Login
Home
Charts
Search
Watchlist
Products

Hilton Metal Forging Ltd

HILTON·NSE
16.59+0.91%Tue, 22 Sept '26

Hilton Metal Forging Ltd

HILTON
NSE
16.59
+0.91%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
85Cr
Close
Close Price
16.61
Industry
Industry
Forgings
PE
Price To Earnings
10.45
PS
Price To Sales
0.32
Revenue
Revenue
267Cr
Rev Gr TTM
Revenue Growth TTM
76.94%
PAT Gr TTM
PAT Growth TTM
-11.13%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
354234344440452288705159
Growth YoY
Revenue Growth YoY%
27.643.710.322.925.7-3.532.9-35.2100.373.313.1167.4
Expenses
ExpensesCr
313731324138432084664855
Operating Profit
Operating ProfitCr
443233223334
OPM
OPM%
11.210.48.07.36.16.85.18.53.95.05.06.9
Other Income
Other IncomeCr
101000400010
Interest Expense
Interest ExpenseCr
122222222222
Depreciation
DepreciationCr
110111111111
PBT
PBTCr
331111402112
Tax
TaxCr
000000000000
PAT
PATCr
221110502102
Growth YoY
PAT Growth YoY%
109.968.8-77.9-66.5-73.4-78.7723.6-73.7180.7215.6-96.91,106.7
NPM
NPM%
6.75.11.61.71.41.110.10.72.02.00.33.1
EPS
EPS
0.90.80.20.20.30.21.60.10.60.60.00.3
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
354234344440452288705159
Growth YoY
Revenue Growth YoY%
27.643.710.322.925.7-3.532.9-35.2100.373.313.1167.4
Expenses
ExpensesCr
313731324138432084664855
Operating Profit
Operating ProfitCr
443233223334
OPM
OPM%
11.210.48.07.36.16.85.18.53.95.05.06.9
Other Income
Other IncomeCr
101000400010
Interest Expense
Interest ExpenseCr
122222222222
Depreciation
DepreciationCr
110111111111
PBT
PBTCr
331111402112
Tax
TaxCr
000000000000
PAT
PATCr
221110502102
Growth YoY
PAT Growth YoY%
109.968.8-77.9-66.5-73.4-78.7723.6-73.7180.7215.6-96.91,106.7
NPM
NPM%
6.75.11.61.71.41.110.10.72.02.00.33.1
EPS
EPS
0.90.80.20.20.30.21.60.10.60.60.00.3

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6780951011034884105138163230267
Growth
Revenue Growth%
-27.119.718.16.22.3-53.977.124.631.718.141.376.9
Expenses
ExpensesCr
6475889496657991123153219254
Operating Profit
Operating ProfitCr
36777-1761415101114
OPM
OPM%
5.06.97.06.57.3-36.26.613.510.76.34.95.0
Other Income
Other IncomeCr
000100-112522
Interest Expense
Interest ExpenseCr
233334456777
Depreciation
DepreciationCr
333333322222
PBT
PBTCr
-10112-24-378646
Tax
TaxCr
00100-4-411001
PAT
PATCr
-20022-20267635
Growth
PAT Growth%
-271.172.8163.3469.80.0-1,362.8109.0232.514.1-7.6-44.2-11.1
NPM
NPM%
-2.4-0.50.31.51.5-41.22.15.64.83.81.51.9
EPS
EPS
-1.0-0.20.21.01.0-12.41.12.42.72.31.31.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
6780951011034884105138163230267
Growth
Revenue Growth%
-27.119.718.16.22.3-53.977.124.631.718.141.376.9
Expenses
ExpensesCr
6475889496657991123153219254
Operating Profit
Operating ProfitCr
36777-1761415101114
OPM
OPM%
5.06.97.06.57.3-36.26.613.510.76.34.95.0
Other Income
Other IncomeCr
000100-112522
Interest Expense
Interest ExpenseCr
233334456777
Depreciation
DepreciationCr
333333322222
PBT
PBTCr
-10112-24-378646
Tax
TaxCr
00100-4-411001
PAT
PATCr
-20022-20267635
Growth
PAT Growth%
-271.172.8163.3469.80.0-1,362.8109.0232.514.1-7.6-44.2-11.1
NPM
NPM%
-2.4-0.50.31.51.5-41.22.15.64.83.81.51.9
EPS
EPS
-1.0-0.20.21.01.0-12.41.12.42.72.31.31.6

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1212121212121221212335
Reserves
ReservesCr
47474749503132687592116
Current Liabilities
Current LiabilitiesCr
3949665569515064699169
Non Current Liabilities
Non Current LiabilitiesCr
78171817191916161416
Total Liabilities
Total LiabilitiesCr
106115142135149113114169185221236
Current Assets
Current AssetsCr
6677102951117568121132161183
Non Current Assets
Non Current AssetsCr
4039404038384649535953
Total Assets
Total AssetsCr
106115142135149113114169185221236
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1212121212121221212335
Reserves
ReservesCr
47474749503132687592116
Current Liabilities
Current LiabilitiesCr
3949665569515064699169
Non Current Liabilities
Non Current LiabilitiesCr
78171817191916161416
Total Liabilities
Total LiabilitiesCr
106115142135149113114169185221236
Current Assets
Current AssetsCr
6677102951117568121132161183
Non Current Assets
Non Current AssetsCr
4039404038384649535953
Total Assets
Total AssetsCr
106115142135149113114169185221236

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
53-12409-24103-27
Investing Cash Flow
Investing Cash FlowCr
00-300-2-933-21133
Financing Cash Flow
Financing Cash FlowCr
-5-34-2-31-1-9-8-9-6
Net Cash Flow
Net Cash FlowCr
00000-100150
Free Cash Flow
Free Cash FlowCr
53-424-21-3032-28
CFO To PAT
CFO To PAT%
-332.5-788.7-349.5124.5245.4-2.3538.7-411.4151.344.3-778.8
CFO To EBITDA
CFO To EBITDA%
156.461.1-14.429.550.8-2.6172.1-169.968.726.8-237.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
53-12409-24103-27
Investing Cash Flow
Investing Cash FlowCr
00-300-2-933-21133
Financing Cash Flow
Financing Cash FlowCr
-5-34-2-31-1-9-8-9-6
Net Cash Flow
Net Cash FlowCr
00000-100150
Free Cash Flow
Free Cash FlowCr
53-424-21-3032-28
CFO To PAT
CFO To PAT%
-332.5-788.7-349.5124.5245.4-2.3538.7-411.4151.344.3-778.8
CFO To EBITDA
CFO To EBITDA%
156.461.1-14.429.550.8-2.6172.1-169.968.726.8-237.7

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
222433258114021121516612985
Price To Earnings
Price To Earnings
121.816.05.322.936.032.326.925.210.4
Price To Sales
Price To Sales
0.30.30.30.30.10.20.52.01.61.00.60.3
Price To Book
Price To Book
0.40.40.60.40.10.30.92.42.31.40.60.5
EV To EBITDA
EV To EBITDA
13.38.810.210.06.7-3.717.518.318.021.715.29.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.625.021.819.925.2-19.914.218.915.210.67.87.8
OPM
OPM%
5.06.97.06.57.3-36.26.613.510.76.34.95.0
NPM
NPM%
-2.4-0.50.31.51.5-41.22.15.64.83.81.51.9
ROCE
ROCE%
1.13.34.24.74.8-20.21.68.99.87.45.35.3
ROE
ROE%
-2.6-0.70.52.52.5-45.43.96.67.05.32.32.3
ROA
ROA%
-1.5-0.40.21.11.0-17.31.63.53.62.81.51.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
222433258114021121516612985
Price To Earnings
Price To Earnings
121.816.05.322.936.032.326.925.210.4
Price To Sales
Price To Sales
0.30.30.30.30.10.20.52.01.61.00.60.3
Price To Book
Price To Book
0.40.40.60.40.10.30.92.42.31.40.60.5
EV To EBITDA
EV To EBITDA
13.38.810.210.06.7-3.717.518.318.021.715.29.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
24.625.021.819.925.2-19.914.218.915.210.67.87.8
OPM
OPM%
5.06.97.06.57.3-36.26.613.510.76.34.95.0
NPM
NPM%
-2.4-0.50.31.51.5-41.22.15.64.83.81.51.9
ROCE
ROCE%
1.13.34.24.74.8-20.21.68.99.87.45.35.3
ROE
ROE%
-2.6-0.70.52.52.5-45.43.96.67.05.32.32.3
ROA
ROA%
-1.5-0.40.21.11.0-17.31.63.53.62.81.51.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Hilton Metal Forging is a small Indian company that takes steel and reshapes it under immense heat and pressure into precision components that heavy industry cannot run without - flanges for oil pipelines, wheels for railway wagons, and now empty shells for artillery. Founded in 2005 by a mechanical engineer with deep forging experience, it has spent two decades moving from a stainless-steel specialist into a vertically integrated manufacturer that designs, forges, machines and heat-treats everything under one roof at its single 5-acre plant in Wada, Maharashtra. The recurring approach is to spot a product India still imports - railway wheels, wagon axles, artillery shells - and build the in-house capability to make it domestically, then get it certified by the government agency that controls procurement, turning a regulatory approval into a competitive moat. # Business segments Three engines at different stages - a legacy forging business that keeps the lights on, a railway division that has just crossed from testing into production, and a defence contract that could change the company's scale entirely - each built on the same plant, the same presses, and the same quality discipline. ## 1. Industrial forgings: the cash-generating core **A job-shop that makes safety-critical metal parts for oil refineries, petrochemical plants and heavy machinery, earning revenue through blanket purchase orders from a concentrated set of industrial customers.** - **Paid by the part, not by contract** - the company operates on blanket purchase orders where customers set a per-unit price upfront and later release quantities and delivery schedules, so there is revenue visibility without formal long-term supply agreements. - **Everything under one roof** - it handles process design, closed-die forging, machining and heat treatment in-house, which means it can offer finished components rather than rough forgings and capture more value per piece. - **Cash tied up in inventory by design** - flange manufacturing is a long, approval-heavy process, especially for export orders, so the company must hold many sizes and grades of steel; its inventory period runs to 217 days and its full operating cycle to 234 days, making this a working-capital-intensive business. - **Raw material is a local purchase, paid in cash** - all its steel - carbon, alloy, stainless, plus smaller volumes of aluminium, magnesium and titanium - is sourced domestically and paid for upfront, which means supplier relationships and negotiating skill directly determine input costs. - **Exports provide a natural currency hedge** - it sells to Europe, Southeast Asia and America, billing predominantly in US dollars, so foreign-currency receivables largely offset any foreign-currency payables. ## 2. Railway wheels and wheelsets: the certified challenger **A domestic import-replacement play where the company has become the first private MSME to win RITES approval for forged wheels and complete wheelset assemblies, giving it a seat at the Indian Railways procurement table.** - **Certification is the barrier to entry** - the company's forged wagon wheels passed fracture and compatibility tests by RITES (the railways' inspection agency), then survived 3-6 months of on-field trials; it has since supplied 2,500 wheels, which makes it eligible to bid on global tenders. - **Now selling the whole wheelset, not just the wheel** - in June 2025 it manufactured a complete forged wheelset (two wheels plus one axle) that RITES inspected and approved, and it plans to produce more than 3,000 wheelsets in FY26, scaling toward a capacity of 20,000 per year. - **A built-in replacement cycle** - every railway wagon must undergo periodic overhauling once every 4.5 years, which creates annual demand for roughly 1,60,000 replacement wagon wheels, a market that today depends heavily on imports. - **Vande Bharat approval opens the passenger-train market** - in June 2025, RITES approved the company's feasibility for Vande Bharat and LHB coach forged wheels, making it the first private MSME with that recognition and adding a higher-speed, higher-profile product to its catalogue. - **Limited competition, better pricing power** - the railways division faces relatively few rivals compared with the crowded industrial forgings segment, which helps offset thinner margins elsewhere in the product mix. ## 3. Defence artillery shells: the scale-up bet **A newly signed order to supply empty 155mm artillery shells under a non-exclusive agreement, turning the company's forging precision into a defence manufacturing credential.** - **One big order, rolling advances** - in March 2026 the company signed an interim sales agreement to deliver 360,000 empty 155mm M107 bomb shells over 24 months at 15,000 units per month, with the buyer providing a rolling advance equal to 50% of three months' supply and paying each invoice before dispatch. - **Non-exclusive by design** - the agreement does not tie the company to a single customer, so it can pursue additional buyers for the same product if demand materialises. - **Quality systems built for this moment** - the company's operational targets include reducing rejected work to fewer than 25 parts per million and achieving ±8 sigma process control, the kind of defect standard that artillery-shell production demands. # Group structure and partners **A standalone, promoter-led company with no subsidiaries or joint ventures, operating a single plant and relying on three Indian banks for working capital.** - **No corporate layers** - the company has no subsidiaries, joint ventures or associate companies, so everything it does flows through one listed entity on the BSE and NSE. - **A single manufacturing site** - all production happens at one plant in Wada, Palghar district, Maharashtra, on a 5-acre plot. - **Promoter-led with a long-tenured founder** - Chairman and Managing Director Yuvraj Malhotra, who holds roughly 58.4 lakh shares, has about 35 years in the forging industry and runs the company alongside a six-member board that includes three independent directors. - **Three-bank lending group** - its borrowings come from State Bank of India, Punjab National Bank and South Indian Bank, with average working-capital utilisation running at 96%.

Documents — Hilton Metal Forging Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/gbt8gzwb3aw93n96gewc5dsy.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/9evykie4lezdzjs6i5f41y8m.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/o52jr6hucft5m9czergipktk.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/j1rwjlh3jgam0afhkmc306ex.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/7rl8csjop5pved4tllz47rot.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/0dzm1s5f163c7w9mi12dyx4x.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/4w0xz9zzuer9fsqzcvlq9m5g.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/57f5m219cf4moh52uouivh6r.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/ujhc173bzw71ouirm8fprt0a.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/jnoub3yfdqokbpwvja2m11cf.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/la5e0680w4kig8gz2rwmj094.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/syaxjt3bn2oe7aamtaxrlnw6.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/mcz2wfy2dz54ulv1wc4l15oe.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/s57fejt38bv5h9d22vtlve73.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/c15l2t53fd319anhbyaclts4.pdf