Happy Forgings logo

Happy Forgings financials and balance sheet

NSE: HAPPYFORGEBSE: 544057Industrial ProductsSmall Cap

Last close ₹1,762.00down ₹56.00 (3.08%)BSE ₹1,761.80

Share price at the NSE close on 23 Oct 2026. Previous close ₹1,818.00.

52-week range of traded prices to 23 Oct 2026
₹976.00Low, 6 Nov 2025₹2,470.00High, 1 Sep 2026
Market cap
₹16,633 Cr504th largest listed
P/E
50.8
P/B
7.8
Dividend yield
0.23%
ROE
16.5%
ROCE
16.9%
Debt to equity
0.15
Volume, NSE
1,21,10851.4% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Happy Forgings annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹1,546 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue1,546
  2. Materials and goods−632
  3. Employee costs−137
  4. Other expenses−307
  5. Operating profit471
  6. Depreciation−89
  7. Other income+31
  8. One-off items0.0
  9. Finance costs−10
  10. Profit before tax402
  11. Tax−100
  12. Net profit302

What the company owns

  • Plant, investments and other assets₹1,715 Cr
  • Receivables₹395 Cr
  • Current investments₹237 Cr
  • Inventory₹233 Cr
  • Cash and bank₹53 Cr

What pays for it: net worth and liabilities

  • Net worth₹2,128 Cr
  • Borrowings₹330 Cr
  • Other liabilities₹116 Cr
  • Owed to suppliers₹59 Cr

Profit and loss

Consolidated, ₹ crore, years to March.Happy Forgings quarterly results

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
Revenue from operations1,3581,4091,546
9711,0021,076
Materials and goods bought597592632
Employee costs114125137
Other expenses260286307
Operating profit before depreciation388407471
Operating margin28.5%28.9%30.4%
Materials, % of revenue43.9%42.0%40.9%
Employee costs, % of revenue8.4%8.9%8.8%
Other expenses, % of revenue19.1%20.3%19.9%
Depreciation and amortisation657789
Operating profit after depreciation323330382
Other income133731
Finance costs12810
One-off items000
Profit before tax324360402
8192100
Net profit243267302
Other comprehensive income62−1
Total comprehensive income249269301
Net margin17.9%19.0%19.5%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
1,6121,8502,128
Share capital191919
Reserves1,5941,8312,109
Borrowings143228330
242326456
Liabilities due after a year323949
Total assets1,8862,2152,633
1,1441,2971,562
7429191,071
Net debt261240
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
189292445
273376538
−123−4958
Receivables−48−6735
Inventories−55−80
Payables8−1014
Other working capital−283710
Tax paid−84−83−93
Capital spending194271454
Free cash flow−521−10
−469−320−497
2814065
Dividends paid123828
Shares bought back000
Shares issued38112
Net change in cash11213
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.Happy Forgings dividend history

₹ per shareMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
Earnings per share₹26.78₹28.39₹31.99
Diluted earnings per share₹26.75₹28.37₹31.92
Dividend per share₹4.00₹3.00₹4.00
Book value per share₹171.17₹196.26₹225.56
Dividend payout15.5%10.6%12.5%
Shareholder yield−4.4%0.5%0.2%
Market cap at the year end (₹ crore)8,3827,41210,905

Ratios

Consolidated, years to March.Happy Forgings PE ratio and valuation

RatioMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
Revenue growth–3.7%9.8%
Operating profit growth–4.9%15.7%
Net profit growth–10.1%12.8%
Earnings per share growth–6.0%12.7%
15.1%15.4%15.2%
–0.4 pts−0.3 pts
From the net margin–0.9 pts0.4 pts
From asset turnover–−0.7 pts−1.1 pts
From borrowing–0.2 pts0.4 pts
Return on capital employed18.4%15.9%15.5%
Cash conversion77.8%109.3%147.4%
Interest cover27.443.836.4
Debt to equity0.090.120.15
Receivable days9611193
Inventory days137143134
Payable days342834
Cash conversion cycle, days199226193
Working capital days141157155
Asset turnover0.720.690.64
Assets per rupee of net worth1.171.181.22
Sales per rupee of plant1.831.571.41
Capital spending to depreciation3.003.525.10
Plant being built, % of plant in use16.4%12.9%20.9%

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
12.4%
Cash from operations against operating profit
94.5%
Measure3 years
Return on equity, average15.2%
Return on capital employed, average16.6%
Operating margin, average29.3%
Net margin, average18.8%
Asset turnover, average0.68
Cash conversion cycle, days, average206
Interest cover, average35.9
Debt to equity, average0.12

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations926445
Cash from investing−1,286−497
Cash from financing38665
Capital spending920454
Dividends paid7828
Shares bought back00
Shares issued for cash3842
Borrowings raised196102
Borrowings repaid851

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––4
Altman Z-scorePublished threshold 1.8121.2014.8315.47
Beneish M-scorePublished threshold −1.78–−2.52−2.86
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–14.4014.60
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––1.14
Receivables growth less revenue growthOur threshold 0 percentage points–15.78−17.20
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–4.51−6.64
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–0.027.13
Assets under construction, years of additionsOur threshold 2 years of additions–0.500.80
Effective tax ratePublished threshold 17.16 per cent25.0925.6224.96
Tax charged less tax paid, % of profitOur threshold 10 percentage points−0.762.471.78
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
30 Sep 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesCrisil AAReview, OtherStable150
14 Sep 2026ICRA Limited (opens in a new tab)Fund-based-Cash credit[ICRA]AA /[ICRA]A1+Review, OtherStable335
14 Sep 2026ICRA Limited (opens in a new tab)Fund-based-Bill discounting[ICRA]A1+Review, Other150
7 Jul 2026ICRA Limited (opens in a new tab)Unallocated limits-Unallocated limits[ICRA]AA /[ICRA]A1+Review, Re-affirmStable75
30 Sep 2025ICRA Limited (opens in a new tab)Unallocated-Unallocated[ICRA]AA /[ICRA]A1+Review, OtherStable125
30 Sep 2025ICRA Limited (opens in a new tab)Fund Based-Bills Discounting[ICRA]A1+New, New150
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.