Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Hardwyn India Ltd.

Aluminium & Aluminium Products

Rating :

N/A

BSE: 541276 | NSE: HARDWYN

Watchlist

NSE BSE

29.56

20-Dec-2024

Open
High
Low
Previous Close

29.80
31.85
29.11
28.95

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

6896960
2116.15
52.00
26.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,033.04
79.32
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,037.40
N/A
2.66

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 Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 39.87 36.34 9.71% 30.90 27.16 13.77% 36.94 29.88 23.63% 35.06 34.72 0.98%
Expenses 33.93 34.27 -0.99% 28.67 25.71 11.51% 31.13 24.90 25.02% 28.70 29.93 -4.11%
EBITDA 5.94 2.08 185.58% 2.23 1.45 53.79% 5.81 4.98 16.67% 6.37 4.79 32.99%
EBIDTM 14.90% 5.71% 7.23% 5.34% 15.74% 16.68% 18.16% 13.79%
Other Income 0.09 0.08 12.50% 0.03 0.20 -85.00% 0.15 0.68 -77.94% 0.07 0.01 600.00%
Interest 0.15 0.20 -25.00% 0.16 0.16 0.00% 0.29 0.18 61.11% 0.51 0.20 155.00%
Depreciation 0.41 0.06 583.33% 0.40 0.06 566.67% 0.87 0.07 1,142.86% 0.13 0.07 85.71%
PBT 5.48 1.90 188.42% 1.70 1.42 19.72% 4.80 5.41 -11.28% 5.79 4.53 27.81%
Tax 1.60 0.56 185.71% 0.50 0.42 19.05% 1.51 1.68 -10.12% 1.69 1.26 34.13%
PAT 3.87 1.35 186.67% 1.20 1.01 18.81% 3.30 3.73 -11.53% 4.11 3.26 26.07%
PATM 9.72% 3.70% 3.89% 3.70% 8.93% 12.49% 11.71% 9.40%
EPS 0.11 0.04 175.00% 0.03 0.03 0.00% 0.09 0.11 -18.18% 0.12 0.09 33.33%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 51.65 31.94 61.71% 40.93 36.86 11.04% 44.15 0.00 0 39.90 0.00 0
Expenses 45.43 29.67 53.12% 38.48 35.26 9.13% 38.18 0.00 0 33.25 0.00 0
EBITDA 6.22 2.27 174.01% 2.45 1.60 53.12% 5.97 0.00 0 6.65 0.00 0
EBIDTM 12.04% 7.09% 5.97% 4.34% 13.52% 0.00% 16.66% 0.00%
Other Income 0.09 0.08 12.50% 0.03 0.20 -85.00% 0.15 0.00 0 0.07 0.00 0
Interest 0.16 0.20 -20.00% 0.16 0.16 0.00% 0.30 0.00 0 0.51 0.00 0
Depreciation 0.45 0.07 542.86% 0.43 0.07 514.29% 0.94 0.00 0 0.14 0.00 0
PBT 5.70 2.09 172.73% 1.89 1.56 21.15% 4.88 0.00 0 6.07 0.00 0
Tax 1.66 0.61 172.13% 0.55 0.45 22.22% 1.54 0.00 0 1.76 0.00 0
PAT 4.04 1.48 172.97% 1.34 1.11 20.72% 3.33 0.00 0 4.31 0.00 0
PATM 7.82% 4.64% 3.27% 3.01% 7.55% 0.00% 10.80% 0.00%
EPS 0.12 0.04 200.00% 0.04 0.03 33.33% 0.10 0.00 0 0.12 0.00 0

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 142.77 135.50 125.07 84.56 57.74 11.53 42.15 18.15 Net Sales Growth 11.45% 8.34% 47.91% 46.45% 400.78% -72.65% 132.23% Cost Of Goods Sold 116.06 109.87 101.78 72.41 53.04 10.85 41.19 17.89 Gross Profit 26.71 25.64 23.29 12.15 4.71 0.68 0.96 0.26 GP Margin 18.71% 18.92% 18.62% 14.37% 8.16% 5.90% 2.28% 1.43% Total Expenditure 122.43 119.80 111.88 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 20.35 15.70 13.19 5.14 2.05 0.47 0.24 0.10 EBITDA Margin 14.25% 11.59% 10.55% 6.08% 3.55% 4.08% 0.57% 0.55% Other Income 0.34 0.50 0.71 0.27 0.31 0.00 0.01 0.00 Interest 1.11 1.16 0.86 0.58 0.21 0.33 0.19 0.00 Depreciation 1.81 1.12 0.27 0.12 0.04 0.02 0.02 0.00 PBT 17.77 13.92 12.77 4.72 2.12 0.13 0.04 0.10 Tax 5.30 4.17 3.74 1.31 0.59 0.03 0.01 0.02 Tax Rate 29.83% 29.96% 29.29% 27.75% 27.83% 23.08% 25.00% 20.00% PAT 12.48 9.75 9.03 3.41 1.54 0.10 0.03 0.07 PAT before Minority Interest 12.48 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 8.74% 7.20% 7.22% 4.03% 2.67% 0.87% 0.07% 0.39% PAT Growth 33.48% 7.97% 164.81% 121.43% 1,440.00% 233.33% -57.14% EPS 0.36 0.28 0.26 0.10 0.04 0.00 0.00 0.00

Description TTM Mar 24 Mar 23
Net Sales - 152.85 164.66 Net Sales Growth - -7.17% Cost Of Goods Sold - 125.50 140.25 Gross Profit - 27.35 24.40 GP Margin - 17.89% 14.82% Total Expenditure - 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 - 16.49 13.56 EBITDA Margin - 10.79% 8.24% Other Income - 0.50 0.71 Interest - 1.17 0.86 Depreciation - 1.21 0.29 PBT - 14.60 13.11 Tax - 4.36 3.83 Tax Rate - 29.86% 29.21% PAT - 10.24 9.28 PAT before Minority Interest - 10.24 9.28 Minority Interest - 0.00 0.00 PAT Margin - 6.70% 5.64% PAT Growth - 10.34% EPS - 0.29 0.27

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.) 10.96 10.68 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.) 10.96 10.68 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:

harkanwar singh sethi

narender singh chadha

mehar raj singh chadha

jasbir singh alang

varinder singh sachdeva

gurjeet kaur dang

Annual Reports:

News Update:

Hardwyn India, Gyalsung Infra sign MoU
9th Dec 2024, 18:03 PM

According to MoU, products will be supplied for two years and value of the products will be around Rs 5 crore
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