Shipping · Founded 1981 · www.hariyanagroup.com · BSE 526931 · NSE HARIYANA SH. · ISIN INE400G01011
No Notes Added Yet
Business
Hariyana Ship Breakers Ltd. is engaged in the business of ship recycling, also known as ship breaking. The company acquires end-of-life vessels from shipowners globally, brings them to its yards (primarily in Alang, Gujarat, India), and dismantles them. Its core business model revolves around the recovery and sale of various materials salvaged from these vessels, including steel scrap (the primary component), non-ferrous metals, machinery, electronic waste, and reusable fixtures. The company makes money by selling these salvaged materials into the domestic and international markets.
Revenue Mix
The company primarily operates within a single business segment: ship breaking and recycling. Its revenue is predominantly generated from the sale of salvaged materials. While specific percentages are not publicly detailed for sub-categories, the vast majority of revenue is derived from the sale of steel scrap, followed by non-ferrous metals, machinery, and other reusable items recovered during the dismantling process.
Industry
The ship recycling industry is a specialized and cyclical sector, highly dependent on global shipping trends (vessel obsolescence, freight rates) and commodity prices (especially steel). India, particularly the Alang-Sosiya belt in Gujarat, is one of the world's largest ship recycling hubs, known for its extensive coastline, infrastructure, and labor availability. Hariyana Ship Breakers Ltd. operates within this major hub. The industry is fragmented with many players, ranging from large, established recyclers to smaller operators. Hariyana Ship Breakers is an established player within the Indian context, benefiting from its operational base in Alang, but competes with numerous domestic and international yards.
MOAT
The ship breaking industry generally offers limited traditional competitive advantages. However, Hariyana Ship Breakers Ltd. may derive some advantages from:
Location: Operating in Alang provides access to a well-developed ecosystem for ship recycling, including skilled labor, supportive infrastructure, and established supply chains for material off-take.
Operational Experience: Years of experience in ship acquisition, dismantling, and material recovery can lead to more efficient processes, better inventory management, and stronger buyer relationships.
Scale (Relative): As an established player, it might have better access to capital for acquiring larger vessels and potentially better pricing power with scrap buyers compared to smaller, nascent players.
However, these are often considered minor advantages in a highly competitive and commoditized market, rather than a strong, durable moat.
Growth Drivers
Global Fleet Renewal: Aging global shipping fleet and increasing environmental regulations (e.g., IMO 2020, upcoming decarbonization targets) are expected to drive more vessels to recycling yards in the coming years.
Steel Demand: Consistent demand for steel scrap from India's growing infrastructure and manufacturing sectors provides a strong domestic market for the company's primary product.
Increased Regulatory Compliance: As the industry moves towards greater compliance with international standards (like the Hong Kong Convention), more compliant yards (like those in Alang, which are increasingly upgrading) could see increased business from international shipowners.
Freight Rate Volatility: Periods of low freight rates can incentivize shipowners to scrap older, less efficient vessels, increasing the supply of ships for recycling.
Risks
Commodity Price Volatility: Significant fluctuations in the price of steel scrap and other recovered materials directly impact revenue and profitability.
Cyclicality of Shipping Industry: The supply of ships for recycling is highly dependent on global shipping market conditions, freight rates, and new vessel orders.
Environmental & Safety Regulations: The industry faces intense scrutiny over environmental pollution and worker safety. Stricter regulations, or non-compliance, could lead to operational disruptions, increased costs, and reputational damage.
Foreign Exchange Risk: The purchase of vessels is often in foreign currency (e.g., USD), while a significant portion of sales might be in INR, exposing the company to currency fluctuation risks.
Competition: Intense competition from other ship recycling yards globally (e.g., Bangladesh, Pakistan, Turkey) and within India can pressure margins.
Management & Ownership
Hariyana Ship Breakers Ltd. is typically a promoter-driven company, characteristic of many businesses in India. The promoter group, led by individuals such as Mr. Harendrasingh Ranmalji Vaghela, holds a significant stake in the company, ensuring aligned interests. Management quality generally reflects their experience and understanding of the specific dynamics of the ship recycling industry. The ownership structure typically involves a substantial promoter holding, with the remaining shares held by the public and institutional investors.
Outlook
Hariyana Ship Breakers Ltd. operates in a crucial industry that contributes to the circular economy by recycling valuable materials from end-of-life vessels. The company is poised to benefit from India's position as a global leader in ship recycling and the country's robust domestic demand for steel scrap. However, its performance remains highly susceptible to the cyclical nature of the global shipping industry and the inherent volatility of commodity prices. Furthermore, the increasing global focus on environmental, social, and governance (ESG) factors means that continuous investment in upgrading facilities and adhering to international safety and environmental standards will be critical for long-term sustainability and attracting business from responsible shipowners. The outlook is cautiously optimistic, balancing the demand for recycling against the operational complexities and external market forces.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 |
| Other Income | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 7 | 2 | 2 |
| Total Income | 3 | 2 | 2 | 2 | 2 | 2 | 4 | 10 | 2 | 2 |
| Total Expenditure | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Operating Profit | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 9 | 1 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 |
| Profit Before Tax | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 8 | -14 | 2 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 0 | 0 |
| Profit After Tax | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 7 | -14 | 1 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | 4 | 3 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 7 | -9 | 4 |
| Adjusted Earnings Per Share | 0.1 | 0.4 | 0.8 | 0.7 | 0.7 | 1.1 | 3.6 | 11.1 | -15.2 | 7.2 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 276 | 167 | 390 | 128 | 149 | 169 | 54 | 149 | 0 | 3 | 3 |
| Other Income | 22 | 11 | 15 | 18 | 18 | 8 | 8 | 9 | 8 | 14 | 13 |
| Total Income | 298 | 178 | 405 | 146 | 166 | 177 | 62 | 158 | 8 | 17 | 18 |
| Total Expenditure | 287 | 172 | 399 | 145 | 146 | 165 | 53 | 152 | 2 | 2 | 1 |
| Operating Profit | 11 | 6 | 6 | 1 | 21 | 11 | 9 | 6 | 7 | 15 | 15 |
| Interest | 8 | 4 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Exceptional Income / Expenses | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -13 |
| Profit Before Tax | -2 | 2 | 5 | -1 | 15 | 4 | 6 | 4 | 3 | -2 | -2 |
| Provision for Tax | -1 | 0 | 2 | 0 | 6 | 2 | 1 | 1 | 1 | 2 | 3 |
| Profit After Tax | -2 | 1 | 3 | -1 | 10 | 2 | 4 | 3 | 2 | -4 | -4 |
| Adjustments | 11 | 9 | 5 | -6 | 0 | -0 | 0 | 0 | -1 | 5 | 8 |
| Profit After Adjustments | 9 | 10 | 8 | -7 | 10 | 2 | 4 | 3 | 2 | 0 | 4 |
| Adjusted Earnings Per Share | 15.3 | 15.8 | 13.1 | -11.7 | 15.6 | 3 | 6.7 | 5.2 | 2.6 | 0.6 | 6.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | -62% | -54% | 0% |
| Operating Profit CAGR | 114% | 19% | -7% | 0% |
| PAT CAGR | -300% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -21% | -0% | -3% | 0% |
| ROE Average | -3% | 0% | 1% | 1% |
| ROCE Average | 0% | 3% | 3% | 4% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 116 | 126 | 134 | 126 | 136 | 138 | 142 | 145 | 147 | 147 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
| Borrowings | 7 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Total Current Liabilities | 97 | 343 | 131 | 38 | 134 | 55 | 119 | 16 | 17 | 7 |
| Total Liabilities | 221 | 470 | 266 | 166 | 271 | 196 | 263 | 163 | 166 | 156 |
| Fixed Assets | 8 | 8 | 8 | 10 | 11 | 10 | 9 | 10 | 9 | 7 |
| Other Non-Current Assets | 72 | 110 | 133 | 127 | 120 | 135 | 142 | 150 | 154 | 144 |
| Total Current Assets | 141 | 352 | 124 | 29 | 141 | 50 | 112 | 4 | 3 | 5 |
| Total Assets | 221 | 470 | 266 | 166 | 271 | 196 | 263 | 163 | 166 | 156 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 41 | -6 | -7 | 42 | 41 | 1 | -8 | -11 |
| Cash Flow from Operating Activities | -47 | 12 | -36 | -21 | 31 | -8 | -48 | 2 | -2 | 3 |
| Cash Flow from Investing Activities | 53 | 41 | -10 | 21 | 19 | 6 | 1 | -1 | 4 | 11 |
| Cash Flow from Financing Activities | -6 | -9 | -1 | -1 | -1 | 1 | 7 | -10 | -5 | -2 |
| Net Cash Inflow / Outflow | -1 | 44 | -47 | -1 | 49 | -1 | -40 | -9 | -3 | 12 |
| Closing Cash & Cash Equivalent | 1 | 45 | -6 | -7 | 42 | 41 | 1 | -8 | -11 | 1 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 15.29 | 15.83 | 13.05 | -11.68 | 15.56 | 2.98 | 6.66 | 5.23 | 2.6 | 0.64 |
| CEPS(Rs) | 0.97 | 2.89 | 6.35 | -0.98 | 16.7 | 4.43 | 7.96 | 7.12 | 5.34 | -5.24 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 187.75 | 203.6 | 216.66 | 205.02 | 220.56 | 223.6 | 230.24 | 235.37 | 238.16 | 238.81 |
| Core EBITDA Margin(%) | -3.82 | -2.9 | -2.27 | -13.42 | 1.9 | 1.99 | 1.32 | -2.16 | -584.77 | 30.02 |
| EBIT Margin(%) | 1.95 | 3.26 | 1.43 | 0.17 | 11.36 | 3.36 | 14.46 | 4.33 | 2562.09 | 17.67 |
| Pre Tax Margin(%) | -0.81 | 0.94 | 1.23 | -0.86 | 10.17 | 2.42 | 10.36 | 2.66 | 1320 | -53.36 |
| PAT Margin (%) | -0.57 | 0.69 | 0.82 | -1.03 | 6.46 | 1.09 | 7.59 | 2.17 | 973.14 | -123.68 |
| Cash Profit Margin (%) | 0.21 | 1.06 | 1 | -0.47 | 6.94 | 1.62 | 9.08 | 2.95 | 1467.93 | -92.37 |
| ROA(%) | -0.74 | 0.34 | 0.87 | -0.61 | 4.39 | 0.79 | 1.79 | 1.51 | 1.33 | -2.69 |
| ROE(%) | -1.41 | 0.97 | 2.47 | -1.01 | 7.31 | 1.34 | 2.93 | 2.25 | 1.5 | -2.94 |
| ROCE(%) | 4.5 | 4.33 | 4.14 | 0.16 | 12.49 | 4.07 | 5.1 | 3.96 | 3.56 | 0.39 |
| Receivable days | 28.67 | 24.62 | 0.12 | 1.47 | 3.18 | 2.38 | 4.21 | 0 | 0 | 0 |
| Inventory Days | 23.74 | 313.17 | 169.76 | 150.04 | 112.23 | 93.83 | 311.26 | 106.52 | 2858.62 | 140.19 |
| Payable days | 117.94 | 463.19 | 188.52 | 148.02 | 177.02 | 185.1 | 521.46 | 116.11 | 79.35 | 0.22 |
| PER(x) | 4.6 | 5.95 | 4.63 | 0 | 3.4 | 31.72 | 8.32 | 16.29 | 38.65 | 133.54 |
| Price/Book(x) | 0.37 | 0.46 | 0.28 | 0.11 | 0.24 | 0.42 | 0.24 | 0.36 | 0.42 | 0.36 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.19 | 0.1 | 0.11 | 0.16 | -0.06 | 0.12 | 0.86 | 0.45 | 343.61 | 16.06 |
| EV/Core EBITDA(x) | 4.49 | 2.76 | 6.85 | 21.58 | -0.43 | 1.82 | 5.42 | 10.86 | 11.24 | 3.77 |
| Net Sales Growth(%) | 0 | -39.48 | 133.71 | -67.25 | 16.21 | 13.51 | -67.93 | 174.88 | -99.85 | 1457.28 |
| EBIT Growth(%) | 0 | -1.98 | 1.57 | -96.14 | 7754.4 | -66.46 | 38.08 | -17.59 | -10.71 | -89.26 |
| PAT Growth(%) | 0 | 171.33 | 175.08 | -140.95 | 830.79 | -80.81 | 122.9 | -21.42 | -32.28 | -297.93 |
| EPS Growth(%) | 0 | 3.54 | -17.55 | -189.44 | 233.28 | -80.82 | 123.14 | -21.44 | -50.26 | -75.47 |
| Debt/Equity(x) | 0.07 | 0.03 | 0.05 | 0.06 | 0 | 0.03 | 0.16 | 0.1 | 0.11 | 0.03 |
| Current Ratio(x) | 1.45 | 1.03 | 0.95 | 0.77 | 1.05 | 0.91 | 0.94 | 0.22 | 0.19 | 0.69 |
| Quick Ratio(x) | 1.26 | 0.24 | 0.3 | 0.46 | 0.47 | 0.78 | 0.22 | 0.11 | 0.08 | 0.55 |
| Interest Cover(x) | 0.71 | 1.4 | 7.08 | 0.16 | 9.55 | 3.58 | 3.53 | 2.59 | 2.06 | 0.25 |
| Total Debt/Mcap(x) | 0.2 | 0.06 | 0.17 | 0.54 | 0.02 | 0.06 | 0.68 | 0.28 | 0.26 | 0.08 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | — | -62% | -54% | — |
| Operating Profit CAGR | +114% | +19% | -7% | — |
| PAT CAGR | -300% | 0% | 0% | — |
| Share Price CAGR | -21% | 0% | -3% | 0% |
| ROE Average | -3% | 0% | +1% | +1% |
| ROCE Average | 0% | +3% | +3% | +4% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 | 74.95 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 | 25.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.