Hindustan Hardy Ltd

Hindustan Hardy Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Hindustan Hardy Ltd

₹ 1,102 -1.98%
10 Jun - close price
hhardys.com BSE: 505893
About

Incorporated in 1982, Hindustan Hardy
Ltd is in the business of designing and manufacturing of Propeller Shafts and
other accessories[1]

Key Points

Business Overview:[1]
https://www.hhardys.com/about.html
HHL is promoted by XLO India Ltd. It is an IATF 16949:2016 and ISO 14001:2015 EMS certified manufacturer of propeller shafts, which are mechanical devices that transfer power from engines or motors to the point of application

Website BSE
  • Market Cap ₹ 165 Cr.
  • Current Price ₹ 1,102
  • High / Low ₹ 1,277 / 456
  • Stock P/E 25.1
  • Book Value ₹ 197
  • Dividend Yield 0.23 %
  • ROCE 28.3 %
  • ROE 25.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 178% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23.8%

Cons

  • Company might be capitalizing the interest cost

* 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 ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
14.77 14.02 14.43 17.14 17.50 16.40 16.54 16.85 18.05 16.53 19.92 19.90 25.10
13.79 13.26 13.67 14.98 15.17 14.04 15.13 15.15 16.01 15.21 17.08 18.08 21.34
Operating Profit 0.98 0.76 0.76 2.16 2.33 2.36 1.41 1.70 2.04 1.32 2.84 1.82 3.76
OPM % 6.64% 5.42% 5.27% 12.60% 13.31% 14.39% 8.52% 10.09% 11.30% 7.99% 14.26% 9.15% 14.98%
0.03 0.13 0.00 0.32 0.13 0.11 0.00 0.15 0.04 0.04 0.18 0.07 0.23
Interest 0.07 0.09 0.12 0.11 0.10 0.07 0.05 0.04 0.08 0.04 0.05 0.00 0.09
Depreciation 0.20 0.22 0.22 0.23 0.23 0.23 0.24 0.26 0.25 0.25 0.27 0.29 0.31
Profit before tax 0.74 0.58 0.42 2.14 2.13 2.17 1.12 1.55 1.75 1.07 2.70 1.60 3.59
Tax % 28.38% 25.86% 30.95% 27.10% 26.29% 25.81% 26.79% 25.81% 27.43% 25.23% 28.15% 23.75% 26.46%
0.53 0.43 0.29 1.56 1.56 1.61 0.83 1.16 1.27 0.79 1.94 1.22 2.64
EPS in Rs 3.54 2.87 1.94 10.41 10.41 10.74 5.54 7.74 8.48 5.27 12.95 8.14 17.62
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
48.49 52.34 55.14 36.84 37.90 46.58 39.09 44.60 62.56 63.08 67.81 81.45
46.22 51.33 53.10 36.21 36.87 44.00 38.30 39.45 56.66 57.11 60.24 71.72
Operating Profit 2.27 1.01 2.04 0.63 1.03 2.58 0.79 5.15 5.90 5.97 7.57 9.73
OPM % 4.68% 1.93% 3.70% 1.71% 2.72% 5.54% 2.02% 11.55% 9.43% 9.46% 11.16% 11.95%
1.16 0.19 0.70 0.30 1.05 0.05 0.27 0.05 0.15 0.59 0.25 0.52
Interest 1.01 0.89 1.03 0.87 0.49 0.36 0.31 0.19 0.32 0.41 0.24 0.18
Depreciation 0.85 2.45 1.04 0.89 0.67 0.56 0.62 0.60 0.70 0.90 0.98 1.12
Profit before tax 1.57 -2.14 0.67 -0.83 0.92 1.71 0.13 4.41 5.03 5.25 6.60 8.95
Tax % 46.50% -26.17% 16.42% -6.02% 1.09% 77.19% 76.92% 27.66% 26.64% 27.05% 26.21% 26.37%
0.84 -1.57 0.56 -0.78 0.91 0.39 0.03 3.18 3.68 3.84 4.87 6.59
EPS in Rs 5.61 -10.48 3.74 -5.21 6.07 2.60 0.20 21.22 24.56 25.63 32.50 43.98
Dividend Payout % 53.57% 0.00% 13.39% 0.00% 0.00% 46.15% 0.00% 9.43% 8.15% 8.59% 7.70% 6.37%
Compounded Sales Growth
10 Years: 5%
5 Years: 16%
3 Years: 9%
TTM: 20%
Compounded Profit Growth
10 Years: 20%
5 Years: 178%
3 Years: 22%
TTM: 35%
Stock Price CAGR
10 Years: 29%
5 Years: 84%
3 Years: 73%
1 Year: 137%
Return on Equity
10 Years: 18%
5 Years: 25%
3 Years: 24%
Last Year: 25%

Balance Sheet

Figures in Rs. Crores

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 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50
Reserves 8.14 6.35 6.82 5.85 6.66 7.15 6.95 10.01 13.46 17.04 21.80 28.02
7.29 7.12 6.21 5.22 4.04 5.00 3.60 3.60 6.46 3.84 4.09 7.65
13.26 12.25 14.48 10.45 12.13 12.39 11.01 15.05 11.91 13.59 15.25 19.64
Total Liabilities 30.19 27.22 29.01 23.02 24.33 26.04 23.06 30.16 33.33 35.97 42.64 56.81
8.41 6.35 5.99 3.75 3.97 4.29 4.79 4.63 6.69 6.85 6.66 11.45
CWIP 0.03 0.61 0.29 0.68 0.26 0.44 0.38 0.65 0.18 0.16 3.68 3.05
Investments 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
21.74 20.25 22.72 18.58 20.10 21.31 17.89 24.88 26.46 28.96 32.30 42.31
Total Assets 30.19 27.22 29.01 23.02 24.33 26.04 23.06 30.16 33.33 35.97 42.64 56.81

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1.19 2.36 2.56 1.06 2.02 0.37 3.59 1.67 0.76 5.02 6.39 1.64
-0.39 -1.18 -1.45 0.98 -0.41 -1.05 -1.73 -0.91 -2.25 -0.97 -4.34 -5.30
-0.41 -1.58 -1.25 -1.86 -1.67 0.61 -1.85 -0.15 2.33 -3.32 -0.23 3.19
Net Cash Flow 0.39 -0.40 -0.14 0.17 -0.06 -0.07 0.01 0.61 0.84 0.73 1.82 -0.48

Ratios

Figures in Rs. Crores

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 77.46 73.92 74.93 89.37 116.53 104.38 94.40 139.62 111.38 113.12 109.16 118.71
Inventory Days 69.75 56.26 54.73 65.72 76.20 76.91 96.27 86.82 51.60 65.12 68.69 79.73
Days Payable 120.62 117.05 133.17 133.49 154.83 123.82 138.47 167.95 102.77 113.02 110.41 130.15
Cash Conversion Cycle 26.59 13.12 -3.51 21.60 37.90 57.46 52.20 58.49 60.21 65.22 67.44 68.29
Working Capital Days 30.41 27.34 20.98 28.34 44.40 49.84 45.66 63.34 71.88 71.92 65.08 81.78
ROCE % 15.92% -7.84% 11.53% 0.30% 11.30% 16.02% 3.58% 33.80% 29.07% 25.53% 27.57% 28.28%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
66.16% 66.16% 66.16% 66.16% 66.16% 66.16% 66.16% 66.16% 66.16% 66.16% 66.16% 66.16%
33.84% 33.84% 33.84% 33.85% 33.85% 33.84% 33.84% 33.84% 33.84% 33.85% 33.85% 33.84%
No. of Shareholders 3,2223,1693,1623,1683,1673,2503,3643,6113,7563,9484,1264,176

Documents

Announcements

Annual reports

Credit ratings