Sharescart Research Club logo

Hilton Metal Forging Overview

1. Business Overview

Hilton Metal Forging Ltd. is an Indian manufacturing company specializing in the production of various forged components. Its core business involves forging, machining, and heat treatment of ferrous and non-ferrous metals to produce high-quality industrial products. The company primarily manufactures flanges, forged fittings, forged shafts, valve bodies, and other custom-designed forged components. It caters to a diverse range of industries including oil & gas, petrochemicals, power generation, marine, defense, and general engineering. Hilton Metal Forging makes money by selling these manufactured forged products to industrial clients, often on a project basis or through long-term supply agreements.

2. Key Segments / Revenue Mix

Hilton Metal Forging Ltd. primarily operates in a single core segment: the manufacturing and sale of forged metal products. While specific revenue contribution breakdowns are not publicly detailed by precise percentages for sub-categories, their product portfolio typically includes:

Flanges: Used to connect pipes, valves, pumps, and other equipment.

Forged Fittings: Such as elbows, tees, reducers, and caps for piping systems.

Forged Shafts & Valve Bodies: Custom components for machinery, pumps, and valves.

Custom Forgings: Specialized components designed as per client specifications for various industrial applications.

Revenue is generated from the sale of these products, with demand largely driven by capital expenditure cycles in the end-user industries.

3. Industry & Positioning

The forgings industry is a foundational manufacturing sector, characterized by high capital intensity, precision engineering, and adherence to stringent quality standards. It is largely B2B, serving critical applications in heavy industries. The Indian forging industry is fragmented with many small-to-medium enterprises and a few larger players. Hilton Metal Forging is positioned as a specialized manufacturer, focusing on a range of products primarily for the oil & gas, power, and marine sectors, where product reliability and certifications are crucial. It competes on product quality, adherence to specifications, certifications, and delivery timelines against both domestic and international forging companies.

4. Competitive Advantage (Moat)

Hilton Metal Forging's competitive advantages are likely derived from:

Technical Expertise & Certifications: The ability to produce complex, high-precision forgings from various material grades (carbon steel, alloy steel, stainless steel, nickel alloys) and adherence to international quality standards (e.g., ISO, API, PED) is crucial in its target industries, creating a barrier to entry for new players.

Customer Relationships & Approvals: Building long-term relationships and gaining approvals from key clients in critical sectors like oil & gas and power can lead to repeat business and some degree of switching costs due to the rigorous qualification processes involved for critical components.

Integrated Facilities: Having comprehensive in-house capabilities for forging, machining, and heat treatment can offer cost efficiencies and better quality control compared to fragmented operations.

5. Growth Drivers

Key factors that can drive growth for Hilton Metal Forging over the next 3-5 years include:

Industrial Capital Expenditure Cycles: Revival in CAPEX spending across critical industries such as oil & gas, power, and infrastructure both domestically and globally.

Government Initiatives: "Make in India" and infrastructure development drives in India leading to increased demand for locally manufactured industrial components.

Export Opportunities: Increased demand from international markets, especially from Middle East, Southeast Asia, and Europe for specialized forgings, leveraging global supply chain diversification.

Diversification into New Sectors: Expansion into emerging high-growth sectors like defense, aerospace, or railways, which require specialized forging capabilities.

Value-Added Products: Focus on higher-margin, complex, and specialized forgings that require advanced metallurgical and manufacturing expertise.

6. Risks

Cyclicality of End-User Industries: Demand for forgings is highly correlated with the capital expenditure cycles of industries like oil & gas and power, making the company susceptible to economic downturns in these sectors.

Raw Material Price Volatility: Fluctuations in the prices of steel, alloys, and other raw materials directly impact production costs and profit margins.

Intense Competition: The forgings market is competitive, with both domestic and international players, leading to pricing pressures.

Energy Costs: Manufacturing forged components is an energy-intensive process, making the company vulnerable to volatility in electricity and fuel prices.

Technological Obsolescence: The need for continuous investment in upgrading technology and machinery to maintain competitiveness and meet evolving client requirements.

Foreign Exchange Fluctuations: For a company involved in exports and potentially importing raw materials, currency volatility can impact profitability.

7. Management & Ownership

Hilton Metal Forging Ltd. is promoted by Mr. Kamal Nayan R. Gupta, who serves as the Chairman and Managing Director. Typically, promoter-led companies in India are characterized by strong family involvement in management, which can lead to focused long-term vision. The ownership structure generally includes a significant promoter holding, alongside institutional investors (if any) and public shareholders. The quality of management can be assessed by their ability to navigate cyclical industries, maintain quality standards, expand product offerings, and manage financial health over time.

