Hariyana Ship Breakers Ltd (526931) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 526931 | NSE: | Shipping | Small Cap

Hariyana Ship Break Share Price

105.55 0.00 0.00%
as on 16-Dec'25 16:59

DeciZen - make an informed investing decision on Hariyana Ship Break

Based on:

M-Cap below 100cr DeciZen not available

Hariyana Ship Breakers stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
17.09
Market Cap:
65.1 Cr.
52-wk low:
91
52-wk high:
148.8

Is Hariyana Ship Breakers Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Hariyana Ship Break: 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.
Hariyana Ship Breakers 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 % 14%14.1%11.3%7.9%-3.8%12.8%4.2%5.1%4%3.2%-
Value Creation
Index
-00.0-0.2-0.4-1.3-0.1-0.7-0.6-0.7-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 36627515637712614816854.11490.21
Sales YoY Gr.--24.7%-43.3%141.6%-66.5%17.3%13.7%-67.9%174.9%-99.9%-
Adj EPS 33.75.5712.90.314.94.97.14.62.66.2
YoY Gr.--83.6%26%84.5%-97.5%4568.8%-67%43.6%-35.6%-43%-
BVPS (₹) 170.4186.1202215.2204.2220.2223.5230.2235.4238.2242.9
Adj Net
Profit
20.83.44.37.90.29.234.42.81.64
Cash Flow from Ops. 49.7-46.71.9-42.4-13.933.8-2.7-48.40.2-1.6-
Debt/CF from Ops. 0.1-0.21.9-0.2-0.50-1.4-0.596-10.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -56.1%-71.9%-89.1%-99.9%
Adj EPS -24.8%52%-19.2%-43%
BVPS3.8%3.1%2.1%1.2%
Share Price 6.2% 20% 13.6% -20.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
20.43.13.66.20.272.23.121.12.6
Op. Profit
Mgn %
3.2-3.7-2.8-1.2-9.820.11.8-2.2-843.278
Net Profit
Mgn %
5.71.22.82.10.26.21.88.11.9714.8293.3
Debt to
Equity
0.10.100.10.1000.20.10.10
Working Cap
Days
16419152120922216013447016327,94554
Cash Conv.
Cycle
-84-90112-13911-8-176-175-42,859-239

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Hariyana Ship Breakers Ltd.

Standalone Consolidated
TTM EPS (₹) 6.2 6.2
TTM Sales (₹ Cr.) 1.3 1.3
BVPS (₹.) 242.9 242.9
Reserves (₹ Cr.) 144 144
P/BV 0.43 0.43
PE 17.09 17.08
From the Market
52 Week Low / High (₹) 91.00 / 148.75
All Time Low / High (₹) 0.65 / 239.95
Market Cap (₹ Cr.) 65.1
Equity (₹ Cr.) 6.2
Face Value (₹) 10
Industry PE 11.5

Management X-Ray of Hariyana Ship Break:

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 Hariyana Ship Break - 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 Hariyana Ship Break

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
Sales365.70275.45156.14377.30126.31148.21168.4954.07148.630.22
Operating Expenses 373.08286.52162.44387.06148.69148.11169.8453.37151.842.12
Manufacturing Costs0.3121.392.161.601.251.621.061.100.37
Material Costs349.90280.05148.77367.73133.31140.77157.8249.71147.160
Employee Cost 0.321.281.762.372.471.942.410.881.770.35
Other Costs 22.553.1910.5214.8011.324.157.991.721.811.40
Operating Profit -7.39-11.07-6.29-9.76-22.380.11-1.350.70-3.21-1.89
Operating Profit Margin (%) -2.0%-4.0%-4.0%-2.6%-17.7%0.1%-0.8%1.3%-2.2%-843.0%
Other Income 24.5233.2920.9020.8017.7717.838.117.9910.828.18
Interest 7.197.873.910.781.311.771.582.212.482.79
Depreciation 2.092.020.450.500.560.690.870.811.171.11
Exceptional Items 0-3.6200000000
Profit Before Tax 7.858.7110.259.76-6.4915.484.315.673.962.38
Tax 0.43-0.660.441.610.365.612.301.480.730.78
Profit After Tax 7.439.379.818.14-6.859.882.014.183.231.60
PAT Margin (%) 2.0%3.4%6.3%2.2%-5.4%6.7%1.2%7.7%2.2%714.8%
Adjusted EPS (₹)12.015.215.913.2-11.116.03.36.85.22.6
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 105.53114.76124.58132.73125.90135.77137.81141.98145.15146.87
Share Capital 6.176.176.176.176.176.176.176.176.176.17
Reserves 99.36108.60118.41126.56119.73129.60131.64135.81138.98140.70
Minority Interest0000000000
Debt6.758.523.436.477.150.543.5822.9714.7815.80
Long Term Debt6.456.980000.540.410.250.110
Short Term Debt0.301.553.436.477.1503.1722.7214.6715.80
Trade Payables135.9890.49307.8383.3424.78111.7548.4393.6200
Others Liabilities 4.075.5532.7642.327.1622.495.704.693.483.39
Total Liabilities 252.33219.33468.60264.85164.99270.54195.51263.26163.40166.05

