Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
476.4 INR | +1.36% |
|
+7.94% | -9.70% |
22/05 | Hindustan Hardy Limited Recommends Dividend for the Financial Year Ended March 31, 2024 | CI |
22/05 | Hindustan Hardy Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 149.8 | 164.8 | 111.6 | 221.4 | 358.1 | 356.6 |
Enterprise Value (EV) 1 | 188.7 | 214.1 | 146.9 | 250.5 | 407.4 | 372.5 |
P/E ratio | 16.4 x | 42.1 x | 355 x | 6.95 x | 9.73 x | 9.29 x |
Yield | - | 1.09% | - | 1.35% | 0.84% | 0.92% |
Capitalization / Revenue | 0.4 x | 0.35 x | 0.29 x | 0.5 x | 0.57 x | 0.57 x |
EV / Revenue | 0.5 x | 0.46 x | 0.38 x | 0.56 x | 0.65 x | 0.59 x |
EV / EBITDA | 18.9 x | 7.99 x | 20.1 x | 4.83 x | 6.93 x | 6.1 x |
EV / FCF | -14.1 x | -22.8 x | 13 x | -82.5 x | -13.8 x | 13.2 x |
FCF Yield | -7.11% | -4.39% | 7.72% | -1.21% | -7.25% | 7.56% |
Price to Book | 1.84 x | 1.9 x | 1.32 x | 1.92 x | 2.39 x | 1.92 x |
Nbr of stocks (in thousands) | 1,498 | 1,498 | 1,498 | 1,498 | 1,498 | 1,498 |
Reference price 2 | 100.0 | 110.0 | 74.50 | 147.8 | 239.0 | 238.0 |
Announcement Date | 28/09/18 | 12/07/19 | 31/08/20 | 05/09/21 | 05/09/22 | 22/08/23 |
Income Statement Evolution (Annual data)
Fiscal Period: Maart | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 379.1 | 466.3 | 391 | 446.1 | 625.8 | 630.9 |
EBITDA 1 | 10.01 | 26.78 | 7.317 | 51.86 | 58.82 | 61.02 |
EBIT 1 | 3.651 | 21.16 | 1.526 | 45.87 | 51.92 | 52.27 |
Operating Margin | 0.96% | 4.54% | 0.39% | 10.28% | 8.3% | 8.28% |
Earnings before Tax (EBT) 1 | 9.245 | 17.05 | 1.316 | 44.08 | 50.23 | 52.52 |
Net income 1 | 9.149 | 3.914 | 0.319 | 31.85 | 36.82 | 38.37 |
Net margin | 2.41% | 0.84% | 0.08% | 7.14% | 5.88% | 6.08% |
EPS 2 | 6.106 | 2.610 | 0.2100 | 21.25 | 24.57 | 25.61 |
Free Cash Flow 1 | -13.42 | -9.402 | 11.34 | -3.037 | -29.55 | 28.16 |
FCF margin | -3.54% | -2.02% | 2.9% | -0.68% | -4.72% | 4.46% |
FCF Conversion (EBITDA) | - | - | 155% | - | - | 46.14% |
FCF Conversion (Net income) | - | - | 3,555.29% | - | - | 73.38% |
Dividend per Share | - | 1.200 | - | 2.000 | 2.000 | 2.200 |
Announcement Date | 28/09/18 | 12/07/19 | 31/08/20 | 05/09/21 | 05/09/22 | 22/08/23 |
Balance Sheet Analysis
Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 38.9 | 49.3 | 35.3 | 29.1 | 49.2 | 15.8 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 3.885 x | 1.839 x | 4.818 x | 0.561 x | 0.8372 x | 0.2593 x |
Free Cash Flow 1 | -13.4 | -9.4 | 11.3 | -3.04 | -29.5 | 28.2 |
ROE (net income / shareholders' equity) | 11.8% | 4.66% | 0.37% | 31.9% | 27.8% | 22.9% |
ROA (Net income/ Total Assets) | 0.95% | 5.19% | 0.38% | 10.6% | 10.1% | 9.33% |
Assets 1 | 958.2 | 75.41 | 83.22 | 299.2 | 364 | 411.3 |
Book Value Per Share 2 | 54.40 | 57.70 | 56.40 | 76.80 | 99.80 | 124.0 |
Cash Flow per Share 2 | 0.9800 | 0.4900 | 0.5200 | 4.600 | 10.20 | 15.10 |
Capex 1 | 4.73 | 10.7 | 10.3 | 9.27 | 23.1 | 10.6 |
Capex / Sales | 1.25% | 2.29% | 2.64% | 2.08% | 3.69% | 1.69% |
Announcement Date | 28/09/18 | 12/07/19 | 31/08/20 | 05/09/21 | 05/09/22 | 22/08/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-9.70% | 85.44L | |
+15.04% | 8.86TCr | |
+9.25% | 6.47TCr | |
+18.26% | 3.69TCr | |
+20.69% | 3.35TCr | |
+2.85% | 2.63TCr | |
-1.42% | 2.57TCr | |
-1.22% | 2.56TCr | |
+15.24% | 2.44TCr | |
+3.55% | 2.24TCr |
- Stock Market
- Equities
- HINDHARD6 Stock
- Financials Hindustan Hardy Limited