Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 541276 | NSE: HARDWYN

Hardwyn India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: November 22, 2025, 3:09 pm

Market Cap 798 Cr.
Current Price 16.4
High / Low 25.7/10.8
Stock P/E59.8
Book Value 8.20
Dividend Yield0.00 %
ROCE4.13 %
ROE2.77 %
Face Value 1.00
PEG Ratio3.40

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Hardwyn India Ltd

Competitors of Hardwyn India Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Minal Industries Ltd 67.9 Cr. 3.54 5.59/3.2045.3 2.780.00 %5.97 %2.83 % 2.00
Modella Woollens Ltd 6.69 Cr. 73.5 74.8/52.5 4.950.00 %%% 10.0
MRC Agrotech Ltd 104 Cr. 50.6 50.7/10.2115 15.10.00 %5.89 %4.46 % 10.0
MRP Agro Ltd 107 Cr. 96.0 174/84.415.1 30.60.00 %39.2 %30.3 % 10.0
Muller and Phipps (India) Ltd 14.0 Cr. 225 559/208176 22.90.00 %%% 10.0
Industry Average12,184.29 Cr164.1888.86122.480.39%15.57%8.99%7.71

All Competitor Stocks of Hardwyn India Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 25.5934.8734.7229.8827.1636.3435.0636.9430.9039.8734.4936.3031.95
Expenses 24.1632.8929.9424.9025.7234.2728.7031.1328.6633.9328.2133.4826.50
Operating Profit 1.431.984.784.981.442.076.365.812.245.946.282.825.45
OPM % 5.59%5.68%13.77%16.67%5.30%5.70%18.14%15.73%7.25%14.90%18.21%7.77%17.06%
Other Income 0.010.010.010.680.200.080.070.150.030.090.260.360.05
Interest 0.160.310.200.180.160.190.510.290.160.150.580.280.17
Depreciation 0.060.070.070.070.060.060.130.870.400.410.410.420.38
Profit before tax 1.221.614.525.411.421.905.794.801.715.475.552.484.95
Tax % 29.51%27.95%27.88%30.87%28.87%28.95%29.19%31.46%29.24%29.25%29.01%30.24%29.09%
Net Profit 0.871.163.273.731.001.354.113.301.203.873.941.743.51
EPS in Rs 0.030.040.110.080.020.030.080.070.020.080.080.040.07

Last Updated: August 19, 2025, 2:05 pm

Below is a detailed analysis of the quarterly data for Hardwyn India Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 31.95 Cr.. The value appears to be declining and may need further review. It has decreased from 36.30 Cr. (Mar 2025) to 31.95 Cr., marking a decrease of 4.35 Cr..
  • For Expenses, as of Jun 2025, the value is 26.50 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 33.48 Cr. (Mar 2025) to 26.50 Cr., marking a decrease of 6.98 Cr..
  • For Operating Profit, as of Jun 2025, the value is 5.45 Cr.. The value appears strong and on an upward trend. It has increased from 2.82 Cr. (Mar 2025) to 5.45 Cr., marking an increase of 2.63 Cr..
  • For OPM %, as of Jun 2025, the value is 17.06%. The value appears strong and on an upward trend. It has increased from 7.77% (Mar 2025) to 17.06%, marking an increase of 9.29%.
  • For Other Income, as of Jun 2025, the value is 0.05 Cr.. The value appears to be declining and may need further review. It has decreased from 0.36 Cr. (Mar 2025) to 0.05 Cr., marking a decrease of 0.31 Cr..
  • For Interest, as of Jun 2025, the value is 0.17 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.28 Cr. (Mar 2025) to 0.17 Cr., marking a decrease of 0.11 Cr..
  • For Depreciation, as of Jun 2025, the value is 0.38 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.42 Cr. (Mar 2025) to 0.38 Cr., marking a decrease of 0.04 Cr..
  • For Profit before tax, as of Jun 2025, the value is 4.95 Cr.. The value appears strong and on an upward trend. It has increased from 2.48 Cr. (Mar 2025) to 4.95 Cr., marking an increase of 2.47 Cr..
  • For Tax %, as of Jun 2025, the value is 29.09%. The value appears to be improving (decreasing) as expected. It has decreased from 30.24% (Mar 2025) to 29.09%, marking a decrease of 1.15%.
  • For Net Profit, as of Jun 2025, the value is 3.51 Cr.. The value appears strong and on an upward trend. It has increased from 1.74 Cr. (Mar 2025) to 3.51 Cr., marking an increase of 1.77 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 0.07. The value appears strong and on an upward trend. It has increased from 0.04 (Mar 2025) to 0.07, marking an increase of 0.03.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: November 15, 2025, 3:11 am

MetricMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1842125784124135141143
Expenses 1842115579111119124122
Operating Profit 0002513161720
OPM % 1%1%4%4%6%11%12%12%14%
Other Income 000001011
Interest 000011111
Depreciation 000000122
Profit before tax 0002513141518
Tax % 20%25%31%27%28%29%30%29%
Net Profit 000239101113
EPS in Rs 0.000.000.000.050.120.190.200.220.27
Dividend Payout % 0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)50.00%200.00%11.11%10.00%
Change in YoY Net Profit Growth (%)0.00%150.00%-188.89%-1.11%

Hardwyn India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2021-2022 to 2024-2025.

No data available for the compounded sales growth chart.

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +-7-96-4-0421
Cash from Investing Activity +-0-0-0-0-1-0-5-1
Cash from Financing Activity +79-651-33-1
Net Cash Flow0-0010000

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days178148291135132628481
Inventory Days1066971113152166
Days Payable458314616397143103
Cash Conversion Cycle13414821458407893144
Working Capital Days1398832669586476100
ROCE %2%3%17%27%7%4%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters74.85%43.77%43.77%43.77%43.77%43.77%43.77%43.77%43.77%43.77%43.77%43.77%
FIIs1.43%0.53%0.83%0.46%0.46%0.46%0.46%0.48%0.07%0.91%0.01%0.01%
Government0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.46%0.46%0.46%0.46%
Public23.71%55.71%55.40%55.78%55.75%55.76%55.77%55.75%55.70%54.86%55.77%55.75%
No. of Shareholders2,9073,45618,64321,33123,74332,19434,48036,43659,25060,24058,40755,803

Shareholding Pattern Chart

No. of Shareholders

Hardwyn India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23
FaceValue 1.001.0010.00
Basic EPS (Rs.) 0.230.295.86
Diluted EPS (Rs.) 0.230.295.86
Cash EPS (Rs.) 0.260.324.53
Book Value[Excl.RevalReserv]/Share (Rs.) 8.0510.96142.38
Book Value[Incl.RevalReserv]/Share (Rs.) 8.0510.96142.38
Revenue From Operations / Share (Rs.) 3.784.3862.93
PBDIT / Share (Rs.) 0.380.486.32
PBIT / Share (Rs.) 0.340.456.21
PBT / Share (Rs.) 0.320.415.88
Net Profit / Share (Rs.) 0.220.294.42
NP After MI And SOA / Share (Rs.) 0.220.294.42
PBDIT Margin (%) 10.1811.1010.05
PBIT Margin (%) 9.2310.319.87
PBT Margin (%) 8.589.559.35
Net Profit Margin (%) 6.086.697.02
NP After MI And SOA Margin (%) 6.086.697.02
Return on Networth / Equity (%) 2.852.673.10
Return on Capital Employeed (%) 4.274.064.31
Return On Assets (%) 2.412.292.76
Total Debt / Equity (X) 0.020.020.01
Asset Turnover Ratio (%) 0.400.350.00
Current Ratio (X) 1.731.651.74
Quick Ratio (X) 0.840.780.88
Inventory Turnover Ratio (X) 0.090.080.00
Interest Coverage Ratio (X) 15.6814.4919.23
Interest Coverage Ratio (Post Tax) (X) 10.369.7314.44
Enterprise Value (Cr.) 564.801175.70676.51
EV / Net Operating Revenue (X) 3.067.694.11
EV / EBITDA (X) 30.0369.2440.88
MarketCap / Net Operating Revenue (X) 2.997.624.06
Price / BV (X) 1.403.041.80
Price / Net Operating Revenue (X) 2.997.624.06
EarningsYield 0.020.010.01

After reviewing the key financial ratios for Hardwyn India Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 5. It has decreased from 0.29 (Mar 24) to 0.23, marking a decrease of 0.06.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 5. It has decreased from 0.29 (Mar 24) to 0.23, marking a decrease of 0.06.
  • For Cash EPS (Rs.), as of Mar 25, the value is 0.26. This value is below the healthy minimum of 3. It has decreased from 0.32 (Mar 24) to 0.26, marking a decrease of 0.06.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 8.05. It has decreased from 10.96 (Mar 24) to 8.05, marking a decrease of 2.91.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 8.05. It has decreased from 10.96 (Mar 24) to 8.05, marking a decrease of 2.91.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 3.78. It has decreased from 4.38 (Mar 24) to 3.78, marking a decrease of 0.60.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 0.38. This value is below the healthy minimum of 2. It has decreased from 0.48 (Mar 24) to 0.38, marking a decrease of 0.10.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 0.34. This value is within the healthy range. It has decreased from 0.45 (Mar 24) to 0.34, marking a decrease of 0.11.
  • For PBT / Share (Rs.), as of Mar 25, the value is 0.32. This value is within the healthy range. It has decreased from 0.41 (Mar 24) to 0.32, marking a decrease of 0.09.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 0.22. This value is below the healthy minimum of 2. It has decreased from 0.29 (Mar 24) to 0.22, marking a decrease of 0.07.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 0.22. This value is below the healthy minimum of 2. It has decreased from 0.29 (Mar 24) to 0.22, marking a decrease of 0.07.
  • For PBDIT Margin (%), as of Mar 25, the value is 10.18. This value is within the healthy range. It has decreased from 11.10 (Mar 24) to 10.18, marking a decrease of 0.92.
  • For PBIT Margin (%), as of Mar 25, the value is 9.23. This value is below the healthy minimum of 10. It has decreased from 10.31 (Mar 24) to 9.23, marking a decrease of 1.08.
  • For PBT Margin (%), as of Mar 25, the value is 8.58. This value is below the healthy minimum of 10. It has decreased from 9.55 (Mar 24) to 8.58, marking a decrease of 0.97.
  • For Net Profit Margin (%), as of Mar 25, the value is 6.08. This value is within the healthy range. It has decreased from 6.69 (Mar 24) to 6.08, marking a decrease of 0.61.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 6.08. This value is below the healthy minimum of 8. It has decreased from 6.69 (Mar 24) to 6.08, marking a decrease of 0.61.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 2.85. This value is below the healthy minimum of 15. It has increased from 2.67 (Mar 24) to 2.85, marking an increase of 0.18.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 4.27. This value is below the healthy minimum of 10. It has increased from 4.06 (Mar 24) to 4.27, marking an increase of 0.21.
  • For Return On Assets (%), as of Mar 25, the value is 2.41. This value is below the healthy minimum of 5. It has increased from 2.29 (Mar 24) to 2.41, marking an increase of 0.12.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.02. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 0.02.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.40. It has increased from 0.35 (Mar 24) to 0.40, marking an increase of 0.05.
  • For Current Ratio (X), as of Mar 25, the value is 1.73. This value is within the healthy range. It has increased from 1.65 (Mar 24) to 1.73, marking an increase of 0.08.
  • For Quick Ratio (X), as of Mar 25, the value is 0.84. This value is below the healthy minimum of 1. It has increased from 0.78 (Mar 24) to 0.84, marking an increase of 0.06.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 0.09. This value is below the healthy minimum of 4. It has increased from 0.08 (Mar 24) to 0.09, marking an increase of 0.01.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 15.68. This value is within the healthy range. It has increased from 14.49 (Mar 24) to 15.68, marking an increase of 1.19.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 10.36. This value is within the healthy range. It has increased from 9.73 (Mar 24) to 10.36, marking an increase of 0.63.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 564.80. It has decreased from 1,175.70 (Mar 24) to 564.80, marking a decrease of 610.90.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 3.06. This value exceeds the healthy maximum of 3. It has decreased from 7.69 (Mar 24) to 3.06, marking a decrease of 4.63.
  • For EV / EBITDA (X), as of Mar 25, the value is 30.03. This value exceeds the healthy maximum of 15. It has decreased from 69.24 (Mar 24) to 30.03, marking a decrease of 39.21.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 2.99. This value is within the healthy range. It has decreased from 7.62 (Mar 24) to 2.99, marking a decrease of 4.63.
  • For Price / BV (X), as of Mar 25, the value is 1.40. This value is within the healthy range. It has decreased from 3.04 (Mar 24) to 1.40, marking a decrease of 1.64.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 2.99. This value is within the healthy range. It has decreased from 7.62 (Mar 24) to 2.99, marking a decrease of 4.63.
  • For EarningsYield, as of Mar 25, the value is 0.02. This value is below the healthy minimum of 5. It has increased from 0.01 (Mar 24) to 0.02, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Hardwyn India Ltd as of November 22, 2025 is: 11.08

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2025, Hardwyn India Ltd is Overvalued by 32.44% compared to the current share price 16.40

Intrinsic Value of Hardwyn India Ltd as of November 22, 2025 is: 13.03

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2025, Hardwyn India Ltd is Overvalued by 20.55% compared to the current share price 16.40

Last 5 Year EPS CAGR: 17.61%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Hardwyn India Ltd:
    1. Net Profit Margin: 6.08%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 4.27% (Industry Average ROCE: 14.95%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 2.85% (Industry Average ROE: 8.03%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 10.36
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.84
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 59.8 (Industry average Stock P/E: 60.43)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.02
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Hardwyn India Ltd. is a Public Limited Listed company incorporated on 12/10/2017 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74990DL2017PLC324826 and registration number is 324826. Currently company belongs to the Industry of Trading. Company's Total Operating Revenue is Rs. 141.56 Cr. and Equity Capital is Rs. 48.84 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Trading & DistributorsB-101, Phase - 1, New Delhi Delhi 110064rubal.sayal@hardwyn.com
http://www.hardwyn.com
Management
NamePosition Held
Mr. Swaran Jeet Singh SayalChairperson & Executive Director
Mr. Rubaljeet Singh SayalManaging Director & CFO
Mr. Tanya SayalNon Exe.Non Ind.Director
Mr. Kulmeet Singh LambaInd. Non-Executive Director
Mr. Shikha ChawlaInd. Non-Executive Director
Ms. Nidhi SethiInd. Non-Executive Director
FAQ: Stock data is invalid or not in the correct format.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Hardwyn India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore More Stocks