8. Outlook

Hilton Metal Forging operates in a critical segment of the industrial supply chain. The bull case rests on the global and domestic recovery of industrial CAPEX, especially in oil & gas and power sectors, coupled with infrastructure thrusts. Its specialized product portfolio and adherence to quality standards position it to benefit from demand for reliable components. Opportunities for export growth and diversification into new demanding sectors could also provide upside.

However, the bear case highlights significant risks from the cyclical nature of its primary end-user industries, volatility in raw material and energy prices, and intense competition. The ability to consistently manage working capital, invest in technology, and maintain strong client relationships will be crucial for navigating these challenges and ensuring sustained profitability. The company's performance will be closely tied to the broader economic health and capital spending trends in heavy industries.

Want to Start Investing in Top Unlisted Stocks?

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

Hilton Metal Forging Key Financials

Market Cap ₹116 Cr.

Stock P/E 18.8

P/B 0.6

Current Price ₹21.5

Book Value ₹ 33.6

Face Value 10

52W High ₹70.7

Dividend Yield 0%

52W Low ₹ 13.5

Hilton Metal Forging Share Price

| |

Volume
Price

Hilton Metal Forging Quarterly Price

Show Value Show %

Hilton Metal Forging Peer Comparison

Hilton Metal Forging Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 35 42 34 34 44 40 45 22 88 70
Other Income 1 0 1 0 0 0 4 0 0 0
Total Income 35 42 35 34 44 41 49 22 88 70
Total Expenditure 31 37 31 32 41 38 43 20 84 66
Operating Profit 5 5 3 3 3 3 6 2 4 4
Interest 1 2 2 2 2 2 2 2 2 2
Depreciation 1 1 0 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3 3 1 1 1 1 4 0 2 1
Provision for Tax 0 0 -0 0 0 0 -0 -0 -0 -0
Profit After Tax 2 2 1 1 1 0 5 0 2 1
Adjustments 0 0 0 0 -0 -0 0 -0 0 0
Profit After Adjustments 2 2 1 1 1 0 5 0 2 1
Adjusted Earnings Per Share 0.9 0.8 0.2 0.2 0.2 0.2 1.6 0.1 0.6 0.6

Hilton Metal Forging Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 92 67 80 95 101 103 48 84 105 138 163 225
Other Income 0 0 1 0 1 0 0 0 1 2 5 4
Total Income 92 67 81 95 102 103 48 84 105 140 168 229
Total Expenditure 86 64 75 88 94 96 65 79 91 123 153 213
Operating Profit 6 3 6 7 7 8 -17 6 15 17 15 16
Interest 2 2 3 3 3 3 4 4 5 6 7 8
Depreciation 2 3 3 3 3 3 3 3 2 2 2 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 -1 0 0 0 0
Profit Before Tax 2 -1 -0 1 1 2 -23 -2 7 8 6 7
Provision for Tax 1 0 0 1 -0 0 -4 -4 1 1 -0 0
Profit After Tax 1 -2 -0 0 2 2 -20 2 6 7 6 8
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 1 -2 -0 0 2 2 -20 2 6 7 6 8
Adjusted Earnings Per Share 0.6 -1 -0.3 0.2 1 1 -12.4 1.1 2.3 2.7 2.2 2.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 18% 25% 10% 6%
Operating Profit CAGR -12% 36% 13% 10%
PAT CAGR -14% 44% 25% 20%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -64% -43% 18% 5%
ROE Average 6% 7% -2% -1%
ROCE Average 8% 9% 2% 3%

Hilton Metal Forging Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 61 60 59 59 61 63 43 45 89 100 116
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1 1 1 10 11 10 15 19 15 14 13
Other Non-Current Liabilities 6 6 7 7 7 7 4 -1 1 2 2
Total Current Liabilities 46 39 49 66 55 69 51 50 64 69 91
Total Liabilities 114 106 115 142 135 149 113 113 169 185 221
Fixed Assets 33 31 36 37 34 32 32 30 28 26 24
Other Non-Current Assets 8 8 3 3 6 6 6 14 20 27 35
Total Current Assets 72 66 77 102 95 111 75 68 121 132 161
Total Assets 114 106 115 142 135 149 113 113 169 185 221

Hilton Metal Forging Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 1 1 1 1 1 2 1 1 1 1
Cash Flow from Operating Activities 5 5 3 -1 2 4 0 9 -24 10 3
Cash Flow from Investing Activities -7 -0 -0 -3 0 0 -2 -9 33 -2 11
Cash Flow from Financing Activities 2 -5 -3 4 -2 -3 1 -1 -9 -8 -9
Net Cash Inflow / Outflow 0 0 0 -0 -0 0 -1 0 -0 1 5
Closing Cash & Cash Equivalent 1 1 1 1 1 2 1 1 1 1 6

Hilton Metal Forging Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0.59 -1.01 -0.27 0.17 0.99 0.99 -12.44 1.12 2.35 2.68 2.22
CEPS(Rs) 1.89 0.61 1.56 1.93 2.62 2.63 -10.84 2.74 3.3 3.56 3.02
DPS(Rs) 0.2 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 38.48 37.77 37.62 37.78 38.91 39.85 27.41 28.53 35.71 38.39 41.57
Core EBITDA Margin(%) 6.29 5.02 6.05 6.85 6.5 7.26 -36.24 6.56 13.54 10.67 6.25
EBIT Margin(%) 4.31 1.39 3.3 4.13 4.81 4.97 -41.16 2 11.82 10.39 8.06
Pre Tax Margin(%) 1.74 -2.04 -0.26 0.92 1.47 1.66 -49.46 -2.97 6.71 5.7 3.74
PAT Margin (%) 1.01 -2.36 -0.5 0.28 1.54 1.5 -41.19 2.09 5.59 4.84 3.79
Cash Profit Margin (%) 3.23 1.42 2.87 3.15 4.09 4.02 -35.89 5.12 7.84 6.43 5.16
ROA(%) 0.81 -1.44 -0.39 0.21 1.12 1.09 -14.92 1.56 4.16 3.78 3.05
ROE(%) 1.54 -2.64 -0.73 0.46 2.57 2.5 -37 4.01 8.75 7.23 5.84
ROCE(%) 4.66 1.08 3.32 4.41 4.89 4.86 -18.84 1.64 10.03 9.71 7.92
Receivable days 88.01 104.51 86.98 93.36 83.69 92.38 164.88 23.43 54.98 75.8 74.27
Inventory Days 156.08 210.05 169.73 208.37 238.51 232.71 463.93 235.63 210.8 192.13 182.47
Payable days 119.2 143.56 120.82 158.91 134.85 105.95 94.54 13.36 53.19 69.4 65.21
PER(x) 23.73 0 0 122.56 16.09 5.31 0 22.92 36.04 32.21 26.95
Price/Book(x) 0.36 0.37 0.41 0.56 0.41 0.13 0.26 0.9 2.37 2.25 1.44
Dividend Yield(%) 1.42 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.52 0.67 0.61 0.71 0.65 0.5 1.43 1.18 2.51 1.94 1.37
EV/Core EBITDA(x) 7.93 12.95 8.64 9.99 8.87 6.64 -3.97 17.86 17.82 16.21 14.49
Net Sales Growth(%) -29.19 -27.12 19.66 18.11 6.22 2.27 -53.86 77.08 24.59 31.71 18.09
EBIT Growth(%) -37.61 -76.54 202.3 41.27 21.9 5.63 -482.43 108.6 636.8 15.78 -8.4
PAT Growth(%) -69.55 -271.13 72.85 163.28 469.83 -0.04 -1362.77 109 232.54 14.1 -7.62
EPS Growth(%) -69.55 -271.13 72.85 163.28 469.84 -0.04 -1362.77 109 109.64 14.1 -17.1
Debt/Equity(x) 0.45 0.41 0.45 0.59 0.68 0.71 1.33 1.34 0.59 0.56 0.54
Current Ratio(x) 1.58 1.68 1.58 1.56 1.72 1.61 1.47 1.37 1.88 1.9 1.78
Quick Ratio(x) 0.68 0.75 0.7 0.54 0.55 0.64 0.41 0.27 0.85 0.76 0.85
Interest Cover(x) 1.68 0.41 0.93 1.29 1.44 1.5 -4.96 0.4 2.31 2.21 1.87
Total Debt/Mcap(x) 1.24 1.11 1.09 1.06 1.68 5.41 5.04 1.49 0.25 0.25 0.34

Hilton Metal Forging Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 27.67 27.67 27.67 28.31 28.31 27.39 7.71 7.71 7.87 13.71
FII 0.27 0.28 0 0.11 0.11 0.18 0.13 0.23 0.23 0.21
DII 0 0 0 0 0 0 0 0 0 0
Public 72.07 72.05 72.33 71.58 71.58 72.43 92.16 92.07 91.9 86.08
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Hilton Metal Forging News

Hilton Metal Forging Pros & Cons

Pros

  • Stock is trading at 0.6 times its book value
  • Company has delivered good profit growth of 24% CAGR over last 5 years
  • Debtor days have improved from 69.4 to 65.21days.
  • Company has reduced debt.

Cons

  • Promoter holding is low: 13.71%.
  • Company has a low return on equity of 7% over the last 3 years.
whatsapp