Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,584Cr
Rev Gr TTM
Revenue Growth TTM
7.83%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HARSHA
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% | -6.8 | -12.5 | 5.4 | 7.9 | 10.7 | -1.4 | 3.9 | 4.5 | -1.9 | 6.5 | 7.3 | 20.7 |
| 293 | 306 | 304 | 285 | 326 | 288 | 311 | 296 | 338 | 310 | 325 | 352 |
Operating Profit Operating ProfitCr |
| 14.8 | 12.0 | 10.4 | 12.3 | 14.3 | 16.1 | 11.9 | 12.6 | 9.4 | 15.2 | 14.1 | 14.0 |
Other Income Other IncomeCr | 6 | 4 | 7 | 11 | 8 | 8 | 12 | 7 | -17 | 11 | 10 | 7 |
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 3 | 3 | 3 | 3 | 2 | 1 | 3 | 3 | 5 |
Depreciation DepreciationCr | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 12 |
| 45 | 34 | 30 | 38 | 49 | 50 | 41 | 37 | 7 | 53 | 50 | 47 |
| 12 | 9 | 9 | 8 | 13 | 14 | 12 | 11 | 10 | 15 | 13 | 14 |
|
Growth YoY PAT Growth YoY% | 8.7 | -20.3 | -27.4 | -6.5 | 12.8 | 46.7 | 42.0 | -10.1 | -106.5 | 5.2 | 25.8 | 25.9 |
| 9.5 | 7.1 | 6.0 | 9.2 | 9.7 | 10.5 | 8.2 | 7.9 | -0.6 | 10.4 | 9.6 | 8.2 |
| 3.6 | 2.7 | 2.2 | 3.3 | 4.0 | 4.0 | 3.2 | 2.9 | -0.3 | 4.2 | 4.0 | 3.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -1.4 | 51.2 | 3.2 | 2.1 | 1.1 | 8.4 |
| 800 | 752 | 1,152 | 1,175 | 1,221 | 1,233 | 1,324 |
Operating Profit Operating ProfitCr |
| 9.7 | 13.9 | 12.8 | 13.9 | 12.3 | 12.4 | 13.2 |
Other Income Other IncomeCr | 14 | 3 | 18 | 30 | 29 | 10 | 11 |
Interest Expense Interest ExpenseCr | 33 | 30 | 25 | 16 | 11 | 9 | 12 |
Depreciation DepreciationCr | 35 | 34 | 35 | 36 | 39 | 41 | 44 |
| 32 | 61 | 127 | 167 | 151 | 136 | 157 |
| 10 | 15 | 35 | 44 | 39 | 46 | 51 |
|
| | 107.4 | 102.4 | 34.1 | -9.6 | -19.9 | 18.2 |
| 2.5 | 5.2 | 7.0 | 9.0 | 8.0 | 6.3 | 6.9 |
| 6.3 | 9.1 | 16.1 | 14.6 | 12.2 | 9.8 | 11.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 50 | 50 | 77 | 91 | 91 | 91 | 91 |
| 295 | 377 | 445 | 981 | 1,084 | 1,163 | 1,223 |
Current Liabilities Current LiabilitiesCr | 473 | 431 | 476 | 344 | 365 | 314 | 348 |
Non Current Liabilities Non Current LiabilitiesCr | 128 | 123 | 161 | 30 | 26 | 123 | 209 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 618 | 617 | 780 | 998 | 1,064 | 1,008 | 1,064 |
Non Current Assets Non Current AssetsCr | 356 | 364 | 378 | 448 | 503 | 683 | 808 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 113 | 121 | 36 | 137 | 136 | 206 |
Investing Cash Flow Investing Cash FlowCr | -65 | -20 | -52 | -312 | -158 | -212 |
Financing Cash Flow Financing Cash FlowCr | -38 | -92 | 4 | 216 | -25 | 6 |
|
Free Cash Flow Free Cash FlowCr | 40 | 81 | -13 | 63 | 62 | -2 |
| 515.4 | 266.6 | 39.6 | 111.2 | 121.9 | 231.0 |
CFO To EBITDA CFO To EBITDA% | 131.3 | 99.4 | 21.6 | 72.4 | 79.3 | 118.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 3,051 | 3,648 | 3,403 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 24.8 | 32.7 | 38.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 2.2 | 2.6 | 2.4 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.9 | 3.1 | 2.7 |
| 4.2 | 2.6 | 2.0 | 16.4 | 21.6 | 20.2 |
Profitability Ratios Profitability Ratios |
| 48.3 | 52.5 | 44.0 | 46.0 | 44.2 | 47.5 |
| 9.7 | 13.9 | 12.8 | 13.9 | 12.3 | 12.4 |
