Happy Forgings Ltd

Happy Forgings Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Happy Forgings Ltd

₹ 825 1.22%
22 May 3:10 p.m.
happyforgingsltd.com BSE: 544057 NSE: HAPPYFORGE
About

Incorporated in July 1979, Happy Forgings Limited is an Indian manufacturer specializing in designing and manufacturing heavy forgings and high-precision machined components.[1]

Key Points

Leading Forging Company[1]
HFL is the 4th largest manufacturer of complex and safety-critical, heavy-forged, and precision-machined components in India by forging capacity

Website BSE NSE
  • Market Cap ₹ 7,775 Cr.
  • Current Price ₹ 825
  • High / Low ₹ 1,300 / 716
  • Stock P/E 29.1
  • Book Value ₹ 196
  • Dividend Yield 0.49 %
  • ROCE 19.2 %
  • ROE 15.5 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 27.4% CAGR over last 5 years

Cons

* 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

Sector: Castings, Forgings & Fastners Industry: Castings & Forgings

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
294 302 330 343 342 343 341 361 354 352
221 217 230 249 247 246 244 256 253 250
Operating Profit 73 86 100 94 95 97 98 105 101 102
OPM % 25% 28% 30% 27% 28% 28% 29% 29% 29% 29%
2 2 3 1 3 7 8 13 7 10
Interest 3 5 3 4 4 1 1 2 2 2
Depreciation 16 14 15 16 17 16 18 20 19 20
Profit before tax 56 68 85 74 78 87 86 97 87 90
Tax % 26% 25% 25% 25% 25% 25% 26% 27% 26% 24%
42 51 64 55 58 66 64 71 65 68
EPS in Rs 4.65 5.67 7.16 6.17 6.15 6.98 6.78 7.58 6.85 7.19
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
550 750 558 585 860 1,197 1,358 1,409
413 545 416 426 629 856 971 1,002
Operating Profit 137 205 142 159 231 341 388 407
OPM % 25% 27% 26% 27% 27% 28% 29% 29%
4 1 7 6 6 6 13 38
Interest 22 23 25 12 7 12 12 8
Depreciation 23 29 28 36 38 54 65 77
Profit before tax 96 155 96 117 192 280 324 360
Tax % 39% 38% 17% 26% 26% 25% 25% 26%
58 95 80 86 142 209 243 268
EPS in Rs 738.38 1,066.26 893.18 965.92 15.90 23.32 25.79 28.39
Dividend Payout % 0% 0% 0% 0% 0% 6% 16% 11%
Compounded Sales Growth
10 Years: %
5 Years: 20%
3 Years: 18%
TTM: 4%
Compounded Profit Growth
10 Years: %
5 Years: 27%
3 Years: 23%
TTM: 10%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -23%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 18%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 8 9 9 9 18 18 19 19
Reserves 176 470 550 636 770 970 1,594 1,831
301 156 105 150 240 219 143 227
92 85 100 79 102 119 130 138
Total Liabilities 576 719 763 874 1,130 1,326 1,886 2,215
285 291 275 415 456 678 744 914
CWIP 9 46 109 40 212 75 127 116
Investments 0 30 0 0 0 0 0 80
282 352 378 419 461 573 1,015 1,105
Total Assets 576 719 763 874 1,130 1,326 1,886 2,215

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
136 169 50 80 209 189 292
-162 -119 -59 -166 -172 -469 -319
27 -50 10 83 -37 281 39
Net Cash Flow 1 -0 1 -3 -0 1 12

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 114 82 90 103 94 94 96 110
Inventory Days 111 106 111 176 173 112 137 143
Days Payable 48 30 53 55 42 32 34 28
Cash Conversion Cycle 177 158 148 225 226 175 199 226
Working Capital Days 123 106 94 157 146 120 141 177
ROCE % 32% 19% 18% 22% 26% 23% 19%

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
78.60% 78.60% 78.60% 78.60% 78.60% 78.57%
2.06% 1.12% 2.24% 2.27% 2.28% 2.19%
5.83% 16.92% 16.69% 17.14% 17.06% 17.07%
13.50% 3.35% 2.47% 1.98% 2.05% 2.18%
No. of Shareholders 1,34,83993,58774,09065,37664,98264,670

* 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.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls