HAPPY FORGINGS
|
HAPPY FORGINGS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr | ₹8.95 Cr |
| Equity - Authorised | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹10.00 Cr |
| Equity - Issued | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr | ₹8.95 Cr |
| Equity Paid Up | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr | ₹8.95 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹100.00 |
| Share Warrants & Outstandings | ₹9.95 Cr | ₹5.67 Cr | - | - | - |
| Total Reserves | ₹1,821 Cr | ₹1,588 Cr | ₹970 Cr | ₹770 Cr | ₹636 Cr |
| Securities Premium | ₹598 Cr | ₹596 Cr | ₹216 Cr | ₹216 Cr | ₹216 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹1,224 Cr | ₹994 Cr | ₹762 Cr | ₹554 Cr | ₹420 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹-1.01 Cr | ₹-2.29 Cr | ₹-8.25 Cr | - | - |
| Reserve excluding Revaluation Reserve | ₹1,821 Cr | ₹1,588 Cr | ₹970 Cr | ₹770 Cr | ₹636 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,850 Cr | ₹1,612 Cr | ₹988 Cr | ₹788 Cr | ₹645 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹58 Cr | ₹74 Cr | ₹30 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹84 Cr | ₹30 Cr | ₹30 Cr |
| Term Loans - Institutions | - | - | - | ₹49 Cr | - |
| Other Secured | - | - | ₹-26 Cr | ₹-4.67 Cr | - |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹39 Cr | ₹32 Cr | ₹23 Cr | ₹23 Cr | ₹20 Cr |
| Deferred Tax Assets | ₹4.05 Cr | ₹3.77 Cr | ₹6.47 Cr | ₹3.09 Cr | - |
| Deferred Tax Liability | ₹43 Cr | ₹35 Cr | ₹30 Cr | ₹26 Cr | ₹20 Cr |
| Other Long Term Liabilities | - | - | - | - | - |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | ₹3.33 Cr |
| Total Non-Current Liabilities | ₹39 Cr | ₹32 Cr | ₹81 Cr | ₹97 Cr | ₹53 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹45 Cr | ₹56 Cr | ₹48 Cr | ₹44 Cr | ₹38 Cr |
| Sundry Creditors | ₹45 Cr | ₹56 Cr | ₹48 Cr | ₹44 Cr | ₹38 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹45 Cr | ₹37 Cr | ₹60 Cr | ₹31 Cr | ₹10 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹11 Cr | ₹1.51 Cr | ₹1.46 Cr | ₹1.62 Cr | ₹1.92 Cr |
| Interest Accrued But Not Due | ₹0.01 Cr | ₹0.03 Cr | ₹1.53 Cr | ₹0.91 Cr | ₹0.55 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹34 Cr | ₹35 Cr | ₹57 Cr | ₹28 Cr | ₹8.03 Cr |
| Short Term Borrowings | ₹228 Cr | ₹143 Cr | ₹134 Cr | ₹162 Cr | ₹123 Cr |
| Secured ST Loans repayable on Demands | ₹206 Cr | ₹126 Cr | ₹125 Cr | ₹104 Cr | ₹78 Cr |
| Working Capital Loans- Sec | ₹206 Cr | ₹126 Cr | ₹125 Cr | ₹104 Cr | ₹78 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-183 Cr | ₹-108 Cr | ₹-115 Cr | ₹-47 Cr | ₹-33 Cr |
| Short Term Provisions | ₹8.36 Cr | ₹6.27 Cr | ₹15 Cr | ₹8.76 Cr | ₹3.84 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹3.50 Cr | ₹1.82 Cr | ₹11 Cr | ₹6.09 Cr | ₹1.94 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹4.86 Cr | ₹4.46 Cr | ₹3.79 Cr | ₹2.67 Cr | ₹1.90 Cr |
| Total Current Liabilities | ₹326 Cr | ₹242 Cr | ₹257 Cr | ₹245 Cr | ₹176 Cr |
| Total Liabilities | ₹2,215 Cr | ₹1,886 Cr | ₹1,326 Cr | ₹1,130 Cr | ₹874 Cr |
| ASSETS | |||||
| Gross Block | ₹1,228 Cr | ₹988 Cr | ₹859 Cr | ₹586 Cr | ₹507 Cr |
| Less: Accumulated Depreciation | ₹321 Cr | ₹244 Cr | ₹181 Cr | ₹130 Cr | ₹92 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹908 Cr | ₹744 Cr | ₹678 Cr | ₹456 Cr | ₹415 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹116 Cr | ₹122 Cr | ₹75 Cr | ₹212 Cr | ₹39 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹128 Cr | ₹81 Cr | ₹60 Cr | ₹35 Cr | ₹84 Cr |
