Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹12,657Cr
Castings, Forgings & Fastners
Rev Gr TTM
Revenue Growth TTM
5.30%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HAPPYFORGE
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 13.5 | 3.5 | 5.3 | 3.6 | 2.5 | 3.6 | 4.5 | 10.4 |
| 217 | 230 | 249 | 247 | 246 | 244 | 256 | 253 | 250 | 253 | 262 | 271 |
Operating Profit Operating ProfitCr |
| 28.4 | 30.4 | 27.3 | 27.8 | 28.3 | 28.6 | 29.2 | 28.6 | 29.1 | 28.6 | 30.7 | 30.8 |
Other Income Other IncomeCr | 2 | 3 | 1 | 3 | 7 | 8 | 13 | 7 | 10 | 10 | 6 | 8 |
Interest Expense Interest ExpenseCr | 5 | 3 | 4 | 4 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 14 | 15 | 16 | 17 | 16 | 18 | 20 | 19 | 20 | 21 | 22 | 22 |
| 68 | 85 | 74 | 78 | 87 | 86 | 97 | 87 | 90 | 89 | 99 | 104 |
| 17 | 21 | 19 | 20 | 22 | 22 | 26 | 22 | 22 | 23 | 25 | 25 |
|
Growth YoY PAT Growth YoY% | | | | | 29.7 | -0.4 | 29.1 | 11.5 | 2.8 | 3.0 | 2.9 | 22.3 |
| 16.8 | 19.4 | 16.1 | 16.9 | 19.2 | 18.7 | 19.8 | 18.2 | 19.2 | 18.6 | 19.5 | 20.2 |
| 5.7 | 7.2 | 6.2 | 6.5 | 7.3 | 6.8 | 7.6 | 6.8 | 7.2 | 7.0 | 7.8 | 8.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 47.0 | 39.1 | 13.5 | 3.7 | 4.7 |
| 426 | 629 | 856 | 971 | 1,002 | 1,035 |
Operating Profit Operating ProfitCr |
| 27.1 | 26.9 | 28.5 | 28.5 | 28.9 | 29.8 |
Other Income Other IncomeCr | 6 | 6 | 6 | 13 | 37 | 35 |
Interest Expense Interest ExpenseCr | 12 | 7 | 12 | 12 | 8 | 9 |
Depreciation DepreciationCr | 36 | 38 | 54 | 65 | 77 | 85 |
| 117 | 192 | 280 | 324 | 360 | 380 |
| 31 | 50 | 71 | 81 | 92 | 95 |
|
| | 64.6 | 46.7 | 16.4 | 10.1 | 6.8 |
| 14.8 | 16.5 | 17.4 | 17.9 | 19.0 | 19.4 |
| 965.9 | 15.9 | 23.3 | 26.8 | 28.4 | 30.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 9 | 18 | 18 | 19 | 19 | 19 |
| 636 | 770 | 970 | 1,594 | 1,831 | 1,940 |
Current Liabilities Current LiabilitiesCr | 176 | 245 | 257 | 242 | 326 | 301 |
Non Current Liabilities Non Current LiabilitiesCr | 53 | 97 | 81 | 32 | 39 | 40 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 335 | 425 | 489 | 742 | 919 | 949 |
Non Current Assets Non Current AssetsCr | 540 | 705 | 837 | 1,144 | 1,297 | 1,352 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 60 | 80 | 209 | 189 | 292 |
Investing Cash Flow Investing Cash FlowCr | -59 | -166 | -172 | -470 | -320 |
Financing Cash Flow Financing Cash FlowCr | 0 | 83 | -37 | 281 | 40 |
|
Free Cash Flow Free Cash FlowCr | -32 | -111 | 35 | 0 | 21 |
| 69.0 | 56.4 | 100.4 | 78.0 | 109.3 |
CFO To EBITDA CFO To EBITDA% | 37.6 | 34.8 | 61.4 | 48.9 | 71.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 8,367 | 7,404 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 34.4 | 27.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 6.2 | 5.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 5.2 | 4.0 |
| 0.8 | 1.0 | 0.6 | 21.6 | 18.4 |
Profitability Ratios Profitability Ratios |
| 57.0 | 54.8 | 54.0 | 56.1 | 58.0 |
| 27.1 | 26.9 | 28.5 | 28.5 | 28.9 |
| 14.8 | 16.5 | 17.4 | 17.9 | 19.0 |
| 16.1 | 19.4 | 24.2 | 19.1 | 17.7 |
| 13.4 | 18.1 | 21.1 | 15.1 | 14.5 |
| 9.9 | 12.6 | 15.7 | 12.9 | 12.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
#### **1. Overview**
**Happy Forgings Limited (HFL)**, founded in **1979** by **Mr. Paritosh Kumar**, has evolved from a small unit manufacturing bicycle crank arms into **India’s fourth-largest engineering-led manufacturer** of complex, safety-critical, heavy forged, and high-precision machined components. The company is headquartered in **Ludhiana, Punjab**, and operates **three vertically integrated manufacturing facilities** (Kanganwal I & II, Dugri) with an installed **forging capacity of 127,000 MT** and **machining capacity of 58,200 MT** (as of Nov 2025).
HFL is **publicly listed** on the NSE and BSE (since 2023) and recorded a revenue of **₹1,000 crore in FY23**, crossing ₹1,358 crore in FY24 — reflecting robust organic growth and strategic market positioning.
---
#### **2. Core Business & Market Positioning**
- **Segment Leadership**:
- **2nd largest producer** of **commercial vehicle (CV)** and **high-horsepower industrial crankshafts** in India.
