SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Happy Forgings Ltd (HAPPYFORGE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544057 NSE: HAPPYFORGE Forgings | Small Cap | Happy Forgings Share Price

₹1,388.90 -17.15 (-1.22%)

As on 04-Jun'26 16:59

Happy Forgings Ltd (HAPPYFORGE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 544057 NSE: HAPPYFORGE Forgings | Small Cap | Happy Forgings Share Price

₹1,388.90 -17.15 (-1.22%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹13,104 Cr.
Current Price
₹1,388.9
52-Week Low / High
₹870 / 1,490
TTM EPS
₹32
TTM Sales
₹1,546 Cr.
Book Value per Share
₹225.6
P/E Ratio
43.44
Higher than its 5-year historical median
Industry PE
81.9
Price to Book (P/B)
6.16
Higher than its 5-year historical median
Price to Sales (P/S)
8.47
Higher than its 5-year historical median
EV/EBITDA
26.68
Higher than its 5-year historical median
Dividend Yield
0.38%
Profitability Efficiency
Return on Equity (ROE)
15.53%
In line with industry median
Return on Capital Employed (ROCE)
19.16%
Outperforms industry median
Return on Assets (ROA)
13.05%
Operating Profit Margin
28.9%
Net Profit Margin
18.99%
Gross Profit Margin
30.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
3.73%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
4.94%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
10.12%
Asset Quality
Promoter Holding
78.48%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹2,109 Cr.
Equity
₹18.9 Cr.
Face Value
₹2
All Time Low / High
₹716.10 / 1489.80

Happy Forgings stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Overvalued

Price Trend

Semi Strong
Q.1 Is Happy Forgings Ltd a good quality company?
Happy Forgings Ltd is a good quality company, based on a consistently good 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 Happy Forgings Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Happy Forgings Ltd vs industry peers?
Happy Forgings Ltd revenue CAGR is 20.35%, compared to the industry median CAGR of 10.29%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Happy Forgings Ltd?
Promoters hold 78.48% of the Happy Forgings Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Happy Forgings Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of 68.33% 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.
Happy Forgings Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.2%19.3%28.4%31.8%18.4%17.5%21.8%26.2%22.7%19.2%-
Value Creation
Index
0.10.41.11.40.40.30.60.90.70.4-

Growth Parameters

Sales 3754365517505585858601,1971,3581,4091,546
Sales YoY Gr.-16.3%26.4%36.3%-25.6%4.8%47%39.1%13.5%3.7%-
Adj EPS 2.23.77.210.78.89.615.623.225.62832
YoY Gr.-72.6%93%48.9%-17.4%8.7%62.3%48.9%10.5%9.6%-
BVPS (₹) 16.620.323.353.562.472.188110.4170.6195.2225.6
Adj Net
Profit
16.929.356.595.478.985.7139207241264302
Cash Flow from Ops. 3948.234.513616949.980.3209189292-
Debt/CF from Ops. 5.33.88.71.10.73.1310.80.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 15.9%20.4%17.9%3.7%
Adj EPS 33%26.1%21.7%9.6%
BVPS31.5%25.6%30.4%14.5%
Share Price - - - 45.3%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
16.420.132.928.815.214.319.423.318.515.315.2
Op. Profit
Mgn %
2021.424.927.425.727.126.928.728.528.930.4
Net Profit
Mgn %
4.56.710.312.714.114.716.217.317.718.819.5
Debt to
Equity
1.61.21.60.30.20.20.30.20.10.10
Working Cap
Days
151128143151218222180157196240113
Cash Conv.
Cycle
77699710612912612511612314271

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales3754365517505585858601,1971,3581,409
Operating Expenses + 3003434135454164266298569711,002
Manufacturing Costs73998912199102143173211234
Material Costs185193250336249252388551597592
Employee Cost 2336425149496988114125
Other Costs 20153237192430444951
Operating Profit 7593137205142159231341388407
Operating Profit Margin (%) 20.0%21.3%24.9%27.4%25.5%27.1%26.8%28.5%28.5%28.9%
Other Income + 214176661338
Exceptional Items 0000000000
Interest 292322232512712128
Depreciation 28282329283638546577
Profit Before Tax 20429615596117192280324360
Tax 3133859163150718192
Profit After Tax 172958958086142209243268
PAT Margin (%) 4.5%6.8%10.6%12.7%14.3%14.8%16.5%17.4%17.9%19.0%
Adjusted EPS (₹)2.23.77.410.78.99.715.923.325.828.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%15.50%10.60%

Valuation of Happy Forgings - 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 + 1311601844795586457889881,6071,840
Share Capital 88899918181919
Reserves 1231521764705506367709701,5881,821
Debt +184176293143105150236193143227
Long Term Debt135113161705430745800
Short Term Debt49631327351120162134143227
Minority Interest0000000000
Trade Payables39283328363844485645
Others Liabilities 563167696441629880102
Total Liabilities 4103955767197638741,1301,3261,8862,215

Fixed Assets

Net Fixed Assets +232217285291275415456678744907
Gross Block3673804713193325075868599881,228
Accumulated Depreciation135163186295792130181244321
CWIP 179461094021275127123
Investments 000300000080
Inventories7353769876122184170224232
Trade Receivables6780172169138166222308357427
Cash Equivalents 3375562810122137
Others Assets 333527801091045495313310
Total Assets 4103955767197638741,1301,3261,8862,215

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 3948341361695080209189292
PBT 20429615596117192280324360
Adjustment 27284555504640717264
Changes in Working Capital -1-7-84-2347-79-109-78-123-49
Tax Paid -7-15-23-50-25-34-43-64-84-83
Cash Flow From Investing Activity + -24-23-132-162-119-59-166-172-470-319
Capex -20-24-128-166-101-63-191-174-194-280
Net Investments 0-000-510232-277-59
Others -51-4433420020
Cash Flow From Financing Activity + -17-249627-501083-3728139
Net Proceeds from Shares 50019900003811
Net Proceeds from Borrowing 0-3048-90-16-29482-840
Interest Paid 00-21-24-12-25-7-12-13-7
Dividend Paid 00000000-12-38
Others -22669-59-236442-27984
Net Cash Flow -20-21-01-3-0112

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)16.3920.2133.8928.8215.4214.3619.8623.518.7315.53
ROCE (%)15.2419.3228.4431.7718.4417.4621.8126.1822.6919.16
Asset Turnover Ratio1.051.211.161.160.760.720.860.980.850.69
PAT to CFO Conversion(x)2.291.660.591.432.110.580.5610.781.09
Working Capital Days
Receivable Days61.4055.2081.6083.1099.8094.3082.2080.7089100.80
Inventory Days6547.7041.9042.3056.4061.3064.8053.8052.7058.80
Payable Days85.2063.5044.5032.9046.6053.6038.6030.5031.6031.10

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

Happy Forgings Ltd FAQs

The current trading price of Happy Forgings on 04-Jun-2026 16:59 is ₹1,388.9.

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 03-Jun-2026 the market cap of Happy Forgings stood at ₹13,104.3 Cr

The latest P/E ratio of Happy Forgings as of 03-Jun-2026 is 43.44.

The latest P/B ratio of Happy Forgings as of 03-Jun-2026 is 6.16.

The 52-week high of Happy Forgings is ₹1,489.8 and the 52-week low is ₹870.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Happy Forgings is ₹1,546 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Happy Forgings Ltd is a good quality company.

The key valuation ratios of Happy Forgings 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 Semi Strong which suggest that the price of Happy Forgings Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About Happy Forgings Ltd

Happy Forgings, headquartered in Ludhiana, brings years of engineering distinction to the forging and machining landscape. Founded in 1979, the company has earned a reputation for manufacturing intricate, high-precision components that serve a breadth of industries. The company specialises in high-precision, heavy-duty, and safety-critical forged components. The company’s journey began with a solitary unit dedicated to producing bicycle pedals. Over the years, its dedication to excellence has led it to offer an extensive array of highprecision engineering solutions, including fully machined heavy crankshafts, pinion shafts, planetary carriers and valve bodies, among others. The company's products cater to diverse sectors such as heavy commercial vehicles, agricultural machinery, off-highway construction, oil and gas, power generation, railways, wind turbine industries and passenger vehicles. The company’s operations are vertically integrated, covering engineering, process design, testing, manufacturing, and supply, serving a broad spectrum of customers across industries. 

The company was incorporated as ‘Happy Forgings Private Limited’ at Jalandhar, Punjab as a private limited company under the Companies Act, 1956, pursuant to a certificate of incorporation dated July 2, 1979, issued by the Registrar of Companies, Punjab, Himachal Pradesh and Chandigarh. Thereafter, the company was converted from a private limited company to a public limited company, pursuant to a resolution passed in the EGM of its Shareholders held on March 31, 1998, and the name of the Company was changed to ‘Happy Forgings Limited’, and a fresh certificate of incorporation dated April 1, 1998, was issued to the company by the Registrar of Companies, Punjab, Himachal Pradesh and Chandigarh.

Business area of the company 

The company is principally engaged in manufacturing of forgings and related components. The company’s portfolio caters to key sectors, including Commercial Vehicles, Passenger Vehicles, Agricultural and Off-Highway Equipment, Oil & Gas, Power Generation, Railways, and Wind Turbines. With vertically integrated manufacturing facilities located in Ludhiana, the company retains comprehensive oversight across its production lifecycle, ensuring superior quality and operational efficiency.

Products of the company

  • Crankshafts
  • Front Axle Components (Steering Knuckle, Front Axle Beam)
  • Differential Case
  • Suspension Products (Brake Flange, Suspension Brackets)
  • Will Mill Application Products (Planetary Carrier, Pinion Shaft, Housing)
  • Oil and Gas (Valve Body)
  • Railway Parts (Bush, Connecting Rod and Camshafts)
  • Transmission Parts (Shafts, Crown Wheel and Ring Gears)

Awards, accreditations or recognitions

  • 2011: ‘Best in Class’ award by Oerlikon Drive Systems.
  • 2012: ‘Development’ award by JCB India Limited.
  • 2015: ‘Best Supplier (Forging)’award from a gear manufacturing company.
  • 2016: ‘Overall Excellence in Cost Delivery and Quality’ award at Partners Meet 2016 organised by Escorts.
  • 2016: ‘Proactive Cost Competitiveness’ award for the year 2015-16 at Supplier Summit 2016 organised by Ashok Leyland.
  • 2017: ‘Outstanding Contribution in Overall Performance Excellence’ award from VE Commercial Vehicles, a joint venture of Volvo Group & Eicher Motors.
  • 2017: ‘Sanjeevani Award’ by an engine manufacturing company.
  • 2018: ‘Delivery Excellence’ award at the Meritor Europe Truck Supplier Day by Meritor.
  • 2021: Received the IATF 16949:2016 accreditation for manufacturing of forged and machined components without product design responsibility and with the extended manufacturing site(s) for Kanganwal Facility I.
  • 2021: Received the ISO 14001: 2015 accreditation for manufacture of forged and machined components Kanganwal Facility I. 
  • 2021: Received the ISO 45001: 2018accreditation for manufacture of forged and machined components Kanganwal Facility I.
  • 2022: ‘Excellence Award’ by Escorts Kubota Limited.
  • 2022: Received the IATF 16949:2016 accreditation for manufacture of forged and machined components and excluding product design Dugri Facility.
  • 2023: ‘Supplier Excellence Award’ for delivery performance at AAM (American Axle Manufacturing) India Supplier Event 2023.
  • 2023: Award for Outstanding Contribution in Gear Business’ at the Annual Supplier Conference 2023 organised by Eicher Engineering Components, VE Commercial Vehicles.
  • 2023: Received a certificate of appreciation for supplier agri machinery under ‘Business Excellence Process/Digitalisation’ by Escorts Kubota Limited
  • 2023: Received the ISO 45001:2018 accreditation for manufacture of forged and machined components and excluding product design Dugri Facility.
  • 2023: Received the ISO 14001:2015 accreditation for manufacture of forged and machined components and excluding product design Dugri Facility.
  • 2024-25: Special Appreciation Award – Mahindra & Mahindra Supplier Excellence Awards
  • 2024-25: Best Quality Award from Escorts Kubota
  • 2024-25: Quality Performance Award from Ashok Leyland
  • 2024-25: Supplier Excellence Award from American Axle & Manufacturing
  • 2024-25: Next Level Quality Award from Genera

History and milestones

  • 1979: Established a single unit for manufacturing bicycle crank arms.
  • 1995: Commenced operations at Kanganwal Facility I.
  • 2005: Installed heavy-duty hammers to begin producing oil engine parts and motor parts.
  • 2006: Commenced operations at Kanganwal Facility II.
  • 2007: Crossed Rs 100 crore in revenue
  • 2008: Commissioned first 8,000 ton forging press.
  • 2008: Installed model grinding technology for crankshaft manufacturing
  • 2011-15: Ventured into new industries i.e. commercial vehicles, farm equipment and industrial equipment.
  • 2017: Commissioned the second 8,000 ton forging press.
  • 2018: Crossed Rs 500 crore in revenue.
  • 2018: Secured funding through the financial sponsor route from the India Business Excellence Fund II
  • 2021: Installed third 8,000 ton forging press line.
  • 2021: Commencement of operations in Dugri Facility.
  • 2022: Commissioned 14,000 ton forging press line.
  • 2022: Installed eight dedicated crankshaft manufacturing lines 
  • 2023: Successful IPO and Listing.
  • 2023: Crossed Rs 1,000 crore in revenue
  • 2024: Entry into Passenger Vehicle segment.
  • 2025: Installed and began operations of the 6,300-tonne press along with expansion in machining capacity.

You have 0 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:

×