Hariyana Ship Breakers Ltd
Incorporated in 1981, Hariyana Ship Breakers Ltd is engaged in Ship Breaking business
- Market Cap ₹ 68.4 Cr.
- Current Price ₹ 111
- High / Low ₹ 157 / 91.0
- Stock P/E 33.4
- Book Value ₹ 238
- Dividend Yield 0.00 %
- ROCE 3.20 %
- ROE 1.10 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.47 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of -71.9% over past five years.
- Company has a low return on equity of 2.09% over last 3 years.
- Contingent liabilities of Rs.182 Cr.
- Earnings include an other income of Rs.8.26 Cr.
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
464.13 | 231.37 | 365.36 | 275.36 | 156.13 | 377.30 | 126.51 | 148.21 | 168.49 | 54.05 | 148.62 | 0.22 | 0.00 | |
465.37 | 243.60 | 372.69 | 286.41 | 162.40 | 387.06 | 142.63 | 145.30 | 169.84 | 53.36 | 151.84 | 2.12 | 1.95 | |
Operating Profit | -1.24 | -12.23 | -7.33 | -11.05 | -6.27 | -9.76 | -16.12 | 2.91 | -1.35 | 0.69 | -3.22 | -1.90 | -1.95 |
OPM % | -0.27% | -5.29% | -2.01% | -4.01% | -4.02% | -2.59% | -12.74% | 1.96% | -0.80% | 1.28% | -2.17% | -863.64% | |
31.60 | 32.89 | 24.47 | 29.66 | 20.88 | 20.80 | 11.51 | 15.03 | 8.11 | 7.99 | 10.82 | 8.18 | 8.26 | |
Interest | 13.00 | 3.82 | 7.19 | 7.87 | 3.91 | 0.78 | 1.31 | 1.77 | 1.58 | 2.21 | 2.48 | 2.79 | 2.22 |
Depreciation | 1.82 | 2.49 | 2.09 | 2.02 | 0.45 | 0.50 | 0.56 | 0.69 | 0.87 | 0.81 | 1.17 | 1.11 | 1.11 |
Profit before tax | 15.54 | 14.35 | 7.86 | 8.72 | 10.25 | 9.76 | -6.48 | 15.48 | 4.31 | 5.66 | 3.95 | 2.38 | 2.98 |
Tax % | 15.12% | 1.39% | 5.47% | -7.45% | 4.29% | 16.60% | 5.40% | 36.24% | 53.36% | 26.33% | 18.48% | 32.77% | |
13.19 | 14.14 | 7.43 | 9.37 | 9.81 | 8.14 | -6.85 | 9.88 | 2.01 | 4.18 | 3.23 | 1.60 | 2.05 | |
EPS in Rs | 21.39 | 22.93 | 12.05 | 15.19 | 15.91 | 13.20 | -11.11 | 16.02 | 3.26 | 6.78 | 5.24 | 2.59 | 3.32 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -50% |
5 Years: | -72% |
3 Years: | -89% |
TTM: | -100% |
Compounded Profit Growth | |
---|---|
10 Years: | -18% |
5 Years: | 17% |
3 Years: | -7% |
TTM: | -70% |
Stock Price CAGR | |
---|---|
10 Years: | 7% |
5 Years: | 30% |
3 Years: | 18% |
1 Year: | -27% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 3% |
3 Years: | 2% |
Last Year: | 1% |
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 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 |
Reserves | 77.92 | 92.00 | 99.36 | 108.60 | 118.41 | 126.56 | 119.73 | 129.60 | 131.64 | 135.81 | 138.98 | 140.70 |
211.20 | 5.97 | 6.75 | 8.53 | 3.43 | 6.47 | 7.15 | 0.65 | 3.71 | 23.10 | 14.91 | 15.90 | |
55.84 | 118.10 | 140.04 | 96.03 | 340.59 | 125.66 | 31.94 | 134.12 | 53.85 | 98.08 | 3.17 | 3.25 | |
Total Liabilities | 351.13 | 222.24 | 252.32 | 219.33 | 468.60 | 264.86 | 164.99 | 270.54 | 195.37 | 263.16 | 163.23 | 166.02 |
24.04 | 17.35 | 15.15 | 8.53 | 8.61 | 8.95 | 10.96 | 12.47 | 12.14 | 11.29 | 11.70 | 10.59 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.11 | 0.09 | 0.70 | 1.55 | 1.75 | 2.08 | 2.08 | 0.00 | 0.00 |
Investments | 13.40 | 30.89 | 76.99 | 69.47 | 107.08 | 130.78 | 121.94 | 114.26 | 116.59 | 123.80 | 133.55 | 137.64 |
313.69 | 174.00 | 160.18 | 141.22 | 352.82 | 124.43 | 30.54 | 142.06 | 64.56 | 125.99 | 17.98 | 17.79 | |
Total Assets | 351.13 | 222.24 | 252.32 | 219.33 | 468.60 | 264.86 | 164.99 | 270.54 | 195.37 | 263.16 | 163.23 | 166.02 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-92.34 | 112.05 | 49.74 | -46.74 | 1.85 | -42.39 | -13.94 | 33.84 | -2.73 | -48.38 | 0.16 | -1.56 | |
10.53 | -13.35 | -47.20 | 52.19 | 51.30 | -3.81 | 14.40 | 16.30 | 0.09 | 0.70 | 0.64 | 3.22 | |
84.59 | -96.70 | -6.40 | -6.10 | -9.00 | -0.78 | -1.31 | -1.23 | 1.47 | 7.68 | -10.09 | -4.55 | |
Net Cash Flow | 2.78 | 2.00 | -3.85 | -0.65 | 44.15 | -46.98 | -0.85 | 48.91 | -1.17 | -40.00 | -9.29 | -2.88 |
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 | 30.06 | 60.70 | 34.68 | 29.81 | 0.40 | 0.09 | 2.57 | 4.06 | 0.89 | 4.73 | 0.00 | 0.00 |
Inventory Days | 94.23 | 17.33 | 3.80 | 24.28 | 661.74 | 92.66 | 32.58 | 206.00 | 16.72 | 624.05 | 4.37 | |
Days Payable | 34.10 | 180.28 | 142.16 | 117.94 | 755.25 | 82.72 | 67.85 | 289.75 | 112.01 | 687.41 | 0.00 | |
Cash Conversion Cycle | 90.20 | -102.24 | -103.69 | -63.85 | -93.10 | 10.02 | -32.70 | -79.69 | -94.40 | -58.64 | 4.37 | 0.00 |
Working Capital Days | 41.37 | 83.15 | 20.41 | 57.30 | -83.97 | -8.21 | -27.09 | -85.36 | -99.87 | -120.14 | -32.27 | -24,222.73 |
ROCE % | 11.88% | 8.05% | 11.10% | 16.21% | 9.48% | 6.11% | -3.80% | 12.80% | 4.24% | 5.13% | 3.92% | 3.20% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Resignation of Statutory Auditors
13 Aug - LLB & Co. resigns as joint statutory auditor due to no business at head office, effective August 13, 2025.
-
Announcement under Regulation 30 (LODR)-Change in Management
12 Aug - Q1 FY26 results: PAT Rs.68.32L; MD Rakesh Reniwal re-appointed till 2030; auditor notes recoverability risks.
- Unaudited Financial Results For The Quarter Ended June 30, 2025 12 Aug
-
Board Meeting Outcome for Outcome Of The Meeting Of The Board Of Hariyana Ship-Breakers Limited ('The Company') Held On August 12, 2025
12 Aug - Q1 FY26 results: Rs68.32L profit; MD re-appointed; auditors note JV advance and recoverability risks.
-
Board Meeting Intimation for Inter-Alia Consideration And Approval Of The Un-Audited Standalone & Consolidated Financial Results Of The Company For The Quarter Ended June 30, 2025 Along With The Limited Review Report Thereon.
31 Jul - Board meeting on Aug 12 to approve Q1 FY2025-26 financial results and limited review report.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1][2]
Company is a part of Haryana Group which undertakes ship breaking activity through 3 companies viz. Inducto Steel Limited, Hariyana Ship Breakers Limited, and Hariyana Ship Demolition Private Limited. HSBL is engaged
in ship breaking business in the Alang-Sosiya belt of Bhavnagar region of Gujarat with plot size of 4185 square meters having frontage of 45 meters. Company’s operations are carried out at premises leased out by Gujarat Maritime Board (GMB) in Bhavnagar.
HSBL is also engaged in trading of Ferrous and Non-ferrous metal and coils and has its investments made in real estate partnership firms. Company also provides surplus funds on interest to other parties and is also invested in shares and securities to earn capital gains