| Other Non Current Assets | ₹138 Cr | ₹193 Cr | ₹23 Cr | ₹0.48 Cr | ₹0.38 Cr |
| Total Non-Current Assets | ₹1,297 Cr | ₹1,144 Cr | ₹836 Cr | ₹704 Cr | ₹539 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹80 Cr | - | - | ₹0.42 Cr | - |
| Quoted | ₹80 Cr | - | - | - | - |
| Unquoted | - | - | - | ₹0.42 Cr | - |
| Inventories | ₹232 Cr | ₹224 Cr | ₹170 Cr | ₹184 Cr | ₹122 Cr |
| Raw Materials | ₹52 Cr | ₹65 Cr | ₹57 Cr | ₹73 Cr | ₹58 Cr |
| Work-in Progress | ₹79 Cr | ₹72 Cr | ₹46 Cr | ₹59 Cr | ₹30 Cr |
| Finished Goods | ₹32 Cr | ₹24 Cr | ₹25 Cr | ₹45 Cr | ₹27 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹34 Cr | ₹25 Cr | ₹11 Cr | ₹6.54 Cr | ₹6.16 Cr |
| Other Inventory | ₹35 Cr | ₹39 Cr | ₹30 Cr | ₹0.72 Cr | - |
| Sundry Debtors | ₹427 Cr | ₹357 Cr | ₹308 Cr | ₹222 Cr | ₹166 Cr |
| Debtors more than Six months | ₹5.48 Cr | ₹3.64 Cr | ₹2.06 Cr | ₹1.61 Cr | - |
| Debtors Others | ₹423 Cr | ₹355 Cr | ₹307 Cr | ₹220 Cr | ₹166 Cr |
| Cash and Bank | ₹137 Cr | ₹122 Cr | ₹0.34 Cr | ₹1.46 Cr | ₹28 Cr |
| Cash in hand | ₹0.03 Cr | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹137 Cr | ₹122 Cr | ₹0.33 Cr | ₹1.44 Cr | ₹28 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹23 Cr | ₹12 Cr | ₹3.39 Cr | ₹8.79 Cr | ₹11 Cr |
| Interest accrued on Investments | - | - | ₹0.36 Cr | - | ₹1.71 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | ₹3.13 Cr | - |
| Prepaid Expenses | ₹2.82 Cr | ₹2.87 Cr | ₹1.81 Cr | ₹3.67 Cr | ₹2.03 Cr |
| Other current_assets | ₹20 Cr | ₹9.23 Cr | ₹1.22 Cr | ₹1.99 Cr | ₹7.15 Cr |
| Short Term Loans and Advances | ₹21 Cr | ₹27 Cr | ₹7.94 Cr | ₹8.70 Cr | ₹8.79 Cr |
| Advances recoverable in cash or in kind | ₹4.99 Cr | ₹6.37 Cr | ₹2.33 Cr | ₹2.22 Cr | ₹3.33 Cr |
| Advance income tax and TDS | - | - | ₹0.23 Cr | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹16 Cr | ₹20 Cr | ₹5.38 Cr | ₹6.48 Cr | ₹5.47 Cr |
| Total Current Assets | ₹919 Cr | ₹742 Cr | ₹489 Cr | ₹425 Cr | ₹335 Cr |
| Net Current Assets (Including Current Investments) | ₹592 Cr | ₹500 Cr | ₹233 Cr | ₹180 Cr | ₹159 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,215 Cr | ₹1,886 Cr | ₹1,326 Cr | ₹1,130 Cr | ₹874 Cr |
| Contingent Liabilities | ₹24 Cr | ₹12 Cr | ₹5.37 Cr | ₹5.35 Cr | - |
| Total Debt | ₹228 Cr | ₹143 Cr | ₹219 Cr | ₹240 Cr | ₹153 Cr |
| Book Value | 195.20 | 170.57 | 110.43 | 88.00 | 7,208.53 |
| Adjusted Book Value | 195.20 | 170.57 | 110.43 | 88.00 | 72.09 |
Compare Balance Sheet of peers of HAPPY FORGINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HAPPY FORGINGS | ₹9,614.4 Cr | 0.5% | 4.9% | -7.9% | Stock Analytics | |
| BHARAT FORGE | ₹62,548.3 Cr | 5.2% | 8.4% | -7.3% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,650.2 Cr | 1.4% | 2.2% | -15.4% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,775.5 Cr | -2.2% | -0.1% | -43.4% | Stock Analytics | |
| MM FORGINGS | ₹1,485.4 Cr | 2.1% | -6.4% | -39.3% | Stock Analytics | |
| TIRUPATI FORGE | ₹498.7 Cr | 2.2% | 8.9% | 2.6% | Stock Analytics | |
HAPPY FORGINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HAPPY FORGINGS | 0.5% |
4.9% |
-7.9% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses