SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Hardcastle & Waud Manufacturing Company Ltd (509597)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 509597 NSE: Chemicals | Small Cap | Hardcastle&Waud Mfg. Share Price

₹822.60 -2.40 (-0.29%)

As on 02-Jul'26 16:59

Hardcastle & Waud Manufacturing Company Ltd (509597)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 509597 NSE: Chemicals | Small Cap | Hardcastle&Waud Mfg. Share Price

₹822.60 -2.40 (-0.29%)

As on 02-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹56 Cr.
Current Price
₹822.6
52-Week Low / High
₹602 / 1,048
TTM EPS
₹72.6
TTM Sales
₹10.6 Cr.
Book Value per Share
₹746.3
P/E Ratio
11.33
Lower than its 5-year historical median
Industry PE
52.9
Price to Book (P/B)
1.10
Higher than its 5-year historical median
Price to Sales (P/S)
5.27
Lower than its 5-year historical median
EV/EBITDA
8.88
Lower than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
2.86%
Underperforms industry median
Return on Capital Employed (ROCE)
6.18%
Underperforms industry median
Return on Assets (ROA)
2.72%
Operating Profit Margin
52.9%
Net Profit Margin
21.85%
Gross Profit Margin
59.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
8.87%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-6.13%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-50%
Asset Quality
Promoter Holding
73.61%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹50 Cr.
Equity
₹0.7 Cr.
Face Value
₹10
All Time Low / High
₹1.00 / 1387.00

Hardcastle & Waud Manufacturing Company stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Hardcastle & Waud Manufacturing Company Ltd a good quality company?
Hardcastle & Waud Manufacturing Company Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Hardcastle & Waud Manufacturing Company Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Hardcastle & Waud Manufacturing Company Ltd vs industry peers?
Hardcastle & Waud Manufacturing Company Ltd revenue CAGR is 10.84%, compared to the industry median CAGR of 7.53%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Hardcastle & Waud Manufacturing Company Ltd?
Promoters hold 73.61% of the Hardcastle & Waud Manufacturing Company Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Hardcastle & Waud Manufacturing Company Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 9.6% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Hardcastle & Waud Manufacturing Company Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 4.1%14.1%3.6%0.5%3.4%1.6%4.9%3.2%7%6.2%-
Value Creation
Index
-0.70.0-0.7-1.0-0.8-0.9-0.7-0.8-0.5-0.6-

Growth Parameters

Sales 78.24.22.93.53.24.23.95.45.911
Sales YoY Gr.-16.8%-48.8%-31.4%21.8%-9.4%30.4%-6%38.4%8.9%-
Adj EPS -134.759.416.11.813.30.118.5163819.572.6
YoY Gr.-NA-73%-89%653.4%-98.9%13135.7%-13.7%137.3%-48.7%-
BVPS (₹) 526.1524.4541.2541.7516.5513.7591.8614.6654.5670746.3
Adj Net
Profit
-9.241.10.10.901.31.12.61.35
Cash Flow from Ops. 0.6-1.7-0.60.70.21.43.2-33.10.7-
Debt/CF from Ops. 0000.40.300000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -2%10.8%12.3%8.9%
Adj EPS NA8%1.7%-48.7%
BVPS2.7%5.3%4.2%2.4%
Share Price 10.8% 28% 26.1% 14.2%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-22.511.330.32.503.42.762.910.3
Op. Profit
Mgn %
41.363.737.212.841.928.353.645.160.252.953.7
Net Profit
Mgn %
-130.149.125.94.225.60.330.327.847.622.546.5
Debt to
Equity
00000000000
Working Cap
Days
3103257331,1079267546035951276070
Cash Conv.
Cycle
1-102545394918-0-7-1649

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales7.048.224.212.893.523.194.163.915.415.89
Operating Expenses + 5.052.982.642.522.042.291.932.152.162.83
Manufacturing Costs0.380.190.090.090.190.190.160.200.180.19
Material Costs1.661.551.381.110.710.980.580.400.450.86
Employee Cost 0.660.460.520.640.610.700.650.600.630.73
Other Costs 2.340.780.670.680.530.420.540.940.901.04
Operating Profit 1.995.241.570.371.480.902.231.763.263.06
Operating Profit Margin (%) 28.3%63.7%37.2%12.8%41.9%28.3%53.6%45.1%60.2%52.0%
Other Income + 00.160.130.200.170.140.200.190.440.44
Exceptional Items 0000000000
Interest 0000000000
Depreciation 0.330.360.390.380.400.470.590.650.670.72
Profit Before Tax 1.665.041.300.191.240.561.851.313.022.78
Tax 11.4510.210.070.340.550.580.210.441.50
Profit After Tax -9.794.041.090.120.900.011.271.102.581.29
PAT Margin (%) -139.0%49.1%25.9%4.2%25.6%0.3%30.6%28.0%47.6%21.9%
Adjusted EPS (₹)-144.059.416.11.813.30.118.716.137.918.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Hardcastle&Waud Mfg. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 35.7535.6336.7736.8135.1034.9140.2241.7644.4845.52
Share Capital 0.680.680.680.680.680.680.680.680.680.68
Reserves 35.0734.9536.0936.1334.4234.2339.5441.0843.8044.84
Debt +0000.250.0500000
Long Term Debt0000000000
Short Term Debt0000.250.0500000
Minority Interest0000000000
Trade Payables0.330.0700.030.080.130.110.070.040.44
Others Liabilities 3.332.162.202.231.501.753.211.471.402.70
Total Liabilities 39.4037.8738.9739.3236.7236.7843.5343.3045.9248.66

Fixed Assets

Net Fixed Assets +7.142.682.683.7711.124.214.865.635.336.45
Gross Block10.992.913.194.5212.535.526.327.377.479.01
Accumulated Depreciation3.840.240.510.751.401.311.451.742.152.56
CWIP 00.190.0200.270.240.100.030.470.22
Investments 25.3126.5627.1426.5216.0513.0413.6819.5923.0626.45
Inventories000.010.030.2600000
Trade Receivables0.420.350.340.360.260.640.250.1100.61
Cash Equivalents 0.440.330.330.340.120.170.310.451.990.28
Others Assets 6.097.768.458.318.6418.4924.3217.4915.0714.64
Total Assets 39.4037.8738.9739.3236.7236.7843.5343.3045.9248.66

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 0.58-1.65-0.600.650.161.353.21-2.963.080.69
PBT 1.665.041.300.191.240.561.851.313.022.78
Adjustment 0.28-4.75-0.890.23-0.520.43-0.81-0.57-1.84-1.84
Changes in Working Capital -1.15-1.94-0.730.08-0.580.382.63-3.332.310.47
Tax Paid -0.21-0-0.280.150.02-0.02-0.46-0.37-0.41-0.72
Cash Flow From Investing Activity + -0.751.550.53-0.89-0.25-1.25-3.113.07-1.55-2.40
Capex -0.04-0.90-0.11-1.31-0.60-0.85-0.83-1.07-0.55-1.39
Net Investments -0.722.420.620.410.34-0.415.21-5.10-1.44-1.68
Others 0.010.020.010.010.010.02-7.489.240.450.67
Cash Flow From Financing Activity + -0000.25-0.20-0.050000
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0000000000
Dividend Paid 0000000000
Others 0000.25-0.20-0.050000
Net Cash Flow -0.18-0.10-0.070.01-0.290.050.100.111.54-1.71

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-24.111.313.010.332.510.033.392.675.982.86
ROCE (%)4.0914.113.60.523.431.614.923.1876.18
Asset Turnover Ratio0.180.210.110.070.090.090.10.090.120.12
PAT to CFO Conversion(x)N/A-0.41-0.555.420.181352.53-2.691.190.53
Working Capital Days
Receivable Days21.90173044.7032.3051.3038.8016.80038
Inventory Days0.3001.102.6015.2000000
Payable Days48.2046.90010.4027.4037.5073.9080.2046.50103.70

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Hardcastle & Waud Manufacturing Company Ltd FAQs

The current trading price of Hardcastle&Waud Mfg. on 02-Jul-2026 16:59 is ₹822.6.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jul-2026 the market cap of Hardcastle&Waud Mfg. stood at ₹55.89 Cr

The latest P/E ratio of Hardcastle&Waud Mfg. as of 01-Jul-2026 is 11.33.

The latest P/B ratio of Hardcastle&Waud Mfg. as of 01-Jul-2026 is 1.10.

The 52-week high of Hardcastle&Waud Mfg. is ₹1,048 and the 52-week low is ₹602.2.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hardcastle&Waud Mfg. is ₹10.61 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Hardcastle & Waud Manufacturing Company Ltd is a below average quality company.

The key valuation ratios of Hardcastle & Waud Manufacturing Company Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Hardcastle & Waud Manufacturing Company Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Hardcastle & Waud Manufacturing Company Ltd

Hardcastle & Waud Manufacturing Company Ltd.( Hawco) is a public limited company incorporated on October 15,1945 under the Indian Companies Act, 1913. Its registered office is at Netivli Baug, Kalyan Thane District, Maharashtra. Hawco is a multi-product company engaged in manufacturing and/or marketing of insulating varnishes, synthetic resins, pre-colour coated steel coils and profiles, sealants and maintenance products and metal processing chemicals. It has a factory at Kalyan and regional offices in all four metro cities. The shares of the company are listed at the Stock Exchange, Mumbai.

Decades earlier, in mid- twenties of the twentieth century, an honest business firm busied itself importing paints, industrial oils, heat treatment chemicals and metal processing chemicals from reputed companies in UK, USA, Germany and Austria.

Specialty products were manufactured for metal working industries, synthetic resins for printing and like industries, insulating varnishes for the electrical industry, compressed asbestos jointing’s for engineering and other industries as also industrial laminator and protective paints.

The company grew from strength to strength, always maintaining its commitment to consistent expansion, diversification and growth.

HAWCO’s products aid in the revolutionising of India’s Industrial, Construction, Automobiles, Electronics and Hardware sectors. This is an on-going task, which will continue with earnest into this millennium. Research facilities at Kalyan and Sarigam will work overtime, readying HAWCO to fully utilise the attractive opportunities presented by the open market scenario. HAWCO is busying itself today working towards shaping a far more successful tomorrow.

Product range of the company includes:

Sealants & Maintenance Division

  • Holdtite
  • Rustolene
  • WD 40

Synthetic Resins Division

  • Phenolic
  • Alkyds
  • Amino/Amides

Metal Processing Division

  • Fluid Power
  • Heat Treatment Products
  • Cutting Coolants
  • Cleaners
  • Metal Forming Drawing
  • Rust Preventives
  • Rolling Oils
  • Petrofer Brands (now available in India)
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: