Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹13096 Cr.
Stock P/E
49
P/B
6.2
Current Price
₹1388
Book Value
₹ 225.6
Face Value
2
52W High
₹1489.8
52W Low
₹ 870
Dividend Yield
0.29%

Happy Forgings Overview

Business

Happy Forgings Ltd. is an Indian manufacturer of closed-die forgings, catering primarily to the automotive and non-automotive sectors. The company's core business model involves manufacturing high-quality, complex, and safety-critical forged components, primarily from carbon steel, alloy steel, and stainless steel. It also provides value-added services such as machining, heat treatment, and surface treatment. Happy Forgings makes money by supplying these components to original equipment manufacturers (OEMs) and Tier-1 suppliers across various industries, including commercial vehicles, passenger vehicles, farm equipment, industrial machinery, and railways. Key products include crankshafts, steering knuckles, connecting rods, common rail, transmission parts, and other precision-machined forgings.

Revenue Mix

While specific revenue contribution numbers by segment are not provided in the prompt, forging companies like Happy Forgings typically derive the majority of their revenue from the automotive sector. This segment usually includes:

Commercial Vehicles: Supplying components for heavy and light commercial vehicles.

Passenger Vehicles: Providing parts for cars and utility vehicles.

Farm Equipment (Tractors): Manufacturing components for agricultural machinery.

The remaining revenue typically comes from non-automotive applications, which can include industrial machinery, railways, power generation, and other general engineering sectors.

Industry

The Indian forging industry is characterized by a mix of large integrated players, mid-sized specialists, and numerous small-scale units. It is largely driven by demand from the automotive sector, which accounts for a significant portion of the industry's output. Happy Forgings Ltd. is positioned as a prominent mid-to-large player within this industry, known for its capabilities in producing complex, high-precision, and critical safety components. It competes on technology, quality, and cost-efficiency, often serving as a Tier-1 or Tier-2 supplier to major domestic and international OEMs.

MOAT

Happy Forgings Ltd. possesses several competitive advantages:

Integrated Capabilities: The ability to offer a comprehensive solution from forging to machining, heat treatment, and surface finishing reduces reliance on external vendors and provides cost efficiencies and quality control.

Customer Relationships & Switching Costs: Developing and qualifying as a supplier for critical components to OEMs involves long lead times and stringent quality checks. Once integrated into a customer's supply chain, switching costs are high dueiding to redesign efforts, requalification, and the risk of supply disruption.

Technical Expertise & Quality: Proficiency in manufacturing complex and high-precision components, especially critical engine and chassis parts, builds a reputation for quality and reliability.

Scale and Capital Intensity: The forging industry requires significant capital expenditure. Existing scale provides advantages in terms of cost competitiveness and ability to handle large orders, acting as a barrier to entry for new players.

Growth Drivers

Automotive Sector Growth: Recovery and sustained growth in India's automotive sector, particularly commercial vehicles, passenger vehicles, and farm equipment (tractors), both domestically and through exports.

Increased Content Per Vehicle: Growing demand for more complex, lighter, and higher-strength forged components per vehicle, driven by emission norms and performance requirements.

Diversification into Non-Automotive: Expanding presence in other sectors like railways, industrial machinery, and power generation to de-risk from automotive cycles.

Export Market Expansion: Capitalizing on cost competitiveness and quality to increase exports to global automotive and industrial markets.

Capacity Expansion: Strategic capital expenditure to enhance manufacturing capacity and introduce new product lines or technologies.

Risks

Automotive Sector Cyclicality: High dependence on the inherently cyclical automotive industry exposes the company to demand fluctuations and potential revenue volatility.

Raw Material Price Volatility: Fluctuations in the prices of steel and other key raw materials (e.g., nickel, chrome) can impact production costs and margins if not effectively passed on to customers.

Technological Disruption (EVs): The long-term shift towards Electric Vehicles (EVs) could reduce the demand for traditional internal combustion engine (ICE) related forged components, requiring significant adaptation and investment in new product development.

Intense Competition: Competition from both domestic and international forging players can exert pressure on pricing and market share.

Customer Concentration: Potential over-reliance on a few large customers, making the company susceptible to their procurement decisions or business downturns.

Management & Ownership

Happy Forgings Ltd. is a promoter-driven company, typical of many successful Indian manufacturing enterprises. The founding family members (promoters) generally hold a significant equity stake, which aligns their interests with the long-term growth of the company. The management team is expected to have deep industry experience, driving operational efficiency, strategic expansions, and technological advancements to maintain competitiveness in the forging sector.

Outlook

Happy Forgings is well-positioned in a critical manufacturing segment that benefits from India's overall industrial growth. The company's established customer relationships, integrated manufacturing capabilities, and focus on high-quality, complex forgings provide a solid foundation. The automotive sector's recovery and diversification into non-automotive segments offer potential growth avenues. However, the business faces structural challenges from the long-term transition to Electric Vehicles, which necessitates continuous investment in R&D and adaptation of product portfolios. Managing raw material price volatility and maintaining competitiveness in a capital-intensive industry will be key to sustaining profitability. The company's ability to navigate these industry shifts and leverage its technical expertise will determine its growth trajectory.

