Hardwyn India Peer Comparison

NSE: HARDWYN | BSE: 541276

₹9.13

₹0.03 (0.33%)

As on 06-Nov-2026IST

Market cap

₹624 Cr

Revenue (TTM)

₹192 Cr

P/E Ratio

50.4

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Market cap (₹ Cr)	624	775	262	24	25,917
Revenue (₹ Cr)	192	632	265	126	13,683
Net Profit (₹ Cr)	12.37	51.76	17.59	-0.69	685.43
Net Margin (%)	6.44	8.10	6.61	-0.54	5.01
RoE (%)	3.06	11.96	28.31	-4.70	31.86
Price to Earnings	50.41	14.96	14.91	--	37.81
Price-To-Book	1.45	1.74	3.98	0.41	12.11

Income Statement (₹ Cr)

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Operating Revenue	184.60	602.22	207.60	130.10	9,319.40
Total Income	185.37	608.19	208.39	131.26	9,332.20
Total Expenditure	166.57	532.17	182.96	117.63	8,323.10
EBITDA	18.04	70.05	24.64	12.47	996.30
Depreciation	1.76	8.88	7.68	1.81	178.90
EBIT	16.28	61.17	16.96	10.66	817.40
Interest	1.20	22.75	8.77	2.20	24.70
Other Income	0.77	5.98	0.79	1.16	12.80
Exceptional Items	--	--	1.10	--	--
Profit before Tax	15.85	44.40	8.98	9.62	805.50
Provision for Tax	4.62	15.19	0.03	2.35	199.60
Profit after Tax	11.23	29.22	8.96	7.27	605.90

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Shareholder's Funds	393.41	346.88	43.98	31.74	1,698.30
Minority Interest	5.27	--	0.10	5.83	--
Non-Current Liabilities	0.06	74.19	56.59	8.14	166.30
Current Liabilities	70.45	289.70	82.51	59.44	1,806.80
Total Liabilities	469.40	710.76	184.87	105.15	3,728.80

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Non-Current Assets	350.23	165.24	76.75	27.72	818.40
Current Assets	118.96	545.52	106.43	77.42	2,853.00
Total Assets	469.40	710.76	184.87	105.15	3,728.80
Total Debt*	9.14	282.36	46.92	45.93	9.50
Net Current Assets	48.51	255.82	23.91	17.98	1,046.20
Contingent Liabilities	--	303.07	0.24	--	43.50

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Cash From Operating Activities	1.56	-23.52	16.40	-11.08	364.80
Cash Flow from Investing Activities	-0.88	-9.11	-7.26	-13.01	-60.10
Cash from Financing Activities	-0.39	-1.64	-9.12	20.70	-457.40
Net Cash Inflow / Outflow	0.29	-34.28	0.02	-3.39	-152.70

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
ROCE (%)	4.30	11.11	20.33	16.70	48.93
ROE (%)	2.90	9.71	22.43	23.73	35.90
ROA (%)	2.45	4.31	5.08	7.21	17.93
EBIT Margin (%)	10.19	12.62	12.25	10.48	10.83
Net Margin (%)	6.06	4.80	4.30	5.54	6.49
Cash Profit Margin (%)	7.04	6.33	8.01	6.98	8.42

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Revenue Growth (%)	20.78	14.45	8.10	27.97	11.91
EBIT Growth (%)	10.76	9.52	36.84	-13.33	-1.08
Net Profit Growth (%)	9.72	-2.64	181.43	-18.44	-5.08
EPS Growth (%)	9.70	-7.32	174.51	51.59	-5.07
Book Value Growth (%)	2.86	26.72	22.48	7.43	1.28

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Price / Earnings	49.20	34.96	13.43	4.88	25.32
Price / Book Value	1.40	3.04	2.74	2.24	13.55
Dividend Yield (%)	0.00	0.06	0.00	0.00	1.63
EV/EBITDA	29.75	15.98	6.57	8.57	22.58
Market Cap (₹ Cr)	552.42	1,021.30	120.28	71.02	23,016.12

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Debt to Equity	0.02	0.84	1.07	1.45	0.01
Short term debt to equity ratio	0.02	0.59	0.59	1.17	--
Current Ratio	1.69	1.88	1.29	1.30	1.58
Quick Ratio	0.85	0.96	0.54	0.83	0.87
Interest Coverage	14.21	2.95	2.02	5.37	33.61

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Motherson Wiring
Debtors to sales (%)	23.21	23.73	14.69	16.03	13.35
Asset Turnover	0.40	0.89	1.18	1.29	2.76
Receivable days	73.43	83.17	46.72	42.89	41.90
Inventory Days	106.64	142.35	102.58	77.06	47.44
Payable days	96.20	29.64	147.41	46.72	63.17
Cash Conversion Cycle	83.87	195.88	1.88	73.23	26.16

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.