Happy Forging Limited

Happy Forging Limited

1,818.00
INR
-7.70
(-0.42%)
33.78EPS
45.36P/E
145.14BMarket Cap
Nov 05Next Earn
Happy Forging Limited
NSE:HAPPYFORGE
(National Stock Exchange of India)

Recent

price

1,818.00

P/E

ratio

45.36

div

yld

- -

ROIC.AI

2021
2022
2023
2024
2025
2026
TTM
INR
58.24
84.25
113.96
131.96
137.6
150.89
171.64
Revenue per Share
9.18
15.1
22.15
25.79
28.39
31.99
33.9
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
68.48
83.61
104.91
171.17
196.25
225.56
- -
Book Value per Share
68.37
83.44
104.75
170.54
194.71
223.53
- -
Tangible Book Value per Share
94
94
94
94
94
94
94
Basic Weighted Avg Shares
5,487
7,937
10,735
12,431
12,964
14,228
16,184
Sales/Revenue/Turnover
22.61
24.33
27.1
25.99
25.45
26.87
24.84
Operating Margin (%)
358
377
542
647
771
890
937
Depreciation Expense
864
1,423
2,087
2,430
2,674
3,016
3,196
Net Income, GAAP
26.15
25.91
25.47
25.09
25.62
24.96
24.97
Effective Tax Rate (%)
15.76
17.93
19.44
19.55
20.63
21.2
19.75
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
19.2
16.27
13.03
12.64
- -
Return on Invested Capital (%)
- -
16.09
19.47
16.96
14.22
13.63
- -
Return on Capital (%)
- -
19.86
23.5
18.69
15.45
15.17
- -
Return on Common Equity (%)

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
3,296
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
94
94
94
Market Capitalization
108,392
109,079
145,136

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
10,711
- -
Cash, Cash Equivalents & STI
- -
4,048
- -
Accounts Receivable, Net
- -
3,948
- -
Inventories
- -
2,328
- -
Total Current Liabilities
- -
4,557
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
3,296
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

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
- -
21.95%
9.75%
Total Cash Common Dividend
- -
- -
-24.94%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
3,415
3,611
3,543
3,520
12,964
2026
3,538
- -
3,913
4,238
14,228
2027
4,494
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
6.77
7.58
6.85
7.18
28.39
2026
6.97
- -
8.37
8.86
31.99
2027
9.7
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
4
2026
- -
- -
- -
- -
3
2027
- -
- -
- -
- -
- -
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.