Valuation HFCL Limited

Equities

Delayed NSE India S.E. Other stock markets 11:17:01 16/09/2024 am IST			5-day change	1st Jan Change
149.59 ^INR	-0.75%		-2.59%	+77.66%

12/09	HFCL Limited Showcases Its Latest Range of Innovative High-Density Blown Fibre Solutions At the Connected Britain 2024 Event	CI
29/08	HFCL Limited Delivers One of the World's Largest Advanced Broadband Network Gateway Projects for Bsnl	CI

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	28,737	11,624	32,302	1,08,337	83,974	1,32,281
Change	-	-59.55%	177.9%	235.39%	-22.49%	57.53%
Enterprise Value (EV) ¹	34,441	18,770	41,450	1,13,398	92,569	1,41,217
Change	-	-45.5%	120.83%	173.58%	-18.37%	52.55%
P/E ratio	12.9x	5.14x	13.5x	33.1x	28x	39.4x
PBR	1.99x	0.7x	1.69x	3.87x	2.7x	3.34x
PEG	-	8.99x	2.36x	1.2x	-3.33x	5.73x
Capitalization / Revenue	0.61x	0.3x	0.73x	2.29x	1.77x	2.96x
EV / Revenue	0.73x	0.49x	0.94x	2.4x	1.95x	3.16x
EV / EBITDA	8.43x	3.75x	7.7x	17.3x	15.1x	24.9x
EV / EBIT	8.96x	4.02x	8.61x	19.4x	17.3x	28.3x
EV / FCF	-16.6x	-15.7x	103x	1,565x	-14.8x	-31.7x
FCF Yield	-6.03%	-6.38%	0.97%	0.06%	-6.74%	-3.16%
Dividend per Share ²	0.1	-	0.15	0.18	0.2	0.2
Rate of return	0.44%	-	0.6%	0.23%	0.33%	0.22%
EPS ²	1.75	1.76	1.861	2.38	2.18	2.33
Distribution rate	5.71%	-	8.06%	7.56%	9.17%	8.58%
Net sales ¹	47,378	38,389	44,230	47,271	47,433	44,650
EBITDA ¹	4,086	5,000	5,381	6,573	6,112	5,677
EBIT ¹	3,843	4,673	4,814	5,856	5,357	4,998
Net income ¹	2,199	2,272	2,390	3,131	3,010	3,298
Net Debt ¹	5,704	7,146	9,148	5,061	8,595	8,936
Reference price ²	22.55	9.05	25.15	78.70	60.95	91.80
Nbr of stocks (in thousands)	12,74,377	12,84,377	12,84,377	13,76,584	13,77,758	14,40,973
Announcement Date	01/09/19	05/09/20	07/09/21	08/09/22	06/09/23	05/09/24

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CISCO SYSTEMS, INC.	22.38x	3.78x	10.34x	+3.25%	199B
ARISTA NETWORKS, INC.	46.01x	15.67x	34.12x	-.--%	113B
MOTOROLA SOLUTIONS, INC.	51.35x	7.23x	23.02x	+0.86%	73.7B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	14.73x	0.58x	10.15x	+3.59%	53.9B
GARMIN LTD.	28.85x	5.21x	21.11x	+1.74%	33.19B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	15.37x	1.89x	10.04x	+3.84%	32.64B
ERICSSON	33.34x	0.95x	7.15x	+3.58%	24.79B
NOKIA OYJ	15.64x	0.82x	4.96x	+3.67%	22.92B
ZHONGJI INNOLIGHT CO., LTD.	23.69x	4.88x	19.09x	+0.67%	18.05B
Average	27.93x	4.56x	15.55x	+2.36%	63.44B
Weighted average by Cap.	30.30x	6.04x	17.20x	+2.23%