Hardwyn India Peer Comparison

NSE: HARDWYN | BSE: 541276

₹9.12

₹-0.08 (-0.87%)

As on 15-Oct-2026IST

Market cap

₹622 Cr

Revenue (TTM)

₹192 Cr

P/E Ratio

50.2

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Market cap (₹ Cr)	622	753	243	25	30,035
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	50.24	15.98	14.85	22.10	54.99
Price-To-Book	1.45	1.75	3.91	0.43	8.11

Income Statement (₹ Cr)

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Operating Revenue	191.52	593.03	249.21	47.73	7,936.74
Total Income	192.05	599.50	249.97	48.20	7,987.41
Total Expenditure	171.51	501.31	215.69	44.86	6,547.67
EBITDA	20.01	91.72	33.52	2.87	1,389.07
Depreciation	1.95	9.75	6.86	2.16	182.89
EBIT	18.06	81.98	26.66	0.71	1,206.18
Interest	1.24	25.34	8.07	1.43	499.37
Other Income	0.53	6.47	0.76	0.47	50.67
Exceptional Items	0.00	0.00	0.00	0.00	-32.45
Profit before Tax	17.36	63.11	19.35	-0.26	725.03
Provision for Tax	4.98	16.00	2.96	0.32	190.43
Profit after Tax	12.37	47.12	16.39	-0.58	534.60

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Shareholder's Funds	406.30	420.15	58.33	30.02	3,620.19
Minority Interest	0.00	0.00	0.00	0.00	11.55
Non-Current Liabilities	0.19	32.87	56.04	5.93	3,377.71
Current Liabilities	53.95	398.27	54.21	11.55	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	350.20	147.25	39.18	18.28	5,062.29
Current Assets	114.68	620.81	92.59	29.11	5,428.11
Total Assets	--	710.76	184.87	--	10,478.29
Total Debt*	--	282.36	46.92	--	5,760.83
Net Current Assets	60.74	222.54	38.38	17.56	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 (%)	3.06	11.56	30.38	-1.93	16.32
ROA (%)	2.66	6.03	9.56	-1.18	5.01
EBIT Margin (%)	9.43	13.82	10.70	1.48	15.20
Net Margin (%)	6.44	7.86	6.56	-1.20	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 (%)	2.63	-0.68	16.79	-6.41	22.88
EBIT Growth (%)	-7.53	32.82	51.57	-6.84	15.98
Net Profit Growth (%)	-8.53	61.18	64.37	-159.86	18.37
EPS Growth (%)	-18.29	52.65	64.36	-134.67	28.45
Book Value Growth (%)	--	26.72	22.48	--	15.23

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Price / Earnings	35.89	15.98	14.85	-42.64	52.55
Price / Book Value	1.45	1.75	3.91	0.84	8.11
Dividend Yield (%)	0.00	0.09	0.37	0.00	0.34
EV/EBITDA	31.42	10.76	8.66	16.82	24.31
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	0.20	0.86
Short term debt to equity ratio	--	0.59	0.59	--	0.16
Current Ratio	2.13	1.56	1.71	2.52	1.39
Quick Ratio	1.15	0.81	0.68	1.63	1.20
Interest Coverage	15.03	3.49	3.40	0.82	2.45

	Hardwyn India	Oriental Rail Infr	Simmonds Marshall	Sprayking	Kirloskar Oil
Debtors to sales (%)	24.13	31.43	13.40	9.16	12.01
Asset Turnover	0.41	0.76	1.45	0.97	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.