- **4th largest** engineering-led forging player in India by capacity and technological capability.
- **Products**:
Crankshafts, front axle carriers, steering knuckles, differential housings, transmission parts, pinion shafts, suspension components, valve bodies, planetary carriers, and specialized heavy forged parts.
- **Industries Served**:
- **Automotive**: Commercial vehicles, **Passenger Vehicles (PV)**, off-highway.
- **Non-Automotive**: Farm equipment, oil & gas, power generation, railways, **wind energy**, aerospace, and defense.
- **Customer Base**:
Over **60 OEMs globally**, including **Tata Motors, JCB, Mahindra, Ashok Leyland, Escorts Kubota, Dana, Liebherr, Bonfiglioli, and American Axle & Manufacturing**.
- Supplies **all top 5 Indian MHCV OEMs** and **4 out of top 5 farm OEMs**.
- Long-standing customer relationships — **average 14-year tenure** with top 10 clients.
---
#### **3. Strategic Growth Initiatives (Nov 2025 Outlook)**
##### **A. Entry into Passenger Vehicle (PV) Segment**
- HFL has officially entered the **PV market**, with **4% of FY25 revenue** from PV now expected to grow to **8–10% by FY26–27**.
- Secured key contracts:
- **₹400 crore six-year contract** from a leading Indian SUV OEM (announced Feb 2024).
- **₹140 crore order** with projected **₹30–50 crore annual revenue** from another Indian OEM (Feb 2025).
- **North American PV orders**: e-axle components already in production.
- **Deliveries began in FY25**, with peak ramp-up by Q4 FY26.
##### **B. Expansion in Industrial & Non-Automotive Sectors**
- **Industrial segment** contributed **14% of revenue in 9M FY25**, up from 11–12% earlier, and is a **higher-margin, higher-ROCE business**.
- Target: Increase industrial revenue to **18–20% by FY27**.
- Key industrial focus areas:
- **Wind Energy**: Supplies planetary carriers, output shafts, housings. Revenue target: **8–10% of total by 2027**.
- **Power Generation**: Signed a **5-year global contract** (~₹135–145 crore cumulative) for genset components.
- **Oil & Gas**: Supplies valve bodies; expanding into flanges and connectors.
- **Railways & Aerospace**: Developing capabilities for railway axles, marine propellers.
##### **C. Globalization & Export Growth**
- **Exports**: Currently **18–20% of revenue**, projected to reach **30–35% within 3 years**.
- Export drivers:
- Orders from **North America** (gensets, EV axles, brake flanges).
- **Europe**: Major wins in wind and farm equipment, despite temporary regional slowdowns.
- **US passenger vehicle market entry** with a **₹500 crore, 10-year brake flange contract** (annual ₹60–70 crore).
- Strategic advantage: **India's role as an alternative manufacturing hub** post-China diversification.
---
#### **4. Capital Expenditure & Capacity Expansion**
##### **Flagship ₹650 Crore Expansion Project**
- **Purpose**: Build a **state-of-the-art heavy forging facility** for components weighing **250–3,000 kg** — **the first of its kind in Asia and the 2nd largest globally**.
- **Target Applications**:
- Large crankshafts, axles, gears, oil & gas valves, marine propeller blades, mining equipment, and wind turbine components.
- **Expected Benefits**:
- Additional annual revenue: **₹600–800 crores**.
- Margin-accretive with **ROCE >20% at optimal utilization** and **asset turnover of 1.0x–1.2x**.
- Positions HFL as a **niche global supplier** in high-barrier, capital-intensive markets.
- **Funding**: Primarily **internal accruals**, partial debt.
- **Timeline**: Commissioning by **FY27**, production by end FY27–FY28.
##### **Other Capacity Additions (FY25–FY27)**
- **New Forging Presses**:
- **14,000-tonne** (commissioned 2022) – currently operating at **46–55% utilization**.
- **6,300-tonne** (2025), **10,000-tonne**, and **4,000-tonne** presses in development.
- **Machining Expansion**: Target **62,000 MT** by end FY25.
- **Ring Rolling Line**: To enter **bearing market**; currently in planning phase.
---
#### **5. Recent Strategic Wins & Business Momentum (2024–2025)**
- **New Orders**:
- **₹250 crore** in new order wins (Aug 2025), including:
- **₹50–60 crore/year** from **Europe’s largest farm OEM**.
- **₹95 crore/year MoU** with global industrial manufacturer (long-term supply from 2028).
- **₹150 crore** secured from **North American clients** (Aug 2024).
- **PV Segment Acceleration**:
- Entry via **Letter of Business Award (Feb 2024)**, validating technical capability for **BS6-compliant, high-precision components**.
- **Diversification Success**:
- New revenue streams from **US, Europe**, especially in **industrial gensets and wind gearboxes**.
---
#### **6. Operational & Technological Capability**
- **End-to-End Vertical Integration**: Covers **engineering, design, forging, heat treatment, machining, testing, and supply**.
- **Precision Machining**: Tolerances of **5–10 microns**; **85–90% of revenue** from **fully machined, value-added components**.
- **Advanced Infrastructure**:
- In-house die design, CAD/CAM, CNC machining.
- Metrology, spectro analysis, ultrasonic/MPI testing.
- Automated forging lines and heat treatment setups.
- **Quality & Compliance**: Supplies **safety-critical, reliability-sensitive components** with **high switching costs**, forming competitive moats.