Hardcastle & Waud Manufacturing Company Ltd (509597) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 509597 | NSE: | Chemicals | Small Cap

Hardcastle&Waud Mfg Share Price

665.30 -31.15 -4.47%
as on 05-Dec'25 15:17

Hardcastle & Waud Manufacturing Company Ltd (509597) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 509597 | NSE: | Chemicals | Small Cap

DeciZen - make an informed investing decision on Hardcastle&Waud Mfg

Based on:

M-Cap below 100cr DeciZen not available

Hardcastle & Waud Manufacturing Company stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
21.78
Market Cap:
47.3 Cr.
52-wk low:
600
52-wk high:
987.9

Is Hardcastle & Waud Manufacturing Company Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Hardcastle&Waud Mfg: Login to view analysis.

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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 78.24.22.93.53.24.23.95.45.97
Sales YoY Gr.-16.8%-48.8%-31.4%21.8%-9.4%30.4%-6%38.4%8.9%-
Adj EPS -134.759.416.11.813.30.118.5163819.532
YoY Gr.-NA-73%-89%653.4%-98.9%13135.7%-13.7%137.3%-48.7%-
BVPS (₹) 526.1524.4541.2541.7516.5513.7591.8614.6654.5670697.5
Adj Net
Profit
-9.241.10.10.901.31.12.61.32
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

CAGR Colour Code Guide

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 7.5% 28.2% 31% -25.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-22.511.330.32.503.42.762.94.7
Op. Profit
Mgn %
41.363.737.212.841.928.353.645.160.252.944.4
Net Profit
Mgn %
-130.149.125.94.225.60.330.327.847.622.529
Debt to
Equity
00000000000
Working Cap
Days
3103257331,1079267546035951276069
Cash Conv.
Cycle
1-102545394918-0-7-1641

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Hardcastle & Waud Manufacturing Company Ltd.

Standalone Consolidated
TTM EPS (₹) 32 -
TTM Sales (₹ Cr.) 7.5 -
BVPS (₹.) 697.5 -
Reserves (₹ Cr.) 47 -
P/BV 1.00 -
PE 21.78 -
From the Market
52 Week Low / High (₹) 600.00 / 987.85
All Time Low / High (₹) 1.00 / 1387.00
Market Cap (₹ Cr.) 47.3
Equity (₹ Cr.) 0.7
Face Value (₹) 10
Industry PE 48.1

Management X-Ray of Hardcastle&Waud Mfg:

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 (%)

Valuation of Hardcastle&Waud Mfg - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Hardcastle&Waud Mfg

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 0000000000
Depreciation 0.330.360.390.380.400.470.590.650.670.72
Exceptional Items 0000000000
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%

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
Minority Interest0000000000
Debt0000.250.0500000
Long Term Debt0000000000
Short Term Debt0000.250.0500000
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

Gross Block10.992.913.194.5212.535.526.327.377.479.01
Accumulated Depreciation3.840.240.510.751.401.311.451.742.152.56
Net Fixed Assets 7.142.682.683.7711.124.214.865.635.336.45
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

Finance 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 Days2217304532513917038
Inventory Days00131500000
Payable Days48470102737748047104

Hardcastle & Waud Manufacturing Company Ltd Stock News

Hardcastle & Waud Manufacturing Company Ltd FAQs

The current trading price of Hardcastle&Waud Mfg on 05-Dec-2025 15:17 is ₹665.3.
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 04-Dec-2025 the market cap of Hardcastle&Waud Mfg stood at ₹47.32.
The latest P/E ratio of Hardcastle&Waud Mfg as of 04-Dec-2025 is 21.78.
The latest P/B ratio of Hardcastle&Waud Mfg as of 04-Dec-2025 is 1.00.
The 52-week high of Hardcastle&Waud Mfg is ₹987.9 and the 52-week low is ₹600.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hardcastle&Waud Mfg is ₹7.49 ( Cr.) .

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)
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×