Hardwyn India Peer Comparison

NSE: HARDWYN | BSE: 541276

₹9.22

₹0.13 (1.43%)

As on 23-Sep-2026IST

Market cap

₹632 Cr

Revenue (TTM)

₹192 Cr

P/E Ratio

51.1

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Market cap (₹ Cr)	632	848	257	26	32,296
Revenue (₹ Cr)	192	593	249	124	7,937
Net Profit (₹ Cr)	12.37	47.12	16.39	3.15	534.60
Net Margin (%)	6.44	7.86	6.56	2.49	6.69
RoE (%)	3.06	11.56	30.38	2.28	16.32
Price to Earnings	51.07	18.00	15.67	23.04	59.13
Price-To-Book	1.47	1.97	4.13	0.45	8.72

Income Statement (₹ Cr)

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Operating Revenue	158.18	593.03	249.21	123.79	7,936.74
Total Income	158.70	599.50	249.97	126.25	7,987.41
Total Expenditure	139.11	501.31	215.69	115.78	6,547.67
EBITDA	19.07	91.72	33.52	8.01	1,389.07
Depreciation	1.76	9.75	6.86	3.27	182.89
EBIT	17.31	81.98	26.66	4.74	1,206.18
Interest	1.12	25.34	8.07	2.96	499.37
Other Income	0.52	6.47	0.76	2.46	50.67
Exceptional Items	0.00	0.00	0.00	0.00	-32.45
Profit before Tax	16.71	63.11	19.35	4.24	725.03
Provision for Tax	4.78	16.00	2.96	1.09	190.43
Profit after Tax	11.93	47.12	16.39	3.15	534.60

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Shareholder's Funds	405.81	420.15	58.33	57.77	3,620.19
Minority Interest	0.00	0.00	0.00	-2.03	11.55
Non-Current Liabilities	0.12	32.87	56.04	9.52	3,377.71
Current Liabilities	46.52	398.27	54.21	28.46	3,899.60
Total Liabilities	--	710.76	184.87	--	10,478.29

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Non-Current Assets	352.20	147.25	39.18	30.14	5,062.29
Current Assets	99.38	620.81	92.59	88.90	5,428.11
Total Assets	--	710.76	184.87	--	10,478.29
Total Debt*	--	282.36	46.92	--	5,760.83
Net Current Assets	52.86	222.54	38.38	60.44	1,528.51
Contingent Liabilities	--	303.07	0.24	--	120.27

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Cash From Operating Activities	--	-23.52	16.40	--	-739.49
Cash Flow from Investing Activities	--	-9.11	-7.26	--	-522.80
Cash from Financing Activities	--	-1.64	-9.12	--	1,510.00
Net Cash Inflow / Outflow	--	-34.28	0.02	--	247.71

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
ROCE (%)	--	11.11	20.33	--	14.51
ROE (%)	2.96	11.56	30.38	2.28	16.32
ROA (%)	2.65	6.03	9.56	2.80	5.01
EBIT Margin (%)	10.94	13.82	10.70	3.83	15.20
Net Margin (%)	7.52	7.86	6.56	2.49	6.69
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Revenue Growth (%)	10.92	-0.68	16.79	8.36	22.88
EBIT Growth (%)	-8.35	32.82	51.57	1.13	15.98
Net Profit Growth (%)	-8.57	61.18	64.37	-43.52	18.37
EPS Growth (%)	-18.28	52.65	64.36	-88.55	28.45
Book Value Growth (%)	--	26.72	22.48	--	15.23

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Price / Earnings	37.82	18.00	15.67	23.04	56.52
Price / Book Value	1.48	1.97	4.13	0.45	8.72
Dividend Yield (%)	0.00	0.08	0.35	0.00	0.32
EV/EBITDA	33.50	11.80	9.06	8.95	25.94
Market Cap (₹ Cr)	--	1,021.30	120.28	--	10,448.14

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Debt to Equity	0.00	0.05	0.26	0.16	0.86
Short term debt to equity ratio	--	0.59	0.59	--	0.16
Current Ratio	2.14	1.56	1.71	3.12	1.39
Quick Ratio	1.14	0.81	0.68	1.62	1.20
Interest Coverage	15.92	3.49	3.40	2.43	2.45

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Debtors to sales (%)	24.79	31.43	13.40	13.19	12.01
Asset Turnover	0.35	0.76	1.45	1.10	0.74
Receivable days	--	83.17	46.72	--	37.57
Inventory Days	--	142.35	102.58	--	35.61
Payable days	--	29.64	147.41	--	73.89
Cash Conversion Cycle	--	195.88	1.88	--	-0.72

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