Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Hilton Metal Forging Ltd

HILTON
NSE
23.08
1.87%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Hilton Metal Forging Ltd

HILTON
NSE
23.08
1.87%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
119Cr
Close
Close Price
23.08
Industry
Industry
Forgings
PE
Price To Earnings
8.04
PS
Price To Sales
0.53
Revenue
Revenue
225Cr
Rev Gr TTM
Revenue Growth TTM
47.79%
PAT Gr TTM
PAT Growth TTM
257.99%
Peer Comparison
How does HILTON stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
HILTON
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
312835423434444045228870
Growth YoY
Revenue Growth YoY%
-7.955.127.643.710.322.925.7-3.532.9-35.2100.373.3
Expenses
ExpensesCr
262431373132413843208466
Operating Profit
Operating ProfitCr
544432332233
OPM
OPM%
15.613.711.210.48.07.36.16.85.18.53.95.0
Other Income
Other IncomeCr
001010004000
Interest Expense
Interest ExpenseCr
111222222222
Depreciation
DepreciationCr
111101111111
PBT
PBTCr
323311114021
Tax
TaxCr
000000000000
PAT
PATCr
222211105021
Growth YoY
PAT Growth YoY%
-27.068.3109.968.8-77.9-66.5-73.4-78.7723.6-73.7180.7215.6
NPM
NPM%
8.16.16.75.11.61.71.41.110.10.72.02.0
EPS
EPS
1.00.70.90.80.20.20.30.21.60.10.60.6

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
926780951011034884105138163225
Growth
Revenue Growth%
-29.2-27.119.718.16.22.3-53.977.124.631.718.137.7
Expenses
ExpensesCr
866475889496657991123153213
Operating Profit
Operating ProfitCr
636777-17614151011
OPM
OPM%
6.35.06.97.06.57.3-36.26.613.510.76.34.9
Other Income
Other IncomeCr
0000100-11255
Interest Expense
Interest ExpenseCr
223333445677
Depreciation
DepreciationCr
233333332222
PBT
PBTCr
2-10112-24-37867
Tax
TaxCr
100100-4-4110-1
PAT
PATCr
1-20022-2026768
Growth
PAT Growth%
-69.5-271.172.8163.3469.80.0-1,362.8109.0232.514.1-7.626.9
NPM
NPM%
1.0-2.4-0.50.31.51.5-41.22.15.64.83.83.5
EPS
EPS
0.7-1.0-0.20.21.01.0-12.41.12.42.72.32.9

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
121212121212121221212323
Reserves
ReservesCr
494747474950313268759294
Current Liabilities
Current LiabilitiesCr
463949665569515064699192
Non Current Liabilities
Non Current LiabilitiesCr
778171817191916161425
Total Liabilities
Total LiabilitiesCr
114106115142135149113114169185221234
Current Assets
Current AssetsCr
726677102951117568121132161175
Non Current Assets
Non Current AssetsCr
424039404038384649535959
Total Assets
Total AssetsCr
114106115142135149113114169185221234

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
553-12409-24103
Investing Cash Flow
Investing Cash FlowCr
-700-300-2-933-211
Financing Cash Flow
Financing Cash FlowCr
2-5-34-2-31-1-9-8-9
Net Cash Flow
Net Cash FlowCr
000000-10015
Free Cash Flow
Free Cash FlowCr
553-424-21-3032
CFO To PAT
CFO To PAT%
544.6-332.5-788.7-349.5124.5245.4-2.3538.7-411.4151.344.3
CFO To EBITDA
CFO To EBITDA%
87.0156.461.1-14.429.550.8-2.6172.1-169.968.726.8

