Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Auto Ancillary

Rating :
56/99

BSE: 522073 | NSE: HITECHGEAR

364.90
-0.45 (-0.12%)
16-Nov-2018 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  364.35
  •  370.60
  •  362.50
  •  365.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  981
  •  3.58
  •  602.75
  •  340.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 685.69
  • 25.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,010.18
  • 0.96%
  • 2.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.30%
  • 9.61%
  • 33.21%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 1.75%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.99
  • 7.87
  • 5.43

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.12
  • 9.01
  • 4.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.29
  • 14.91
  • 14.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.42
  • 26.54
  • 27.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.60
  • 3.15
  • 3.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 9.90
  • 11.09

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
146.65
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
130.90
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
15.75
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
10.74%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
1.42
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
1.91
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
6.52
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
8.75
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
4.34
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
4.41
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
3.01%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 07
Mar 06
Mar 05
Net Sales
-
748.56
471.27
269.63
201.29
159.28
Net Sales Growth
-
58.84%
74.78%
33.95%
26.37%
 
Cost Of Goods Sold
-
368.24
242.77
104.33
77.70
61.76
Gross Profit
-
380.33
228.50
165.31
123.59
97.52
GP Margin
-
50.81%
48.49%
61.31%
61.40%
61.23%
Total Expenditure
-
653.92
414.98
238.18
178.32
137.76
Power & Fuel Cost
-
37.73
24.55
14.94
15.19
10.78
% Of Sales
-
5.04%
5.21%
5.54%
7.55%
6.77%
Employee Cost
-
150.46
79.38
26.18
20.22
15.39
% Of Sales
-
20.10%
16.84%
9.71%
10.05%
9.66%
Manufacturing Exp.
-
54.73
33.09
79.09
54.74
42.82
% Of Sales
-
7.31%
7.02%
29.33%
27.19%
26.88%
General & Admin Exp.
-
15.44
4.84
4.17
3.80
3.26
% Of Sales
-
2.06%
1.03%
1.55%
1.89%
2.05%
Selling & Distn. Exp.
-
0.00
0.00
0.02
0.02
0.02
% Of Sales
-
0%
0%
0.01%
0.01%
0.01%
Miscellaneous Exp.
-
27.33
30.34
9.45
6.65
3.73
% Of Sales
-
3.65%
6.44%
3.50%
3.30%
2.34%
EBITDA
-
94.64
56.29
31.45
22.97
21.52
EBITDA Margin
-
12.64%
11.94%
11.66%
11.41%
13.51%
Other Income
-
19.81
6.52
1.87
0.74
0.81
Interest
-
23.51
4.08
9.06
5.19
2.97
Depreciation
-
39.42
26.15
10.81
9.26
6.92
PBT
-
51.52
32.58
13.45
9.26
12.45
Tax
-
17.27
12.44
5.12
3.72
4.63
Tax Rate
-
33.52%
38.18%
38.07%
40.17%
37.19%
PAT
-
34.24
20.14
8.33
5.53
7.81
PAT before Minority Interest
-
34.24
20.14
8.33
5.53
7.81
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.57%
4.27%
3.09%
2.75%
4.90%
PAT Growth
-
70.01%
141.78%
50.63%
-29.19%
 
Unadjusted EPS
-
18.25
10.73
8.88
5.90
8.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 07
Mar 06
Mar 05
Shareholder's Funds
240.84
201.47
45.29
39.67
36.81
Share Capital
18.77
18.77
9.38
9.38
9.38
Total Reserves
222.07
182.71
35.91
30.28
27.42
Non-Current Liabilities
294.73
251.63
109.31
97.23
61.47
Secured Loans
284.44
242.80
89.27
80.22
48.02
Unsecured Loans
0.00
0.00
11.02
9.31
8.43
Long Term Provisions
3.34
3.39
0.00
0.00
0.00
Current Liabilities
228.06
238.47
43.16
44.11
32.43
Trade Payables
75.68
57.15
30.12
33.53
23.06
Other Current Liabilities
60.96
92.50
7.94
6.94
4.56
Short Term Borrowings
58.52
74.37
0.00
0.00
0.00
Short Term Provisions
32.90
14.45
5.10
3.64
4.81
Total Liabilities
763.63
691.57
197.76
181.01
130.71
Net Block
423.11
402.74
105.15
104.79
55.44
Gross Block
708.72
652.88
159.45
150.23
91.63
Accumulated Depreciation
285.61
250.14
54.30
45.44
36.18
Non Current Assets
444.51
420.96
111.44
111.45
72.92
Capital Work in Progress
12.91
10.90
6.29
6.66
17.46
Non Current Investment
0.05
0.12
0.00
0.00
0.01
Long Term Loans & Adv.
8.26
6.92
0.00
0.00
0.00
Other Non Current Assets
0.18
0.28
0.00
0.00
0.00
Current Assets
319.11
270.62
86.24
69.48
54.02
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
66.96
56.33
32.44
26.44
22.54
Sundry Debtors
153.50
105.85
26.97
17.94
15.23
Cash & Bank
41.12
70.40
4.46
4.79
4.07
Other Current Assets
57.52
10.67
0.00
0.00
12.18
Short Term Loans & Adv.
47.63
27.37
22.38
20.30
12.18
Net Current Assets
91.05
32.14
43.08
25.37
21.59
Total Assets
763.62
691.58
197.76
181.01
130.71

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
15.31
53.97
-2.25
15.45
1.60
PBT
51.52
32.58
11.10
6.91
10.10
Adjustment
54.97
23.74
8.86
9.27
6.67
Changes in Working Capital
-69.13
11.46
-18.05
-3.05
-11.56
Cash after chg. in Working capital
37.36
67.79
1.92
13.13
5.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.04
-13.82
-4.16
-1.37
-3.61
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-71.88
-119.48
-8.85
-47.81
-33.75
Net Fixed Assets
-20.53
-256.54
-8.85
-47.80
Net Investments
-52.06
-101.08
0.02
-0.44
Others
0.71
238.14
-0.02
0.43
Cash from Financing Activity
17.90
25.88
10.77
33.08
29.18
Net Cash Inflow / Outflow
-38.66
-39.64
-0.34
0.72
-2.97
Opening Cash & Equivalents
63.20
102.84
4.79
4.07
7.04
Closing Cash & Equivalent
24.53
63.20
4.46
4.79
4.07

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
128.32
107.35
24.09
21.09
17.60
16.87
ROA
4.71%
4.53%
4.40%
3.55%
7.11%
5.89%
ROE
15.48%
16.33%
19.65%
15.24%
24.15%
16.59%
ROCE
13.32%
11.01%
16.39%
13.22%
20.77%
20.19%
Fixed Asset Turnover
1.12
1.27
1.94
1.86
2.11
1.77
Receivable days
62.30
47.07
27.33
26.87
28.93
34.83
Inventory Days
29.62
31.46
35.83
39.67
32.84
25.73
Payable days
37.39
39.92
48.71
57.54
53.98
63.63
Cash Conversion Cycle
54.54
38.62
14.45
9.00
7.79
-3.07
Total Debt/Equity
1.52
1.58
2.22
2.26
1.71
0.86
Interest Cover
3.19
8.98
2.48
2.78
5.20
3.42

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.