Him Teknoforge Ltd

₹ 232 5.11%

31 Oct - close price

About

Incorporated in 1973, Him Teknoforge Ltd does manufacturing, sales, distribution and marketing of automotive, non-automotive and engineering components^[1]

Key Points

Business Overview:^[1]^[2]
Company is a manufacturer of Auto and Tractor components which it markets under the brand name *KAG*. These components serve aftermarket and OEM's in India. Company has capablity of manufacturing transmission gear for various application and heat treatment

Website BSE

Market Cap ₹ 220 Cr.
Current Price ₹ 232
High / Low ₹ 274 / 149
Stock P/E 21.0
Book Value ₹ 233
Dividend Yield 0.22 %
ROCE 9.33 %
ROE 4.93 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Stock is trading at 1.00 times its book value

Cons

Company has low interest coverage ratio.
Company has a low return on equity of 5.29% over last 3 years.
Promoters have pledged or encumbered 50.9% of their holding.
Debtor days have increased from 56.7 to 69.6 days.
Promoter holding has decreased over last 3 years: -3.70%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	100.44	113.47	97.03	95.52	98.46	95.27	80.79	98.91	104.73	103.70	87.93	106.61	100.71
	90.96	104.07	88.87	86.03	90.60	86.55	73.61	88.24	95.06	94.49	78.59	96.85	90.93
Operating Profit	9.48	9.40	8.16	9.49	7.86	8.72	7.18	10.67	9.67	9.21	9.34	9.76	9.78
OPM %	9.44%	8.28%	8.41%	9.94%	7.98%	9.15%	8.89%	10.79%	9.23%	8.88%	10.62%	9.15%	9.71%
	1.06	1.14	1.47	1.43	0.65	0.48	0.58	0.78	0.87	1.20	0.82	1.13	1.04
Interest	4.47	4.28	4.07	3.89	4.17	4.76	4.53	4.04	4.65	4.71	4.84	4.36	4.39
Depreciation	2.32	2.36	2.40	2.28	2.31	2.36	2.46	2.58	2.56	2.59	2.66	2.72	2.64
Profit before tax	3.75	3.90	3.16	4.75	2.03	2.08	0.77	4.83	3.33	3.11	2.66	3.81	3.79
Tax %	33.60%	28.72%	25.95%	35.16%	29.56%	29.81%	31.17%	23.40%	34.53%	31.83%	49.62%	-8.40%	24.27%
	2.49	2.78	2.34	3.08	1.42	1.45	0.54	3.70	2.17	2.11	1.35	4.13	2.87
EPS in Rs	3.17	3.53	2.97	3.92	1.81	1.84	0.69	4.70	2.76	2.43	1.53	4.36	3.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	28	30	26	233	267	323	222	239	351	405	373	402	399
	22	24	21	200	236	288	197	208	318	367	337	363	361
Operating Profit	6	6	5	33	31	34	25	31	34	38	35	39	38
OPM %	23%	20%	19%	14%	12%	11%	11%	13%	10%	9%	9%	10%	10%
	1	2	3	0	3	12	4	2	5	5	2	4	4
Interest	0	0	1	16	16	17	16	17	17	18	18	20	18
Depreciation	0	0	0	7	7	8	9	9	9	9	10	11	11
Profit before tax	7	7	6	10	11	21	5	7	12	16	10	13	13
Tax %	33%	33%	34%	30%	4%	13%	30%	28%	28%	31%	27%	24%
	5	5	4	7	11	18	3	5	9	11	7	10	10
EPS in Rs	26.57	27.14	23.43	40.86	13.37	23.26	4.13	6.53	11.23	13.58	9.04	10.30	11.35
Dividend Payout %	2%	3%	3%	0%	3%	4%	5%	6%	4%	3%	4%	5%

Compounded Sales Growth
10 Years:	29%
5 Years:	13%
3 Years:	5%
TTM:	5%

Compounded Profit Growth
10 Years:	8%
5 Years:	25%
3 Years:	3%
TTM:	33%

Stock Price CAGR
10 Years:	1%
5 Years:	36%
3 Years:	36%
1 Year:	3%

Return on Equity
10 Years:	6%
5 Years:	5%
3 Years:	5%
Last Year:	5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	0.35	0.35	0.35	2	2	2	2	2	2	2	2	2
Reserves	18	23	27	122	133	145	147	153	161	172	178	218
	0	7	12	118	115	125	130	151	151	148	149	150
	6	4	5	61	68	55	48	45	59	59	84	83
Total Liabilities	24	34	44	302	317	327	327	351	372	380	414	453
	3	3	5	115	128	142	154	153	152	151	178	186
CWIP	0	0	0	15	9	8	1	0	1	0	0	2
Investments	0	0	0	0	0	0	0	0	0	0	0	0
	21	31	39	172	180	178	172	197	219	229	236	265
Total Assets	24	34	44	302	317	327	327	351	372	380	414	453

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	4	2	6	3	18	25	25	3	19	29	42	4
	-4	-8	-10	-21	-9	-19	-14	-8	-9	-16	-32	-23
	-0	6	4	17	-9	-6	-11	5	-11	-13	-10	19
Net Cash Flow	-0	0	0	-0	-0	-1	0	0	-0	-0	-0	-0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	66	56	57	62	52	38	45	70	63	48	52	70
Inventory Days	73	88	92	329	297	255	402	409	267	234	275	270
Days Payable	106	69	96	147	139	85	111	92	76	60	89	92
Cash Conversion Cycle	33	76	52	245	210	207	336	387	254	222	238	247
Working Capital Days	43	53	5	7	8	22	43	65	54	50	52	62
ROCE %	45%	31%	22%	19%	11%	12%	8%	8%	10%	11%	9%	9%

Shareholding Pattern

Numbers in percentages

1 Recently

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	54.55%	54.55%	54.55%	53.61%	53.61%	53.61%	53.61%	48.52%	47.85%	50.86%	50.86%	50.86%
	0.00%	0.00%	0.00%	0.00%	0.57%	0.39%	0.40%	0.35%	0.34%	0.20%	0.47%	0.47%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%
	0.76%	0.76%	0.76%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	44.69%	44.70%	44.69%	46.38%	45.81%	46.00%	45.98%	51.13%	51.79%	48.93%	48.66%	48.66%
No. of Shareholders	3,967	3,940	4,066	4,648	6,583	6,161	5,922	5,547	5,446	5,426	5,408	5,567

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	57.94%	54.83%	54.83%	54.55%	54.55%	54.55%	54.55%	53.61%	50.86%	50.86%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.39%	0.20%	0.47%
	0.16%	35.56%	0.46%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%
	0.00%	0.69%	0.75%	0.75%	0.77%	0.76%	0.76%	0.00%	0.00%	0.00%
	41.90%	8.91%	43.96%	44.70%	44.68%	44.69%	44.70%	46.00%	48.93%	48.66%
No. of Shareholders	3,095	3,146	3,153	3,091	2,834	3,850	3,940	6,161	5,426	5,567

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Him Teknoforge Ltd

Him Teknoforge Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings