Stock HARDWYN HARDWYN INDIA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hardwyn India Limited

Equities

HARDWYN

INE626Z01029

Iron & Steel

Delayed Bombay S.E.
Other stock markets
 05:01:39 2024-06-05 am EDT 		5-day change 1st Jan Change
27.54 INR +2.65% Intraday chart for Hardwyn India Limited -5.13% -32.20%
Jun. 01 Hardwyn India Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 CI
May. 08 Hardwyn India Limited Announces Resignation of Kanchan Sharma as Company Secretary / Compliance Officer CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023
Capitalization 1 84.15 145.3 690.5 998.6 6,688
Enterprise Value (EV) 1 143.4 145.6 730.5 1,064 6,732
P/E ratio 276 x 145 x 44.9 x 29.3 x 35 x
Yield - - - - -
Capitalization / Revenue 0.2 x 1.26 x 1.2 x 1.18 x 4.06 x
EV / Revenue 0.34 x 1.26 x 1.27 x 1.26 x 4.09 x
EV / EBITDA 57.8 x 30.5 x 35.5 x 20.7 x 42.5 x
EV / FCF -1,544,396 x 2,479,852 x -16,754,373 x -47,343,812 x -154,003,614 x
FCF Yield -0% 0% -0% -0% -0%
Price to Book 0.82 x 1.4 x 5.78 x 6.51 x 1.8 x
Nbr of stocks (in thousands) 204,000 204,000 204,000 204,000 348,885
Reference price 2 0.4125 0.7125 3.385 4.895 19.17
Announcement Date 9/7/19 9/8/20 9/8/21 9/7/22 9/8/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 363 421.6 115.3 577.4 845.6 1,647
EBITDA 1 2.002 2.483 4.779 20.55 51.42 158.4
EBIT 1 1.981 2.321 4.58 20.19 50.26 155.5
Operating Margin 0.55% 0.55% 3.97% 3.5% 5.94% 9.44%
Earnings before Tax (EBT) 1 1.95 0.4202 1.323 21.23 47.18 154
Net income 1 1.454 0.3056 0.9994 15.36 34.07 115.7
Net margin 0.4% 0.07% 0.87% 2.66% 4.03% 7.02%
EPS 2 0.0100 0.001497 0.004898 0.0753 0.1670 0.5478
Free Cash Flow - -92.87 58.71 -43.6 -22.47 -43.71
FCF margin - -22.03% 50.9% -7.55% -2.66% -2.65%
FCF Conversion (EBITDA) - - 1,228.5% - - -
FCF Conversion (Net income) - - 5,875.18% - - -
Dividend per Share - - - - - -
Announcement Date 8/31/18 9/7/19 9/8/20 9/8/21 9/7/22 9/8/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - 59.3 0.25 39.9 65 43.8
Net Cash position 1 1.6 - - - - -
Leverage (Debt/EBITDA) - 23.88 x 0.0532 x 1.943 x 1.265 x 0.2767 x
Free Cash Flow - -92.9 58.7 -43.6 -22.5 -43.7
ROE (net income / shareholders' equity) - 0.35% 0.97% 13.8% 25% 5.89%
ROA (Net income/ Total Assets) - 1.09% 1.9% 4.86% 6.54% 4.09%
Assets 1 - 27.92 52.63 316.2 520.7 2,828
Book Value Per Share 2 0.5100 0.5100 0.5100 0.5900 0.7500 10.70
Cash Flow per Share 2 0.0100 0 0 0.0500 0 0.0100
Capex 1 0.14 0.37 0.44 1.62 6.98 4.18
Capex / Sales 0.04% 0.09% 0.38% 0.28% 0.83% 0.25%
Announcement Date 8/31/18 9/7/19 9/8/20 9/8/21 9/7/22 9/8/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Metal Merchant Wholesale

1st Jan change Capi.
HARDWYN INDIA LIMITED Stock Hardwyn India Limited
-32.20% 112M
CITIC METAL CO., LTD Stock CITIC Metal Co., Ltd
+2.98% 5.37B
BAIYIN NONFERROUS GROUP CO., LTD. Stock Baiyin Nonferrous Group Co., Ltd.
+15.24% 3.17B
MINMETALS DEVELOPMENT CO., LTD. Stock Minmetals Development Co., Ltd.
-19.40% 1.12B
THEME INTERNATIONAL HOLDINGS LIMITED Stock Theme International Holdings Limited
+18.75% 983M
ZHEJIANG DEVELOPMENT GROUP CO.,LTD Stock Zhejiang Development Group Co.,Ltd
+3.28% 729M
CRYTEL MAURITIUS LIMITED Stock Crytel Mauritius Limited
0.00% 665M
SHANGHAI MATERIAL TRADING CO., LTD. Stock Shanghai Material Trading Co., Ltd.
-15.20% 502M
JACQUET METALS Stock Jacquet Metals
-10.51% 421M
SHINSHO CORPORATION Stock Shinsho Corporation
+22.71% 404M
Metal Merchant Wholesale
  1. Stock Market
  2. Equities
  3. HARDWYN Stock
  4. Financials Hardwyn India Limited