Happy Forgings Share Price

Live · BSE / NSE · Inception: 1979
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Happy Forgings Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 342 343 341 361 354 352 354 377 391 424
Other Income 3 7 8 13 7 10 10 6 8 6
Total Income 345 351 349 374 361 362 364 384 399 430
Total Expenditure 247 246 244 256 253 250 253 262 271 290
Operating Profit 99 104 105 118 108 112 112 122 129 139
Interest 4 1 1 2 2 2 2 2 2 4
Depreciation 17 16 18 20 19 20 21 22 22 25
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 78 87 86 97 87 90 89 99 104 111
Provision for Tax 20 22 22 26 22 22 23 25 25 28
Profit After Tax 58 66 64 71 65 68 66 73 79 84
Adjustments 0 0 0 0 -0 0 -0 0 0 0
Profit After Adjustments 58 66 64 71 65 68 66 73 79 84
Adjusted Earnings Per Share 6.1 7 6.8 7.6 6.9 7.2 7 7.8 8.4 8.9

Happy Forgings Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 585 860 1197 1358 1409 1546
Other Income 6 6 6 13 37 30
Total Income 591 866 1202 1372 1446 1577
Total Expenditure 426 629 856 971 1002 1076
Operating Profit 165 237 347 401 444 502
Interest 12 7 12 12 8 10
Depreciation 36 38 54 65 77 90
Exceptional Income / Expenses 0 0 0 0 0 0
Profit Before Tax 117 192 280 324 360 403
Provision for Tax 31 50 71 81 92 101
Profit After Tax 86 142 209 243 267 302
Adjustments 0 0 0 0 0 0
Profit After Adjustments 86 142 209 243 267 302
Adjusted Earnings Per Share 9.7 15.9 23.3 25.8 28.4 32.1

Happy Forgings Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 645 788 988 1612 1850
Minority's Interest 0 0 0 0 0
Borrowings 30 74 58 0 0
Other Non-Current Liabilities 23 23 23 32 39
Total Current Liabilities 176 245 257 242 326
Total Liabilities 874 1130 1326 1886 2215
Fixed Assets 415 456 678 744 908
Other Non-Current Assets 124 248 158 401 389
Total Current Assets 335 425 489 742 919
Total Assets 874 1130 1326 1886 2215

Happy Forgings Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 2 3 0 0 1
Cash Flow from Operating Activities 60 80 209 189 292
Cash Flow from Investing Activities -59 -166 -172 -470 -320
Cash Flow from Financing Activities -0 83 -37 281 40
Net Cash Inflow / Outflow 1 -3 -0 1 12
Closing Cash & Cash Equivalent 3 0 0 1 13

Happy Forgings Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 9.66 15.9 23.32 25.79 28.38
CEPS(Rs) 13.65 20.12 29.37 32.66 36.55
DPS(Rs) 0 0 0 4 3
Book NAV/Share(Rs) 72.09 88 110.43 170.57 195.2
Core EBITDA Margin(%) 27.03 26.82 28.42 28.41 28.68
EBIT Margin(%) 21.94 23.14 24.39 24.65 25.89
Pre Tax Margin(%) 19.93 22.31 23.35 23.78 25.36
PAT Margin (%) 14.72 16.53 17.4 17.82 18.86
Cash Profit Margin (%) 20.81 20.91 21.92 22.56 24.3
ROA(%) 9.89 14.2 16.99 15.13 13.04
ROE(%) 13.4 19.86 23.5 18.73 15.52
ROCE(%) 16.13 21.81 26.18 22.69 19.15
Receivable days 103.03 82.2 80.66 88.98 100.84
Inventory Days 75.56 64.77 53.8 52.69 58.77
Payable days 55.03 38.61 30.46 31.59 31.12
PER(x) 0 0 0 34.43 27.69
Price/Book(x) 0 0 0 5.21 4.02
Dividend Yield(%) 0 0 0 0.45 0.38
EV/Net Sales(x) 0.23 0.3 0.2 6.18 5.32
EV/Core EBITDA(x) 0.82 1.08 0.68 20.92 16.88
Net Sales Growth(%) 0 47.03 39.12 13.51 3.73
EBIT Growth(%) 0 54.62 46.83 14.93 9.2
PAT Growth(%) 0 64.6 46.67 16.43 10.06
EPS Growth(%) 0 64.6 46.67 10.61 10.02
Debt/Equity(x) 0.24 0.31 0.22 0.09 0.12
Current Ratio(x) 1.91 1.73 1.91 3.07 2.81
Quick Ratio(x) 1.21 0.98 1.25 2.14 2.1
Interest Cover(x) 10.93 27.83 23.45 28.55 48.73
Total Debt/Mcap(x) 0 0 0 0.02 0.03

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +4% +18%
Operating Profit CAGR +11% +23%
PAT CAGR +10% +23%
Share Price CAGR +45%
ROE Average +16% +19% +18% +18%
ROCE Average +19% +23% +21% +21%

Happy Forgings Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 78.48 %
FII 1.73 %
DII (MF + Insurance) 16.48 %
Public (retail) 21.52 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 78.678.678.678.678.678.5778.5478.5278.578.48
FII 1.811.122.242.282.282.192.172.021.841.73
DII 4.0716.9316.6917.1317.0617.0716.9817.0116.7316.48
Public 21.421.421.421.421.421.4321.4621.4821.521.52
Others 0000000000
Total 100100100100100100100100100100

Happy Forgings Peer Comparison

Happy Forgings Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Happy Forgings Pros & Cons

Pros

  • Debtor days have improved from 31.59 to 31.12days.
  • Company is almost debt free.

Cons

  • Stock is trading at 6.2 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp