Nifty
Sensex
:
:
25285.35
82500.82
103.55 (0.41%)
328.72 (0.40%)

Engineering - Industrial Equipments

Rating :
63/99

BSE: 522215 | NSE: HLEGLAS

500.70
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  517.9
  •  526.9
  •  498.5
  •  518.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  137288
  •  70338301
  •  579.5
  •  217.83

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,475.52
  • 61.75
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,773.24
  • 0.22%
  • 7.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.78%
  • 0.27%
  • 17.99%
  • FII
  • DII
  • Others
  • 4.01%
  • 3.52%
  • 7.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.55
  • 16.23
  • 3.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.81
  • 8.03
  • -0.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.72
  • -2.24
  • -12.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.48
  • 69.48
  • 65.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.95
  • 16.95
  • 9.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.47
  • 36.47
  • 26.80

Earnings Forecasts:

(Updated: 11-10-2025)
Description
2024
2025
2026
2027
Adj EPS
6.84
P/E Ratio
73.20
Revenue
1027.59
EBITDA
133.58
Net Income
46.71
ROA
3.74
P/B Ratio
7.44
ROE
10.67
FCFF
37.79
FCFF Yield
1.06
Net Debt
328.5
BVPS
67.28

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
283.95
227.07
25.05%
333.71
306.90
8.74%
231.03
239.23
-3.43%
235.78
224.42
5.06%
Expenses
246.35
205.23
20.04%
281.72
270.41
4.18%
205.39
214.55
-4.27%
201.68
197.96
1.88%
EBITDA
37.60
21.85
72.08%
51.99
36.49
42.48%
25.64
24.68
3.89%
34.10
26.46
28.87%
EBIDTM
13.24%
9.62%
15.58%
11.89%
11.10%
10.32%
14.46%
11.79%
Other Income
2.25
1.78
26.40%
2.25
1.97
14.21%
1.93
4.03
-52.11%
1.39
3.39
-59.00%
Interest
8.60
9.44
-8.90%
9.32
10.34
-9.86%
8.78
9.70
-9.48%
8.65
5.77
49.91%
Depreciation
8.36
7.26
15.15%
7.73
6.95
11.22%
7.38
7.33
0.68%
7.30
6.07
20.26%
PBT
22.89
6.93
230.30%
37.20
21.17
75.72%
11.41
8.24
38.47%
19.53
16.14
21.00%
Tax
5.03
1.51
233.11%
5.56
6.37
-12.72%
1.13
2.26
-50.00%
5.11
5.32
-3.95%
PAT
17.87
5.42
229.70%
31.64
14.80
113.78%
10.28
5.97
72.19%
14.42
10.82
33.27%
PATM
6.29%
2.39%
9.48%
4.82%
4.45%
2.50%
6.12%
4.82%
EPS
2.16
0.50
332.00%
2.98
1.46
104.11%
1.24
0.44
181.82%
1.86
1.47
26.53%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,084.47
1,027.59
959.90
923.27
644.13
484.49
426.41
359.36
Net Sales Growth
8.71%
7.05%
3.97%
43.34%
32.95%
13.62%
18.66%
 
Cost Of Goods Sold
478.67
449.10
439.34
428.73
318.32
236.80
211.95
196.46
Gross Profit
605.80
578.48
520.56
494.53
325.82
247.69
214.47
162.90
GP Margin
55.86%
56.29%
54.23%
53.56%
50.58%
51.12%
50.30%
45.33%
Total Expenditure
935.14
891.47
842.42
783.45
531.47
391.96
353.87
313.13
Power & Fuel Cost
-
42.72
47.43
42.24
26.84
17.45
22.49
18.32
% Of Sales
-
4.16%
4.94%
4.58%
4.17%
3.60%
5.27%
5.10%
Employee Cost
-
200.68
178.62
147.22
67.27
36.36
32.45
27.08
% Of Sales
-
19.53%
18.61%
15.95%
10.44%
7.50%
7.61%
7.54%
Manufacturing Exp.
-
109.70
95.77
90.49
79.59
70.66
63.04
49.60
% Of Sales
-
10.68%
9.98%
9.80%
12.36%
14.58%
14.78%
13.80%
General & Admin Exp.
-
41.28
37.05
29.35
14.26
11.30
7.58
7.31
% Of Sales
-
4.02%
3.86%
3.18%
2.21%
2.33%
1.78%
2.03%
Selling & Distn. Exp.
-
35.39
27.00
29.25
19.13
13.89
12.91
10.97
% Of Sales
-
3.44%
2.81%
3.17%
2.97%
2.87%
3.03%
3.05%
Miscellaneous Exp.
-
12.59
17.20
16.16
6.08
5.50
3.45
3.40
% Of Sales
-
1.23%
1.79%
1.75%
0.94%
1.14%
0.81%
0.95%
EBITDA
149.33
136.12
117.48
139.82
112.66
92.53
72.54
46.23
EBITDA Margin
13.77%
13.25%
12.24%
15.14%
17.49%
19.10%
17.01%
12.86%
Other Income
7.82
7.67
8.81
7.52
7.45
3.93
4.80
2.87
Interest
35.35
39.05
32.89
24.91
13.99
10.61
13.33
15.05
Depreciation
30.77
29.67
25.79
22.09
10.26
8.61
7.44
6.53
PBT
91.03
75.07
67.61
100.33
95.86
77.24
56.56
27.51
Tax
16.83
13.30
17.79
29.52
26.08
23.87
17.37
8.98
Tax Rate
18.49%
17.72%
28.56%
29.42%
30.06%
30.90%
30.71%
32.64%
PAT
74.21
46.72
33.31
70.82
60.61
52.32
38.24
17.89
PAT before Minority Interest
56.29
61.77
44.51
70.81
60.67
53.37
39.20
18.53
Minority Interest
-17.92
-15.05
-11.20
0.01
-0.06
-1.05
-0.96
-0.64
PAT Margin
6.84%
4.55%
3.47%
7.67%
9.41%
10.80%
8.97%
4.98%
PAT Growth
100.51%
40.26%
-52.97%
16.85%
15.84%
36.82%
113.75%
 
