Nifty

:

11341.15

Sensex

:

38214.47

36.10 (0.32%)
87.39 (0.23%)

Login

Nifty
Sensex

:
:

11341.15
38214.47

36.10 (0.32%)
87.39 (0.23%)

Hindustan Hardy Ltd.

Auto Ancillary

Rating :

N/A

BSE: 505893 | NSE: Not Listed

Watchlist

NSE BSE

63.55

14-Oct-2019

Open
High
Low
Previous Close

63.55
63.55
63.55
60.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3
0.03
154.85
58.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9.07
21.97
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13.89
1.98%
1.05

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.39
-2.30
8.14

EBITDA CAGR (%)

10 Years
5 Years
3 Years

19.90
20.63
32.57

PAT CAGR (%)

10 Years
5 Years
3 Years

6.91
-
-

P:E (Median)

8 Years
5 Years
3 Years

10.88
19.73
19.73

P:BV (Average)

8 Years
5 Years
3 Years

1.60
1.88
2.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

56.27
90.94
13.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 10.46 10.32 1.36% 13.23 11.98 10.43% 11.83 10.44 13.31% 11.22 7.94 41.31%
Expenses 10.32 10.19 1.28% 12.39 10.86 14.09% 11.05 9.94 11.17% 10.39 8.36 24.28%
EBITDA 0.14 0.13 7.69% 0.84 1.12 -25.00% 0.78 0.50 56.00% 0.83 -0.42 -
EBIDTM 1.31% 1.27% 6.34% 9.33% 6.59% 4.78% 7.36% -5.24%
Other Income 0.06 0.05 20.00% 0.01 0.26 -96.15% -0.22 0.35 - 0.21 0.11 90.91%
Interest 0.10 0.10 0.00% 0.08 0.11 -27.27% 0.06 0.14 -57.14% 0.10 0.11 -9.09%
Depreciation 0.14 0.16 -12.50% 0.14 0.18 -22.22% 0.14 0.17 -17.65% 0.14 0.09 55.56%
PBT -0.05 -0.08 - 0.63 1.09 -42.20% 0.36 0.54 -33.33% 0.79 -0.51 -
Tax -0.01 -0.02 - 0.41 0.34 20.59% 0.12 0.19 -36.84% 0.81 -0.17 -
PAT -0.03 -0.06 - 0.22 0.75 -70.67% 0.24 0.35 -31.43% -0.01 -0.34 -
PATM -0.33% -0.55% 1.66% 6.23% 2.05% 3.31% -0.12% -4.31%
EPS -0.23 -0.38 - 1.46 4.98 -70.68% 1.61 2.30 -30.00% -0.09 -2.28 -

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 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

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 46.74 46.60 37.91 36.85 55.15 52.35 48.50 55.16 53.49 46.54 33.38 Net Sales Growth 14.90% 22.92% 2.88% -33.18% 5.35% 7.94% -12.07% 3.12% 14.93% 39.42% Cost Of Goods Sold 24.74 24.82 19.59 19.66 33.41 32.18 28.99 33.91 33.97 29.99 21.48 Gross Profit 22.00 21.78 18.33 17.19 21.74 20.17 19.51 21.25 19.52 16.55 11.90 GP Margin 47.07% 46.74% 48.35% 46.65% 39.42% 38.53% 40.23% 38.52% 36.49% 35.56% 35.65% Total Expenditure 44.15 44.02 36.88 36.22 53.11 51.34 46.24 52.24 50.13 44.92 32.96 Power & Fuel Cost - 1.69 1.33 1.46 1.94 1.75 1.65 1.77 1.60 1.20 0.94 % Of Sales - 3.63% 3.51% 3.96% 3.52% 3.34% 3.40% 3.21% 2.99% 2.58% 2.82% Employee Cost - 8.76 8.34 7.18 7.76 7.85 7.30 7.68 6.82 6.80 5.73 % Of Sales - 18.80% 22.00% 19.48% 14.07% 15.00% 15.05% 13.92% 12.75% 14.61% 17.17% Manufacturing Exp. - 4.26 3.80 3.81 2.52 2.43 2.52 2.98 2.64 2.12 1.45 % Of Sales - 9.14% 10.02% 10.34% 4.57% 4.64% 5.20% 5.40% 4.94% 4.56% 4.34% General & Admin Exp. - 1.82 1.62 1.62 5.08 4.38 3.88 4.21 3.55 3.51 2.18 % Of Sales - 3.91% 4.27% 4.40% 9.21% 8.37% 8.00% 7.63% 6.64% 7.54% 6.53% Selling & Distn. Exp. - 0.93 0.67 0.61 0.92 0.90 0.61 0.67 0.61 0.58 0.09 % Of Sales - 2.00% 1.77% 1.66% 1.67% 1.72% 1.26% 1.21% 1.14% 1.25% 0.27% Miscellaneous Exp. - 1.74 1.54 1.88 1.50 1.84 1.29 1.02 0.94 0.73 0.09 % Of Sales - 3.73% 4.06% 5.10% 2.72% 3.51% 2.66% 1.85% 1.76% 1.57% 3.24% EBITDA 2.59 2.58 1.03 0.63 2.04 1.01 2.26 2.92 3.36 1.62 0.42 EBITDA Margin 5.54% 5.54% 2.72% 1.71% 3.70% 1.93% 4.66% 5.29% 6.28% 3.48% 1.26% Other Income 0.06 0.05 1.05 0.30 0.70 0.19 1.16 0.16 0.40 0.45 1.03 Interest 0.34 0.36 0.49 0.87 1.03 0.89 1.01 0.99 0.94 0.63 0.53 Depreciation 0.56 0.56 0.67 0.89 1.04 2.45 0.85 0.74 0.69 0.69 0.73 PBT 1.73 1.70 0.92 -0.83 0.66 -2.14 1.58 1.34 2.13 0.76 0.18 Tax 1.33 1.31 0.01 -0.05 0.11 -0.56 0.73 0.46 0.66 0.21 0.09 Tax Rate 76.88% 77.06% 1.09% 6.02% 16.67% 26.17% 46.20% 34.33% 30.99% 27.63% 31.03% PAT 0.42 0.39 0.91 -0.78 0.56 -1.57 0.84 0.88 1.47 0.55 0.20 PAT before Minority Interest 0.42 0.39 0.91 -0.78 0.56 -1.57 0.84 0.88 1.47 0.55 0.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.90% 0.84% 2.40% -2.12% 1.02% -3.00% 1.73% 1.60% 2.75% 1.18% 0.60% PAT Growth -40.00% -57.14% - - - - -4.55% -40.14% 167.27% 175.00% Unadjusted EPS 2.75 2.61 6.11 -5.22 3.73 -10.49 5.64 5.86 9.83 3.64 1.36

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 8.65 8.15 7.34 8.32 7.85 9.64 9.32 8.96 8.36 8.34 Share Capital 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 Total Reserves 7.15 6.65 5.84 6.82 6.35 8.14 7.82 7.46 6.86 6.84 Non-Current Liabilities 0.20 0.08 0.72 0.87 1.12 1.84 2.20 1.25 1.54 6.13 Secured Loans 0.21 0.05 0.50 0.52 0.74 0.89 1.48 0.67 0.92 5.47 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 17.18 16.11 14.95 19.81 18.25 18.71 19.74 14.75 13.35 7.28 Trade Payables 8.42 8.31 7.19 10.85 9.95 8.03 10.41 7.74 6.47 6.12 Other Current Liabilities 2.96 2.81 2.32 2.50 1.25 3.09 4.00 2.86 3.44 0.39 Short Term Borrowings 4.78 3.99 4.72 5.50 6.18 5.84 3.90 2.46 2.26 0.00 Short Term Provisions 1.01 1.00 0.73 0.97 0.88 1.75 1.43 1.70 1.18 0.76 Total Liabilities 26.03 24.34 23.01 29.00 27.22 30.19 31.26 24.96 23.25 21.75 Net Block 4.29 3.97 3.75 5.99 6.35 8.41 8.82 6.68 7.15 6.64 Gross Block 6.41 5.53 4.64 20.28 19.83 19.23 19.97 17.13 17.54 16.38 Accumulated Depreciation 2.12 1.56 0.89 14.29 13.48 10.82 11.15 10.45 10.39 9.73 Non Current Assets 7.09 7.34 9.58 11.37 10.94 12.58 12.55 10.56 9.40 6.82 Capital Work in Progress 0.44 0.26 0.68 0.29 0.61 0.03 0.01 0.63 0.03 0.17 Non Current Investment 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 2.31 3.06 5.10 0.96 0.99 0.81 0.63 0.54 0.54 0.00 Other Non Current Assets 0.05 0.05 0.05 4.12 2.99 3.32 3.09 2.70 1.67 0.00 Current Assets 18.94 16.99 13.43 17.64 16.28 17.61 18.71 14.40 13.86 14.93 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 5.23 4.09 3.54 5.01 4.96 5.54 6.87 5.27 5.29 3.72 Sundry Debtors 13.32 12.10 9.02 11.32 10.60 10.29 10.24 8.53 8.12 8.61 Cash & Bank 0.18 0.27 0.35 0.16 0.29 0.69 0.31 0.18 0.14 0.34 Other Current Assets 0.19 0.32 0.18 0.34 0.42 1.09 1.29 0.42 0.31 2.26 Short Term Loans & Adv. 0.01 0.21 0.33 0.81 0.17 0.92 0.98 0.27 0.14 2.26 Net Current Assets 1.76 0.89 -1.52 -2.17 -1.97 -1.10 -1.03 -0.35 0.51 7.65 Total Assets 26.03 24.33 23.01 29.01 27.22 30.19 31.26 24.96 23.26 21.75

