Nifty

:

11796.45

Sensex

:

39434.94

96.80 (0.83%)
311.98 (0.80%)

Login

Nifty
Sensex

:
:

11796.45
39434.94

96.80 (0.83%)
311.98 (0.80%)

Hindusthan Udyog Ltd.

Castings/Forgings

Rating :

N/A

BSE: 513039 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Day's Open
Day's High
Day's Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2.27
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

21.66
N/A
0.12

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-8.89
-12.25
-13.16

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-4.36

PAT CAGR (%)

10 Years
5 Years
3 Years

-14.34
6.76
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.12
0.12
0.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.99
12.99
12.99

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 4.87 6.52 -25.31% 4.14 6.89 -39.91% 3.19 4.84 -34.09% 8.09 10.32 -21.61%
Expenses 5.27 5.53 -4.70% 5.12 6.31 -18.86% 4.40 4.63 -4.97% 9.91 8.28 19.69%
EBITDA -0.39 0.99 - -0.98 0.58 - -1.20 0.22 - -1.82 2.04 -
EBIDTM -8.09% 15.23% -23.77% 8.43% -37.57% 4.52% -22.46% 19.79%
Other Income 0.78 0.42 85.71% 2.35 1.39 69.06% 0.74 0.39 89.74% 1.57 0.67 134.33%
Interest 0.37 0.36 2.78% 0.36 0.39 -7.69% 0.36 0.39 -7.69% 0.33 0.37 -10.81%
Depreciation 0.28 0.32 -12.50% 0.26 0.30 -13.33% 0.31 0.30 3.33% 0.32 0.32 0.00%
PBT -0.27 0.73 - 0.75 1.28 -41.41% -1.13 -0.07 - -0.90 2.02 -
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 -0.27 0.73 - 0.75 1.28 -41.41% -1.13 -0.07 - -0.90 2.02 -
PATM -5.58% 11.15% 18.07% 18.56% -35.25% -1.51% -11.07% 19.56%
EPS -0.38 1.01 - 1.04 1.78 -41.57% -1.57 -0.10 - -1.25 2.81 -

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 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 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 20.29 22.95 24.31 35.05 42.38 44.10 51.66 56.12 48.81 46.40 58.24 Net Sales Growth -28.98% -5.59% -30.64% -17.30% -3.90% -14.63% -7.95% 14.98% 5.19% -20.33% Cost Of Goods Sold 10.91 4.94 6.66 12.18 14.06 17.27 19.49 24.78 20.00 21.68 30.69 Gross Profit 9.38 18.01 17.65 22.88 28.33 26.82 32.18 31.33 28.81 24.73 27.54 GP Margin 46.24% 78.47% 72.60% 65.28% 66.85% 60.82% 62.29% 55.83% 59.02% 53.30% 47.29% Total Expenditure 24.70 23.15 25.07 35.30 39.92 41.93 46.47 52.97 45.74 40.81 52.95 Power & Fuel Cost - 2.19 2.71 3.88 4.14 4.17 5.44 5.71 4.92 4.15 4.74 % Of Sales - 9.54% 11.15% 11.07% 9.77% 9.46% 10.53% 10.17% 10.08% 8.94% 8.14% Employee Cost - 5.65 7.21 7.14 7.80 6.93 6.45 6.93 6.31 5.53 4.95 % Of Sales - 24.62% 29.66% 20.37% 18.40% 15.71% 12.49% 12.35% 12.93% 11.92% 8.50% Manufacturing Exp. - 6.54 5.53 8.36 10.10 10.96 12.08 12.47 11.97 5.57 7.37 % Of Sales - 28.50% 22.75% 23.85% 23.83% 24.85% 23.38% 22.22% 24.52% 12.00% 12.65% General & Admin Exp. - 2.21 2.16 2.44 1.56 1.31 1.48 1.66 1.30 2.25 3.18 % Of Sales - 9.63% 8.89% 6.96% 3.68% 2.97% 2.86% 2.96% 2.66% 4.85% 5.46% Selling & Distn. Exp. - 0.82 0.59 1.04 0.95 0.75 0.74 0.84 0.71 0.58 1.25 % Of Sales - 3.57% 2.43% 2.97% 2.24% 1.70% 1.43% 1.50% 1.45% 1.25% 2.15% Miscellaneous Exp. - 0.80 0.22 0.27 1.32 0.53 0.80 0.56 0.52 1.06 1.25 % