| Happy Forgings Ltd | Industry : (Castings, Forgings & Fastners) | |
|---|---|---|
|
BSE Code : 544057 |
NSE Symbol : HAPPYFORGE |
P/E(TTM) : 37.26 |
|
ISIN Demat : INE330T01021 |
Div & Yield% : 0.28 |
EPS(TTM) : 28.77 |
|
Book Value(₹) : 207.73 |
Market Cap(₹Cr) : 10,110.54 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,408.89 | 1,358.24 | 1,196.53 | 860.05 | 584.96 |
| Other Income | 37.57 | 13.36 | 5.75 | 6.06 | 5.86 |
| Stock Adjustments | 11.11 | 33.14 | -3.33 | 47.45 | 5.65 |
| Total Income | 1,457.57 | 1,404.74 | 1,198.95 | 913.56 | 596.47 |
| EXPENDITURE : | |||||
| Raw Materials | 602.78 | 629.73 | 547.72 | 435.85 | 257.26 |
| Power and Fuel Cost | 99.10 | 92.36 | 75.76 | 67.65 | 46.26 |
| Other Manufacturing Expenses | 135.36 | 118.18 | 97.22 | 74.88 | 56.89 |
| Selling and Administration Expenses | 42.20 | 41.76 | 34.58 | 25.14 | 3.41 |
| Miscellaneous Expenses | 9.05 | 7.34 | 9.19 | 4.41 | 19.05 |
| Employee Benefit Expenses | 124.82 | 114.46 | 87.78 | 68.68 | 49.00 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 444.27 | 400.90 | 346.69 | 236.95 | 164.60 |
| Interest | 7.53 | 11.78 | 12.48 | 7.16 | 11.78 |
| Gross Profit | 436.74 | 389.12 | 334.21 | 229.79 | 152.82 |
| Depreciation | 77.06 | 64.73 | 54.18 | 37.74 | 35.76 |
| Profit Before Tax | 359.68 | 324.39 | 280.03 | 192.05 | 117.06 |
| Current Tax | 84.82 | 74.84 | 68.45 | 47.09 | 31.50 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 7.28 | 6.57 | 2.88 | 2.67 | -0.89 |
| Reported Net Profit | 267.57 | 242.99 | 208.70 | 142.28 | 86.45 |
| Extraordinary Items | -0.09 | 0.00 | 0.05 | 0.00 | 0.02 |
| Adjusted Net Profit | 267.66 | 242.99 | 208.65 | 142.28 | 86.43 |
| Adjustment below Net Profit | 0.23 | 0.18 | 0.23 | 0.33 | 0.24 |
| Profit/Loss Balance carried down | 994.00 | 762.47 | 553.53 | 419.88 | 333.19 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 37.68 | 11.63 | 0.00 | 8.95 | 0.00 |
| P & L Balance carried down | 1,224.12 | 994.00 | 762.47 | 553.53 | 419.88 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 150.00 | 200.00 | 65.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 3.00 | 4.00 | 1.30 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 28.39 | 25.79 | 23.32 | 15.90 | 965.89 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 196.27 | 171.17 | 110.43 | 88.00 | 7,208.53 |
| Book Value(Adj)-Unit Curr | 196.27 | 171.17 | - | - | - |