HARIOM PIPE INDUSTRIES L
HARIOMPIPE · Chemicals · NSE
₹308
Current Market Price
Fair Value (DCF)
₹295
Margin of Safety
-4.0%
Updated just now
YieldIQ Score
55/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
8%
ROE
—
Debt/Equity
0.69
WACC
11.1%
Market Cap
₹953 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.6%
Return on capital employed
EV / EBITDA
7.1×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
2.9×
EBIT covers interest
Current Ratio
1.45×
Short-term liquidity
Asset Turnover
1.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
46.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹307.7
Bear case
₹146.01
MoS -110.7%
Base case
₹295.36
MoS -4.2%
Bull case
₹418.04
MoS +26.4%
Ratio Trends
HARIOMPIPE · last 4 annual periods
ROE
10.8%
ROCE
18.2%
Operating Margin
—
Debt / Equity
0.70×
PE
85.9×
EV / EBITDA
18.9×
Historical Financials
HARIOMPIPE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹431 Cr | ₹644 Cr | ₹1153 Cr | ₹1357 Cr | +46.6% |
| EBITDA | ₹58.5 Cr | ₹81.9 Cr | ₹143 Cr | ₹177 Cr | +44.5% |
| EBIT | ₹50.7 Cr | ₹28.1 Cr | ₹33.5 Cr | — | -12.9% |
| PAT | ₹32.0 Cr | ₹46.2 Cr | ₹56.8 Cr | ₹61.7 Cr | +24.5% |
| EPS (diluted) | ₹23.34 | ₹6.77 | ₹5.42 | — | -38.5% |
| CFO | ₹3.7 Cr | ₹-101 Cr | ₹5.0 Cr | ₹78.6 Cr | +176.4% |
| CapEx | — | — | — | ₹-106 Cr | — |
| FCF | — | — | — | ₹-27.3 Cr | — |
| Total Assets | ₹216 Cr | ₹709 Cr | ₹880 Cr | ₹1197 Cr | +77.0% |
| Total Debt | — | ₹171 Cr | ₹251 Cr | ₹400 Cr | +32.8% |
| Shareholders' Equity | — | ₹375 Cr | ₹464 Cr | ₹573 Cr | +15.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HARIOMPIPE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RAMASTEEL RAMASTEEL | — | — | Pending | 6.1% | — |
| ELECTHERM ELECTHERM | — | — | Pending | — | — |
| SCODATUBES SCODATUBES | — | — | Pending | 28.8% | — |
| SALSTEEL SALSTEEL | — | — | Pending | -16.6% | — |
| MWL MWL | — | — | Pending | 11.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HARIOMPIPE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HARIOM PIPE INDUSTRIES L (HARIOMPIPE.NS) trades at 307.70 vs a model fair value of 295.36, a gap of -4.0%. Piotroski F-score: 5/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HARIOMPIPE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HARIOMPIPE →
Compare
Head-to-head with peers
Compare HARIOMPIPE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HARIOMPIPENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.