Financials Hemas Holdings PLC

Equities

HHL.N0000

LK0337N00002

Consumer Goods Conglomerates

End-of-day quote Colombo S.E. Other stock markets 03:30:00 01/07/2024 am IST			5-day change	1st Jan Change
83 ^LKR	-0.36%		-2.70%	+24.44%

23/05	Hemas Holdings PLC Appoints Ravi Jayasekera as the Acting CEO	CI
22/05	Hemas Holdings PLC Reports Earnings Results for the Fourth Quarter Ended March 31, 2024	CI

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	33,498	49,746	27,560	38,775	47,972	49,524	-	-
Enterprise Value (EV) ¹	33,498	49,746	27,560	38,775	47,972	49,524	49,524	49,524
P/E ratio	27.1 x	15.3 x	6.49 x	9.08 x	7.86 x	7.79 x	-	-
Yield	2.58%	2.22%	10.5%	3.62%	-	4.82%	5.54%	6.75%
Capitalization / Revenue	0.54 x	0.77 x	0.35 x	0.34 x	0.39 x	0.37 x	0.34 x	0.3 x
EV / Revenue	0.54 x	0.77 x	0.35 x	0.34 x	0.39 x	0.37 x	0.34 x	0.3 x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	1.2 x	1.56 x	0.78 x	1.01 x	-	1.24 x	1.08 x	-
Nbr of stocks (in thousands)	5,96,043	5,96,475	5,96,546	5,96,546	5,96,673	5,96,673	-	-
Reference price ²	56.20	83.40	46.20	65.00	80.40	83.00	83.00	83.00
Announcement Date	17/06/20	21/05/21	19/05/22	24/05/23	22/05/24	-	-	-

¹LKR in Million²LKR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	61,632	64,501	78,831	1,13,940	1,21,614	1,32,675	1,43,693	1,67,737
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-	6,061	6,783	10,963	11,921	14,532	14,753	19,390
Operating Margin	-	9.4%	8.6%	9.62%	9.8%	10.95%	10.27%	11.56%
Earnings before Tax (EBT) ¹	-	5,670	-	7,765	9,468	12,538	12,510	17,319
Net income ¹	1,236	3,253	4,249	4,269	6,109	6,353	6,686	-
Net margin	2%	5.04%	5.39%	3.75%	5.02%	4.79%	4.65%	-
EPS ²	2.070	5.450	7.120	7.160	10.23	10.65	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	1.450	1.850	4.850	2.350	-	4.000	4.600	5.600
Announcement Date	17/06/20	21/05/21	19/05/22	24/05/23	22/05/24	-	-	-

¹LKR in Million²LKR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2024 Q2
Net sales	-
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income ¹	1,220
Net margin	-
EPS ²	2.040
Dividend per Share	-
Announcement Date	09/11/23

¹LKR in Million²LKR

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	4.41%	10.9%	12.6%	13.4%	-	16.8%	17%	-
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	46.80	53.50	59.20	64.40	-	67.00	77.00	-
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-	-
Announcement Date	17/06/20	21/05/21	19/05/22	24/05/23	22/05/24	-	-	-

¹LKR in Million²LKR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hemas Holdings PLC

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

83 LKR

Average target price

101.2 LKR

Spread / Average Target

+21.89%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Consumer Goods Conglomerates

	1st Jan change	Capi.
HEMAS HOLDINGS PLC	+24.44%	162M
BERKSHIRE HATHAWAY INC.	+12.50%	875B
INTERNATIONAL HOLDING COMPANY	+2.60%	243B
GE AEROSPACE	+24.56%	174B
HONEYWELL INTERNATIONAL INC.	+0.59%	137B
ILLINOIS TOOL WORKS INC.	-10.89%	69.65B
3M COMPANY	-7.97%	55.67B
MITSUBISHI HEAVY INDUSTRIES, LTD.	+121.82%	36.04B
MITSUBISHI ELECTRIC CORPORATION	+30.74%	33.04B
ALPHA DHABI HOLDING	-37.23%	32.4B

Consumer Goods Conglomerates