Happy Forgings Limited

Happy Forgings Limited

HAPPYFORGE.NS
Happy Forgings LimitedIN flagNational Stock Exchange of India
1,405.00
INR
-4.00
- -
132.56BMarket Cap
Happy Forgings Limited
HAPPYFORGE.NS
(National Stock Exchange of India)

Recent

price

1,405.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2021
2022
2023
2024
2025
2026
TTM
FRC
58.24
84.25
113.96
131.96
149.56
164
150.87
Revenue per Share
9.18
15.1
22.15
25.79
28.39
31.99
28.58
Basic EPS, GAAP
-4.44
-11.73
3.7
-0.5
1.22
-1.76
- -
Free Cash Flow per Basic Share
- -
- -
- -
1.24
4
3
- -
Dividend per Share
45.52
60.66
82.84
107.51
131.93
2
- -
Book Value per Share
68.37
83.44
104.75
170.54
194.8
223.68
- -
Tangible Book Value per Share
94
94
94
94
94
94
94
Basic Weighted Avg Shares
5,487
7,937
10,735
12,431
14,089
15,463
14,212
Sales/Revenue/Turnover
22.61
24.33
27.1
25.99
23.4
24.68
23.26
Operating Margin (%)
358
377
542
647
771
890
796
Depreciation Expense
864
1,423
2,087
2,430
2,674
3,016
2,692
Net Income, GAAP
26.15
25.91
25.47
25.09
25.62
24.96
25.68
Effective Tax Rate (%)
15.76
17.93
19.44
19.55
18.98
19.51
18.94
Profit Margin (%)
1,563
1,803
2,333
4,999
5,923
6,154
- -
Working Capital
300
740
582
- -
- -
- -
- -
LT Debt
6,452
7,876
9,883
16,125
18,495
21,281
- -
Total Equity
- -
15.62
19.28
16.29
12.79
12.62
- -
Return on Invested Capital (%)
- -
21.09
24.03
23.32
20.79
34.02
60.13
Return on Capital (%)
- -
28.45
30.88
27.1
23.71
47.81
- -
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'25
Mar'25
Jun'26
ST Debt
- -
2,280
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
- -
94
- -
Market Capitalization
94,067
74,120
90,511

Working Capital

FRC

in mil. unless spec.
Dec'25
Mar'25
Jun'26
Total Current Assets
- -
9,186
- -
Cash, Cash Equivalents & STI
- -
1,400
- -
Accounts Receivable, Net
- -
4,265
- -
Inventories
- -
2,324
- -
Total Current Liabilities
- -
3,263
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
2,280
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
28.1%
15.06%
Free Cash Flow
- -
-134.06%
-244.49%
Net Income, GAAP
- -
30.11%
12.79%
Sales/Revenue/Turnover
- -
23.76%
9.76%
Total Cash Common Dividend
- -
- -
-24.94%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,298
3,431
3,420
2,282
12,431
2025
3,415
3,611
3,543
3,520
14,089
2026
3,538
3,913
4,238
- -
15,463

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
6.8
5.87
6.46
- -
25.79
2025
6.77
7.58
6.85
7.18
28.39
2026
6.97
8.37
8.86
- -
31.99

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1.24
2025
- -
- -
- -
- -
4
2026
- -
- -
- -
- -
3
Business
Happy Forgings Limited is an Indian manufacturer specializing in the design and production of heavy forged and precision-machined components primarily for the automotive, industrial, railway, and infrastructure sectors. The company’s core product portfolio includes crankshafts, front axle beams, steering knuckles, differential cases, transmission parts, pinion shafts, suspension products, valve bodies, camshafts, connecting rods, piston pins, spacers, and other safety-critical forged components. It serves Original Equipment Manufacturers (OEMs) across commercial vehicles, farm equipment, off-highway vehicles, industrial machinery for oil and gas, power generation, railways, and wind turbine industries, with operations spanning domestic and international markets including North America, Europe, and Southeast Asia. Founded in 1979, the company is headquartered in Ludhiana, Punjab, India. Recent strategic developments include signing a Memorandum of Understanding (MoU) in early 2025 with a leading global industrial and construction equipment manufacturer for the long-term supply of heavy forged components weighing up to 1,000 kilograms. This agreement underpins the company’s expansion into heavy-forged and precision-machined components with an upcoming capital investment of ₹650 crore for a new heavy forging facility, expected to drive annual revenues between ₹95 crore and ₹160 crore starting 2028. This move positions Happy Forgings among a select cadre of manufacturers capable of producing large-scale heavy forging components, aligning with its broader strategy to diversify its product portfolio, enhance profitability, and expand its industrial footprint. The company maintains multiple state-of-the-art manufacturing facilities equipped with advanced forging presses, CNC machining centers, and CAD/CAM technology, supporting an annual production capacity exceeding 30,000 tons of forgings. Its product quality and operational excellence have earned a strong market position with approximately 40% of revenues contributed by exports. Recent financial results show robust quarterly performance with net sales growth and cash flow strength, supported by a conservative balance sheet and increasing operational efficiency. Happy Forgings continues to focus on innovation and strategic alliances, exemplified by ESOP allotments to key executives and a steady cadence of financial and operational disclosures to stakeholders. Its commitment to quality and customer satisfaction is demonstrated through in-house tooling, plasma and laser cutting, welding, and fabrication capabilities, catering to stringent industry standards. Overall, Happy Forgings Limited stands as a leading engineering-driven manufacturer of complex, heavy forged and precision machined components, with a strong emphasis on safety-critical products and diversified industry applications, underpinned by recent capacity expansions and strategic partnerships that enhance its growth and market presence.