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
222224332581140211215166
Price To Earnings
Price To Earnings
25.60.00.0121.816.05.30.022.936.032.326.9
Price To Sales
Price To Sales
0.20.30.30.30.30.10.20.52.01.61.0
Price To Book
Price To Book
0.40.40.40.60.40.10.30.92.42.31.4
EV To EBITDA
EV To EBITDA
8.213.38.810.210.06.7-3.717.518.318.021.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
35.439.634.329.026.331.5-11.119.124.419.614.4
OPM
OPM%
6.35.06.97.06.57.3-36.26.613.510.76.3
NPM
NPM%
1.0-2.4-0.50.31.51.5-41.22.15.64.83.8
ROCE
ROCE%
4.51.13.34.24.74.8-20.21.68.99.87.4
ROE
ROE%
1.5-2.6-0.70.52.52.5-45.43.96.67.05.3
ROA
ROA%
0.8-1.5-0.40.21.11.0-17.31.63.53.62.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Established in **2005**, Hilton Metal Forging Limited (**HMFL**) has evolved from a specialized manufacturer of stainless steel forged components into a vertically integrated engineering powerhouse. Operating from a centralized **5-acre** facility in **Wada, Maharashtra**, the company provides end-to-end solutions—including process design, forging, machining, and heat treatment—for critical global industries. HMFL is currently undergoing a strategic pivot, transitioning from industrial commodities to high-margin, technology-intensive sectors such as **Railways, Defence, and Aerospace**. Notably, it is the **first Indian MSME** to indigenously produce forged railway wheels, positioning itself as a primary beneficiary of the **"Make in India"** and **"China + 1"** initiatives. --- ### **Strategic Pivot: The Railway & Defence Growth Engines** HMFL is aggressively diversifying its portfolio to reduce reliance on traditional industrial forgings and capture value in high-entry-barrier sectors. #### **1. Railway Vertical: Import Substitution & Indigenous Manufacturing** The company has established a dedicated **Wheel Set Manufacturing Division** to target the domestic replacement market, which requires approximately **1,60,000 wagon wheels** annually. * **Product Milestones:** Successfully supplied **2,500 wheels** to Indian Railways, achieving eligibility for **Global Tenders**. * **Vande Bharat & LHB Integration:** Received **RITES Ltd** approval for **952 mm** Vande Bharat wheels (rated for **140 km/h**) and **915 mm** LHB coach wheels. * **Wheel Set Assembly:** Launched **Wagon Axles** in **June 2024**. The company is currently in the R&D phase for full wheel set assemblies (2 wheels + 1 axle). * **Capacity Targets:** Planned production of **3,000** wheelsets in **FY26**, scaling to **12,000** in **FY27**, with an ultimate installed capacity of **20,000** wheelsets and **48,000** individual wheels per annum. #### **2. Defence Sector Entry** In **March 2026**, HMFL secured a transformative interim sales agreement valued at **₹720.00 Crore**. * **Scope:** Supply of **3,60,000** empty **155mm M107** artillery shells. * **Execution:** Delivery of **15,000 units per month** over **24 months**. * **Cash Flow Impact:** Expected monthly billing of **₹30 Crore** with a **50% rolling advance** on three months' supply. --- ### **Core Industrial Portfolio & Global Footprint** Beyond its new verticals, HMFL maintains a robust presence in traditional high-growth sectors: * **Oil & Gas and Petrochemicals:** Forged flanges, fittings, and specialized marine products compliant with **ASTM, ASME, and API** standards. * **Automotive:** Safety-critical heavy-forged components, including specialized **crankshafts, rocker arms, and shafts**. * **Energy:** Production of turbine blades for the wind energy sector. * **International Presence:** A recognized **Export House** with an **MoU** with the **Arab Organization for Industrialization (Egypt)**. HMFL is expanding its market share across **Europe, Southeast Asia, and the Americas**. --- ### **Operational Infrastructure & Efficiency Benchmarks** HMFL operates a fully integrated facility that minimizes reliance on external vendors and ensures quality control. | Feature | Specification / Target | | :--- | :--- | | **In-house Capabilities** | Forging, Machining, Heat Treatment, Lab Testing | | **Material Expertise** | Carbon Steel, Alloy Steel, and Stainless Steel | | **Tooling Efficiency** | Target to increase die life by **1.5x** and reduce per-part die costs by **50%** | | **Quality Standards** | Target rejection rate **<25 PPM**; achieve **±8 sigma** process control | | **Energy Goal** | Reduce forging process energy input by **20%** by 2030 | | **Sustainability** | Commit to halving **Scope 1 and Scope 2 emissions by 2030** | --- ### **Financial Performance & Capital Restructuring** HMFL has demonstrated a strong growth trajectory, characterized by a **3-year Sales CAGR of 43%** and a **5-year Profit CAGR of 32%**. #### **Annual Financial Summary** | Particulars (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Income** | **16,822.35** | **13,988.80** | **10,539.30** | | **Total Expenses** | **16,212.58** | **13,202.28** | **9,835.85** | | **Profit After Tax (PAT)** | **617.63** | **668.58** | **585.97** | #### **Capital Management & Deleveraging** The company has actively used equity instruments to fund expansion and reduce debt: * **Rights Issue (Jan 2026):** Issued **1,12,96,551** shares at **₹28.32** per share. * **Stock Split (May 2024):** Sub-divided shares from FV **₹10** to **₹1** to enhance liquidity. * **Debt Reduction:** Utilized proceeds to prepay **₹10 Crore** in borrowings to **SBI** and converted **₹8 Crore** of Promoter Unsecured Loans into equity. * **Authorized Capital:** Increased from **₹55 Crore** to **₹85 Crore** in **March 2026** to accommodate future growth. --- ### **Risk Profile & Mitigation Strategies** Investors should consider the following operational and regulatory challenges: #### **1. Operational & Market Risks** * **Working Capital Intensity:** The operating cycle is long (**234 days** in FY25), driven by an inventory cycle of **217 days** due to export approvals and complex manufacturing processes. Working capital limit utilization remains high at **96%**. * **Concentration Risk:** **82%** of revenue is derived from the **top ten customers**. Furthermore, all manufacturing is centralized at a **single unit** in Palghar, Maharashtra. * **Input Volatility:** Exposure to fluctuating steel prices and high electricity tariffs in Maharashtra. Mitigation includes improved burner designs and furnace synchronization. #### **2. Regulatory & Legal Landscape** * **Contingent Liabilities:** A pending **GST appeal** involves a claim of **₹757.9 Lacs**. * **Compliance History:** The company has previously paid fines to **BSE/NSE** for delayed compliance regarding Independent Director ratios and has disgorged **₹2.44 Crore** to the **NSE IEPF** due to past non-compliance with SEBI ICDR regulations by non-promoter allottees. * **Currency Exposure:** As of March 2025, unhedged exposure stood at **USD 120,172** and **Euro 55,249**, though the company actively uses natural hedging and forward contracts. --- ### **Investment Thesis: The "China + 1" & Infrastructure Play** HMFL is positioned at the intersection of India’s infrastructure boom and the global supply chain shift. With a **₹2.65 Lakh Crore** railway budget allocation for **FY2025-26** and a massive **₹720 Crore** defence order book, the company is transitioning from a small-scale forger to a critical component partner for the Indian government. The successful execution of the **Wheel Set Division** and the **M107 shell contract** are expected to be the primary drivers of margin expansion and valuation re-rating in the coming 24–36 months.