 Net Cash Inflow / Outflow 1.82 0.73 0.84 0.61 0.01 -0.07 -0.06 0.17 -0.14 -0.40 Opening Cash & Equivalents 2.26 1.53 0.69 0.08 0.07 0.15 0.21 0.03 0.29 0.69 Closing Cash & Equivalent 4.08 2.26 1.53 0.69 0.08 0.07 0.15 0.21 0.16 0.29

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 155.45 123.70 99.83 76.81 56.37 57.74 54.44 48.97 55.51 52.39 ROA 12.40% 11.10% 11.63% 11.97% 0.13% 1.55% 3.86% -3.01% 1.99% -5.48% ROE 23.28% 22.91% 27.82% 31.92% 0.37% 4.66% 11.81% -9.99% 6.90% -17.98% ROCE 27.49% 25.88% 29.24% 33.83% 3.41% 15.94% 11.40% 0.26% 11.46% -7.81% Fixed Asset Turnover 5.59 5.61 6.70 5.76 5.61 7.81 7.54 3.15 2.99 2.90 Receivable days 107.16 111.79 105.42 111.15 109.40 99.59 100.55 94.45 66.74 67.22 Inventory Days 34.42 31.28 29.04 42.79 49.00 36.50 36.31 39.69 30.34 33.79 Payable days 108.64 107.50 105.75 147.38 79.18 71.97 80.29 94.14 78.20 67.83 Cash Conversion Cycle 32.95 35.57 28.71 6.56 79.22 64.12 56.57 40.00 18.89 33.18 Total Debt/Equity 0.18 0.21 0.43 0.31 0.43 0.58 0.49 0.71 0.75 0.91 Interest Cover 28.23 13.69 16.89 24.68 1.43 5.80 2.90 0.04 1.65 -1.40

Top Investors:

investor education and protection fund a

hitesh ramji javeri

radhabai ramji javeri

anupriya consultants pvt ltd

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