Fixed Assets

Gross Block32.326.186.727.5110.0812.1714.9814.8515.9615.96
Accumulated Depreciation17.170.360.681.051.552.065.135.776.407.44
Net Fixed Assets 15.155.826.046.458.5310.129.869.089.568.52
CWIP 00.110.090.701.551.752.082.0800
Investments 76.9972.18109.65133.28124.36114.26116.59123.80133.55137.64
Inventories3.6318.63269.7293.3511.9079.457.2384.991.761.76
Trade Receivables34.7122.490.170.090.891.650.410.7000
Cash Equivalents 1.090.4444.590.650.4842.2341.0610.570.850.76
Others Assets 120.7799.6538.3430.3417.2821.0818.2932.0417.6917.38
Total Assets 252.33219.33468.60264.85164.99270.54195.51263.26163.40166.05

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 49.74-46.741.85-42.39-13.9433.84-2.73-48.380.16-1.56
PBT 7.858.7110.259.77-6.4615.484.315.673.962.38
Adjustment 9.28-7.75-9.73-13.40-7.10-8.59-0.78-4.75-6.38-3.26
Changes in Working Capital 32.61-46.621.84-37.2-0.2632.46-3.9-46.824.250.01
Tax Paid 0-1.08-0.52-1.56-0.11-5.51-2.36-2.48-1.67-0.69
Cash Flow From Investing Activity -47.2052.1951.30-3.8114.4016.300.090.700.643.22
Capex 0.044.48-0.51-1.45-3.42-2.40-0.870.040.750
Net Investments -46.107.57-25.60-21.328.844.88-7.05-7.14-9.76-4.09
Others -1.1440.1477.4118.968.9813.838.017.809.657.31
Cash Flow From Financing Activity -6.40-6.10-9-0.78-1.31-1.231.477.68-10.09-4.55
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0.480.52-6.98000.54-0.12-0.16-0.14-0.11
Interest Paid -7.19-7.87-3.91-0.78-1.31-1.77-1.58-2.21-2.33-2.73
Dividend Paid 0000000000
Others 0.301.251.890003.1810.06-7.62-1.70
Net Cash Flow -3.85-0.6544.15-46.98-0.8548.91-1.17-40-9.29-2.88

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)7.338.528.26.33-5.297.551.472.992.251.1
ROCE (%)13.9614.111.277.89-3.812.84.245.143.963.2
Asset Turnover Ratio1.541.210.461.030.590.680.720.240.70
PAT to CFO Conversion(x)6.69-4.990.19-5.21N/A3.43-1.36-11.570.05-0.98
Working Capital Days
Receivable Days3637260132400
Inventory Days714335176152112943111072,859
Payable Days1301484891941481771855211160

Hariyana Ship Breakers Ltd Stock News

Hariyana Ship Breakers Ltd FAQs

The current trading price of Hariyana Ship Break on 16-Dec-2025 16:59 is ₹105.5.
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 15-Dec-2025 the market cap of Hariyana Ship Break stood at ₹65.09.
The latest P/E ratio of Hariyana Ship Break as of 15-Dec-2025 is 17.09.
The latest P/B ratio of Hariyana Ship Break as of 15-Dec-2025 is 0.43.
The 52-week high of Hariyana Ship Break is ₹148.8 and the 52-week low is ₹91.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hariyana Ship Break is ₹1.30 ( Cr.) .

About Hariyana Ship Breakers Ltd

Hariyana Ship Breakers Ltd. a Hariyana Group company was established in 1981, it started commercial operations in 1981. The company is ISO 9001-2000, 14001:2004 & OHSAS 18001:2007 certified.

The company has already started one sponge iron plant. Further plan for power & steel plant at hassan with installed capacity of 1.00 lac ton per annum this division of hariyana ship breakers ltd. is in the name of hariyana steel & power. The company has already completed 1st phase of sponge iron plant & 2nd phase work is in progress.

The company is listed in the recognized stock exchange in India i.e. Bombay Stock Exchange (BSE). The company has imported one of the largest ship “pacific blue” of 57000 m.t. (2001-02).

The company has partnered with following partnership firm:

  • Whitefield projects- established & commercial operation started in 2007. This is a partnership firm at bangalore engaged in construction activities. The group has purchased 65340 sq.ft. of land for residential & commercial purpose for amount of Rs.521 lakh. The company is partner with Rajendra Agarwal of Singhal Granites Pvt.ltd. ,who is one of the leading granite dealers in Bangalore & Rampurshottam Goyal of Goyal & Co.Construction Pvt ltd. who is a renowned builder in Ahmedabad
  • Raj Associates- established in 2008. This is a partnership firm at mumbai engaged in construction of building & real estate activities.
  • Swastik developers- established & commercial operation started in 2007. This is a partnership firm at goa engaged in construction of building & real estate activities. The group has purchased 264125 sq.mt of land for residential & commercial purpose for amount of Rs.475 lakh.

Business activities of the company:

The company's principal activity is to ship breaking, trading, manufacturing of sponge iron and also financing activities. It operates in three segments namely Trading, Steel and power & financing.

Achievements/ recognition:

  • ISO 9001-2000, 1400:2004 & OHSAS 18001:2007 certified
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.

×