Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of Hirect
Quarter-by-quarter operating performance
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 112 | 98 | 132 | 137 | 151 | 136 | 166 | 169 | 185 | 215 | 227 | 243 | 264 |
| Expenses + | 101 | 91 | 121 | 123 | 138 | 121 | 148 | 151 | 165 | 190 | 201 | 218 | 237 |
| Operating Profit | 11 | 7 | 11 | 13 | 14 | 14 | 18 | 18 | 20 | 24 | 26 | 25 | 27 |
| OPM % | 10% | 7% | 8% | 10% | 9% | 11% | 11% | 10% | 11% | 11% | 11% | 10% | 10% |
| Other Income + | -11 | 0 | 0 | -7 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | -0 |
| Interest | 2 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 4 |
| Depreciation | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 |
| Profit before tax | -3 | 3 | 6 | 1 | 8 | 10 | 13 | 13 | 14 | 18 | 20 | 16 | 19 |
| Tax % | -24% | 28% | 34% | -14% | 34% | 29% | 21% | 26% | 28% | 29% | 25% | 16% | 13% |
| Net Profit + | -2 | 2 | 4 | 2 | 5 | 7 | 10 | 10 | 10 | 13 | 15 | 14 | 16 |
| EPS in Rs | -0.72 | 0.56 | 1.16 | 0.44 | 1.49 | 2.02 | 2.97 | 2.92 | 2.96 | 3.73 | 4.29 | 3.99 | 4.77 |
Financials of Hirect
Annual income statement trend
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 94 | 94 | 111 | 126 | 255 | 300 | 305 | 372 | 359 | 518 | 655 | 949 |
| Expenses + | 96 | 92 | 107 | 116 | 229 | 262 | 285 | 349 | 344 | 473 | 584 | 847 |
| Operating Profit | -2 | 2 | 5 | 10 | 26 | 38 | 20 | 23 | 15 | 45 | 71 | 103 |
| OPM % | -3% | 2% | 4% | 8% | 10% | 13% | 7% | 6% | 4% | 9% | 11% | 11% |
| Other Income + | 0 | 1 | -7 | 0 | 1 | 0 | 0 | 0 | -10 | -6 | 1 | -1 |
| Interest | 2 | 3 | 5 | 6 | 8 | 8 | 9 | 7 | 8 | 13 | 14 | 16 |
| Depreciation | 1 | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 5 | 7 | 8 | 13 |
| Profit before tax | -6 | -2 | -10 | 2 | 17 | 26 | 7 | 11 | -9 | 18 | 50 | 73 |
| Tax % | -40% | -31% | -27% | 35% | 29% | 30% | 28% | 30% | -27% | 29% | 26% | 21% |
| Net Profit + | -4 | -2 | -7 | 1 | 12 | 18 | 5 | 8 | -6 | 13 | 37 | 58 |
| EPS in Rs | -1.08 | -0.46 | -2.15 | 0.40 | 3.56 | 5.58 | 1.61 | 2.36 | -1.86 | 3.65 | 10.87 | 16.78 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 6% | 7% | 12% | 8% | 0% | 16% | 9% | 0% |
Financials of Hirect
Capital structure and asset base
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 7 |
| Reserves | 60 | 59 | 50 | 63 | 75 | 92 | 96 | 104 | 108 | 121 | 157 | 214 |
| Borrowings + | 26 | 32 | 41 | 51 | 64 | 90 | 84 | 75 | 105 | 135 | 164 | 226 |
| Other Liabilities + | 26 | 30 | 19 | 35 | 43 | 57 | 57 | 64 | 76 | 71 | 93 | 165 |
| Total Liabilities | 116 | 123 | 113 | 153 | 185 | 243 | 241 | 246 | 292 | 331 | 418 | 613 |
| Fixed Assets + | 18 | 21 | 20 | 27 | 26 | 33 | 41 | 48 | 80 | 90 | 107 | 173 |
| CWIP | 1 | 2 | 5 | 4 | 14 | 18 | 20 | 28 | 21 | 22 | 12 | 3 |
| Investments | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 18 |
| Other Assets + | 96 | 101 | 88 | 121 | 144 | 185 | 180 | 170 | 192 | 219 | 298 | 418 |
| Total Assets | 116 | 123 | 113 | 153 | 185 | 243 | 241 | 246 | 292 | 331 | 418 | 613 |
Financials of Hirect
Operating, investing and financing cash movement
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity + | 2 | 5 | -3 | -4 | 6 | 4 | 22 | 36 | 33 | 34 | 36 | 91 |
| Cash from Investing Activity + | -3 | -5 | -4 | -10 | -10 | -22 | -8 | -20 | -29 | -19 | -25 | -85 |
| Cash from Financing Activity + | 0 | 3 | 4 | 15 | 3 | 19 | -15 | -17 | -4 | -14 | -11 | -6 |
| Net Cash Flow | -0 | 4 | -3 | 1 | -1 | 1 | -1 | -0 | 0 | 0 | -0 | 0 |
| Free Cash Flow | -1 | 1 | -7 | -14 | -4 | -11 | 8 | 16 | 4 | 20 | 14 | 20 |
| CFO/OP | -85% | 269% | -84% | -37% | 31% | 22% | 118% | 170% | 218% | 76% | 61% | 101% |
Financials of Hirect
Working capital efficiency and return ratios
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 221 | 174 | 117 | 161 | 90 | 99 | 105 | 66 | 69 | 63 | 61 | 87 |
| Inventory Days | 117 | 180 | 126 | 143 | 106 | 121 | 106 | 97 | 121 | 92 | 92 | 69 |
| Days Payable | 97 | 124 | 57 | 115 | 65 | 69 | 65 | 60 | 69 | 45 | 46 | 57 |
| Cash Conversion Cycle | 241 | 230 | 185 | 188 | 132 | 151 | 146 | 104 | 120 | 110 | 107 | 99 |
| Working Capital Days | 131 | 125 | 63 | 81 | 60 | 57 | 58 | 50 | 34 | 24 | 25 | 24 |
| ROCE % | -4% | 1% | 3% | 8% | 19% | 21% | 9% | 10% | 5% | 16% | 22% | 24% |
New order book at best-ever levels (INR 985 crores), indicating robust future demand. Key concall takeaways from The Anup Engineering Ltd's Q1 FY27 earnings…
Plan to reach a run rate of 40 propulsion systems per month, translating roughly to ₹700+ crores annual revenue in subsequent years. Key concall takeaways from…
Capacity utilization is currently around 70-75%, with room to increase to 85% without major capex (Pages 16-17). Key concall takeaways from Lohia Corp Ltd's Q1…
Strong order book of approximately INR4,500 crores as of June 2026, offering good visibility for coming years. Key concall takeaways from John Cockerill India…