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 0.37 2.02 1.06 2.56 2.36 1.19 2.00 3.94 1.72 3.04 PBT 1.70 0.92 -0.83 0.66 -2.14 1.58 1.34 2.13 0.76 0.18 Adjustment 0.90 1.11 1.69 2.18 3.25 1.83 1.94 1.80 1.40 1.32 Changes in Working Capital -1.64 -0.01 0.32 -0.28 1.60 -2.00 -0.63 0.62 -0.02 1.54 Cash after chg. in Working capital 0.96 2.02 1.18 2.56 2.71 1.40 2.65 4.55 2.14 3.04 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.60 0.00 -0.12 0.00 -0.35 -0.21 -0.65 -0.60 -0.42 -0.01 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.05 -0.41 0.98 -1.45 -1.18 -0.40 -2.29 -0.92 -1.07 -0.77 Net Fixed Assets -1.06 -0.47 15.25 -0.13 -1.18 0.72 -2.22 -0.19 -1.02 -0.79 Net Investments 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.01 0.05 -14.27 -1.32 0.00 -1.12 -0.07 -0.73 -0.05 0.02 Cash from Financing Activity 0.61 -1.67 -1.86 -1.25 -1.58 -0.41 0.42 -2.98 -0.86 -2.09 Net Cash Inflow / Outflow -0.07 -0.06 0.17 -0.14 -0.40 0.39 0.12 0.05 -0.21 0.18 Opening Cash & Equivalents 0.15 0.21 0.03 0.29 0.69 0.31 0.18 0.14 0.34 0.17 Closing Cash & Equivalent 0.07 0.15 0.21 0.16 0.29 0.69 0.31 0.18 0.14 0.34

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 57.74 54.38 48.97 55.51 52.39 64.33 62.18 59.81 55.80 55.66 ROA 1.55% 3.86% -3.01% 1.99% -5.48% 2.75% 3.13% 6.11% 2.42% 0.97% ROE 4.66% 11.82% -9.99% 6.90% -17.98% 8.91% 9.61% 17.01% 6.53% 2.45% ROCE 15.94% 11.40% 0.26% 11.46% -7.81% 15.94% 16.49% 23.05% 10.05% 5.68% Fixed Asset Turnover 7.81 7.54 3.15 2.99 2.90 2.66 3.22 3.29 2.92 2.19 Receivable days 99.59 100.55 94.45 66.74 67.22 71.93 57.43 53.22 61.67 78.36 Inventory Days 36.50 36.31 39.69 30.34 33.79 43.49 37.14 33.75 33.21 39.22 Payable days 72.26 80.41 94.14 78.20 67.83 79.33 67.64 55.70 50.56 47.60 Cash Conversion Cycle 63.83 56.45 40.00 18.89 33.18 36.09 26.93 31.27 44.31 69.98 Total Debt/Equity 0.58 0.50 0.71 0.75 0.91 0.76 0.66 0.44 0.65 0.66 Interest Cover 5.80 2.90 0.04 1.65 -1.40 2.57 2.35 3.27 2.20 1.56

Top Investors:

hitesh ramji javeri

dilipkumar lakhi

radhabai ramji javeri

Annual Reports:

News Update:

Hind Hardy - Quarterly Results
9th Aug 2019, 14:50 PM

Read More

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

Feedback