| 2.5 | 5.2 | 7.0 | 9.0 | 8.0 | 6.3 |
| 8.4 | 11.6 | 16.7 | 14.6 | 11.9 | 9.9 |
| 6.4 | 10.6 | 17.6 | 11.5 | 9.5 | 7.1 |
| 2.3 | 4.6 | 7.9 | 8.5 | 7.1 | 5.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Harsha Engineers International Limited (HEIL) is a leading Indian precision engineering company and the largest manufacturer of bearing cages in India’s organized sector, with a growing global footprint. Established in 1986, HEIL has evolved into a globally diversified player, serving the automotive, industrial, wind energy, railway, and aviation sectors. The company operates through two core segments:
- **Engineering Solutions**: Precision bearing cages, bronze bushings, complex stamped components, welded assemblies, brass castings.
- **Solar EPC & O&M**: Through its subsidiary Harsha Abakus Solar Private Limited, offering turnkey photovoltaic solutions.
HEIL operates manufacturing facilities in **Changodar & Moraiya (India), Changshu (China), and Ghimbav, Brasov (Romania)**, enabling it to serve over 25 countries across five continents. It has in-house capabilities in tool design, product development, and precision manufacturing, positioning it as a strategic partner to the top six global bearing manufacturers.
---
### **Strategic Position & Market Positioning**
- **Global Market Share**:
- ~6.5% in the global organized market for brass, steel, and polyamide bearing cages.
- ~50–60% in India’s organized bearing cage market—dominant position with minimal competition.
- Second-largest supplier globally in the outsourced cage segment, after Japan’s NKC.
- **Customer Diversification**: Supplies all top six global bearing makers (e.g., SKF, Schaeffler, Timken), though ~70–75% of standalone revenue comes from three key customers, creating some concentration risk.
- **Geographic Reach**: 42.7% of standalone revenue is export-oriented (Europe: 20–22%, US: 7–8%, China: 7–8%, remainder from Japan and Southeast Asia).
---
### **Growth Drivers & Strategic Initiatives**
#### **1. Bronze Bushings: Emerging Core Growth Engine**
- Achieved **INR 100+ crores in FY25 turnover**, growing rapidly due to industry shift from traditional bearings to bushing-based gearboxes, particularly in wind energy.
- **H1 FY26 sales: INR 55 crores** (+25% YoY), with full-year guidance of **~30% growth**.
- **Wind Energy Focus**: Sole/primary Indian supplier of bronze bushings for planetary axles in wind turbines; produces bushes with outer diameters of 200–600 mm and heights up to 800 mm.
- Positioned as a beneficiary of **import substitution** and **China+1 sourcing**, with global MNCs shifting supply chains to India.
#### **2. Large-Size Bearing Cages & Industrial Diversification**
- Core product line generating **INR 117 crores in FY25**, now projected to grow at **≥30% in FY26**.
- Demand rising for **large-diameter cages (up to 2,000 mm)** used in wind, mining, and rail sectors.
- Secured **major sourcing contract** expected to generate peak annual revenue of **INR 117 crores**, with incremental sales beginning in Q4 FY26.
- Diversified away from auto cyclicality—**~50% of revenue now comes from industrial and non-automotive sectors**.
#### **3. Greenfield Expansion & Capacity Augmentation**
- **Harsha Engineers Advantek Limited (HEAL)**: Wholly-owned subsidiary established in FY23–24 to execute a **₹250 crore greenfield project** near Bavla, Gujarat.
- **Phase-1 commissioned on June 26, 2025**, producing bushings, large steel bearing cages, and stamping components.
- Total expected investment: **₹300 crores over 3 years**; capital expenditure in FY24: ₹51+ crores.
- Annual bushing capacity: **INR 120 crores**, with modular scale-up linked to demand.
- This expansion enables HEIL to capitalize on increased outsourcing and large-component demand.
---
### **Regional Performance & Subsidiary Outlook**
#### **India (HEIL & HEAL)**
- **Q1 FY26**: 5% top-line growth, 6.5% Adj. EBITDA growth QoQ (flat QoQ due to seasonality).
- **Exports recovering**: Early signs of demand rebound in Europe and China.
- Benefits from **China+1 strategy**, customer capex expansions (e.g., NBC Bearings), and import substitution.
- Expect **low-teens growth in India business**, **>10% consolidated top-line growth in FY26**, with stronger bottom-line growth.
#### **China**
- Returned to profitability in Q4 FY24; performance improving in FY25–26.
- Target EBITDA margin: **12–13% in normal operating years**.
- Contributes positively to consolidated earnings.
#### **Romania**
- Faces structural challenges: weak European industrial demand, high energy costs, and a low-margin product mix (80% semi-finished castings).
- **Loss of INR 5.7 crores in H1 FY26** due to low utilization; expected to be **capped at manageable levels**.
- Strategic shift underway: increasing bearing cage output from **15% to >30%** of production.
- Targeted to reach **cash breakeven within FY26–27**, supported by improved product mix and new European customer orders.
#### **Solar EPC Division**
- Legacy, **non-core segment**, contributing **5–7% of revenue** historically.
- Installed **>500 MW of solar capacity** across India (as of Mar 2024).
- Focused on **smaller ground-mounted (4–5 MW) and rooftop projects** to limit working capital pressure.
- Operates with **limited capital and management bandwidth**, but continues to deliver **mid-single-digit margins**.
- Viewed as self-sustaining, not a key growth driver.
---
### **Industry Trends & Tailwinds**
#### **1. China+One Strategy**
- Major global firms are reshoring or diversifying manufacturing to India.
- HEIL is a **preferred Indian partner** due to technical capabilities, in-house tooling, and quality alignment.
- Already seeing **increased order inflows** from Japanese, European, and US customers shifting production to India.
#### **2. Growth in Wind Energy & Rail Modernization**
- Rising wind investments in Europe benefit HEIL’s bushing and large cage business.
- Romania plant strategically located to serve European OEMs.
- Domestic tailwinds from **Indian Railways expansion (Vande Bharat, Dedicated Freight Corridor)** and **private vehicle growth**.
#### **3. Electric Vehicle (EV) Transition**
- Developing **EV-specific components**: lightweight polyamide and steel bearing cages, precision-stamped parts.
- Not exposed to ICE decline (does **not** make needle bearing cages).
- Investments in toolroom, cleaning systems, and advanced mold development to support EV demand.
- Expected higher realizations due to **technical complexity and low-noise, low-vibration designs**.
---
### **Operational Strengths**
- **In-House Capabilities**: Over 250 engineers, in-house toolroom with 197+ skilled personnel, and advanced design software (Pro E, Hyperworks, AutoCAD).
- **Precision Infrastructure**: 22 manufacturing facilities, 22 warehouses, CMMs, CNC machines, EDM, and multi-axis machining centers.
- **Innovation Pipeline**: Developed **>1,200 new products in the past 3 years**, added **300+ SKUs in FY23–24 alone**.
- Certifications: **TPM-certified** (Japan Equipment Maintenance Association), **Six Sigma** since 2009.