Happy Forgings Limited (NSE:HAPPYFORGE)
India · Delayed Price · Currency is INR 1,299.80
+13.20 (1.03%)
At close: Feb 13, 2026
Happy Forgings Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 14,745 | 14,089 | 13,582 | 11,965 | 8,600 | 5,850 |
| 14,745 | 14,089 | 13,582 | 11,965 | 8,600 | 5,850 | |
Revenue Growth (YoY) | 5.30% | 3.73% | 13.51% | 39.12% | 47.03% | 4.81% |
Cost of Revenue | 6,363 | 6,229 | 6,225 | 5,736 | 4,055 | 2,660 |
Gross Profit | 8,382 | 7,860 | 7,357 | 6,230 | 4,546 | 3,189 |
Selling, General & Admin | 1,340 | 1,264 | 1,156 | 887.11 | 691.98 | 497.39 |
Other Operating Expenses | 2,642 | 2,526 | 2,323 | 1,914 | 1,545 | 1,094 |
Operating Expenses | 4,830 | 4,560 | 4,126 | 3,343 | 2,614 | 1,949 |
Operating Income | 3,552 | 3,300 | 3,231 | 2,886 | 1,931 | 1,241 |
Interest Expense | -85.69 | -69.95 | -110.1 | -119.11 | -63.4 | -111.97 |
Interest & Investment Income | 243.23 | 243.23 | 76.54 | 5.43 | 7.24 | 42.59 |
Earnings From Equity Investments | - | - | - | 0.05 | 0.05 | - |
Currency Exchange Gain (Loss) | 50.38 | 50.38 | 28.17 | 45.46 | 44.55 | 9.82 |
Other Non Operating Income (Expenses) | -19.29 | 6.16 | 21.14 | -2.79 | 0.61 | 0.01 |
EBT Excluding Unusual Items | 3,740 | 3,530 | 3,247 | 2,816 | 1,921 | 1,181 |
Gain (Loss) on Sale of Investments | 5.85 | 5.85 | - | 0.09 | - | 0.26 |
Gain (Loss) on Sale of Assets | -1.21 | -1.21 | 0.04 | 0.46 | - | - |
Asset Writedown | -2.33 | -2.33 | -3.13 | -15.8 | - | -10.83 |
Pretax Income | 3,806 | 3,596 | 3,244 | 2,800 | 1,921 | 1,171 |
Income Tax Expense | 948.16 | 921.17 | 814.05 | 713.27 | 497.63 | 306.13 |
Net Income | 2,858 | 2,674 | 2,430 | 2,087 | 1,423 | 864.48 |
Net Income to Common | 2,858 | 2,674 | 2,430 | 2,087 | 1,423 | 864.48 |
Net Income Growth | 7.64% | 10.06% | 16.43% | 46.67% | 64.59% | 8.14% |
Shares Outstanding (Basic) | 94 | 94 | 91 | 89 | 89 | 89 |
Shares Outstanding (Diluted) | 94 | 94 | 91 | 89 | 89 | 89 |
Shares Change (YoY) | 0.08% | 3.78% | 1.48% | - | - | - |
EPS (Basic) | 30.31 | 28.39 | 26.78 | 23.32 | 15.90 | 9.66 |
EPS (Diluted) | 30.27 | 28.37 | 26.75 | 23.32 | 15.90 | 9.66 |
EPS Growth | 7.55% | 6.06% | 14.71% | 46.67% | 64.59% | 8.14% |
Free Cash Flow | - | 212.01 | 1.54 | 348.7 | -1,105 | -418.11 |
Free Cash Flow Per Share | - | 2.25 | 0.02 | 3.90 | -12.35 | -4.67 |
Dividend Per Share | - | 3.000 | 4.000 | - | - | - |
Dividend Growth | - | -25.00% | - | - | - | - |
Gross Margin | 56.85% | 55.79% | 54.17% | 52.06% | 52.85% | 54.52% |
Operating Margin | 24.09% | 23.42% | 23.79% | 24.12% | 22.46% | 21.21% |
Profit Margin | 19.38% | 18.98% | 17.89% | 17.44% | 16.54% | 14.78% |
Free Cash Flow Margin | - | 1.50% | 0.01% | 2.91% | -12.85% | -7.15% |
EBITDA | 4,415 | 4,071 | 3,878 | 3,425 | 2,306 | 1,598 |
EBITDA Margin | 29.94% | 28.89% | 28.56% | 28.62% | 26.82% | 27.32% |
D&A For EBITDA | 863.11 | 770.61 | 647.28 | 538.35 | 374.77 | 357.21 |
EBIT | 3,552 | 3,300 | 3,231 | 2,886 | 1,931 | 1,241 |
EBIT Margin | 24.09% | 23.42% | 23.79% | 24.12% | 22.46% | 21.21% |
Effective Tax Rate | 24.91% | 25.62% | 25.09% | 25.47% | 25.91% | 26.15% |
Revenue as Reported | 15,094 | 14,463 | 13,716 | 12,023 | 8,661 | 5,908 |
Advertising Expenses | - | 11.45 | 8.17 | 6.82 | 2.96 | 5.7 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.