EPS
10.87
6.84
4.88
10.37
8.87
7.66
5.60
2.62

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
459.31
416.80
326.70
253.53
134.69
76.01
41.22
Share Capital
13.65
14.03
14.40
14.78
14.58
14.81
6.50
Total Reserves
445.65
402.77
312.29
238.75
100.11
61.20
23.76
Non-Current Liabilities
165.32
217.83
160.91
173.24
59.93
58.25
63.78
Secured Loans
109.26
146.71
98.37
129.82
55.19
54.27
60.06
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
14.16
20.83
18.53
19.82
0.45
0.40
0.34
Current Liabilities
568.40
487.31
406.73
332.55
182.38
199.74
187.70
Trade Payables
108.83
110.61
114.78
131.18
72.14
75.43
64.31
Other Current Liabilities
253.21
189.85
174.77
139.48
77.38
89.08
76.65
Short Term Borrowings
182.29
175.43
105.32
53.36
21.55
29.37
46.23
Short Term Provisions
24.07
11.43
11.86
8.53
11.30
5.87
0.51
Total Liabilities
1,288.01
1,201.84
894.47
759.40
377.12
335.37
293.65
Net Block
589.40
539.82
316.86
243.65
118.53
94.28
84.89
Gross Block
731.97
656.47
403.05
310.39
143.81
116.44
100.49
Accumulated Depreciation
142.21
116.65
86.19
66.73
25.28
22.15
15.60
Non Current Assets
639.20
582.05
335.27
280.17
129.95
106.61
90.30
Capital Work in Progress
5.00
19.43
2.91
31.15
3.12
10.01
4.14
Non Current Investment
0.00
0.00
0.00
0.00
1.47
0.00
0.00
Long Term Loans & Adv.
23.03
18.64
13.52
3.82
6.77
2.25
0.78
Other Non Current Assets
18.07
2.83
0.61
0.12
0.06
0.06
0.49
Current Assets
648.81
619.80
559.21
479.23
247.17
228.77
203.35
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
369.50
312.15
268.47
268.03
147.64
153.45
131.36
Sundry Debtors
184.90
237.18
242.80
147.99
69.18
44.11
33.46
Cash & Bank
52.16
45.47
16.26
39.38
20.52
9.79
17.77
Other Current Assets
42.25
10.37
14.27
3.33
9.82
21.41
20.76
Short Term Loans & Adv.
31.93
14.63
17.40
20.49
8.29
15.81
19.60
Net Current Assets
80.41
132.48
152.48
146.68
64.79
29.02
15.65
Total Assets
1,288.01
1,201.85
894.48
759.40
377.12
335.38
293.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
134.36
94.73
4.88
1.05
48.24
44.65
48.56
PBT
75.07
58.68
99.33
84.31
77.24
56.56
27.51
Adjustment
68.52
63.54
44.75
22.42
18.85
17.98
19.68
Changes in Working Capital
5.90
-1.53
-106.33
-72.26
-26.65
-17.26
8.40
Cash after chg. in Working capital
149.49
120.68
37.75
34.48
69.44
57.28
55.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.13
-25.95
-32.88
-33.43
-21.21
-12.63
-7.03
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
-68.38
-45.47
-40.42
-172.98
-29.18
-19.38
-14.68
Net Fixed Assets
-37.04
-34.60
-58.81
-73.68
-20.24
-20.49
Net Investments
0.81
-82.13
10.94
-121.69
-26.21
-0.94
Others
-32.15
71.26
7.45
22.39
17.27
2.05
Cash from Financing Activity
-59.67
-18.67
13.29
159.81
-9.89
-30.40
-28.62
Net Cash Inflow / Outflow
6.31
30.59
-22.25
-12.12
9.16
-5.12
5.26
Opening Cash & Equivalents
33.29
2.68
24.93
10.49
1.33
6.45
1.18
Closing Cash & Equivalent
39.59
33.29
2.68
24.93
10.49
1.33
6.45

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
67.28
61.00
47.75
36.97
17.31
57.33
46.55
ROA
4.96%
4.25%
8.56%
10.68%
14.98%
12.46%
6.31%
ROE
14.11%
11.99%
24.49%
33.19%
56.98%
75.10%
61.23%
ROCE
14.37%
14.07%
24.22%
29.26%
43.50%
42.13%
27.32%
Fixed Asset Turnover
1.48
1.81
2.59
2.84
3.73
3.94
3.58
Receivable days
74.91
91.16
77.22
61.52
42.65
33.17
33.97
Inventory Days
120.98
110.28
106.01
117.76
113.36
121.78
133.36
Payable days
84.79
91.88
88.33
88.14
94.24
58.70
63.99
Cash Conversion Cycle
111.10
109.57
94.90
91.14
61.78
96.25
103.34
Total Debt/Equity
0.76
0.87
0.76
0.82
0.81
1.32
3.79
Interest Cover
2.92
2.89
5.03
7.20
8.28
5.24
2.83

News Update:


  • HLE Glascoat - Quarterly Results
    11th Aug 2025, 17:20 PM

    Read More
  • HLE Glascoat’s arm acquires 100% stake in HLE Surface Technologies GmbH
    29th Jul 2025, 09:28 AM

    The Target Entity shall be engaged in the business of engineering equipment in line with the company's objects and activities

    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.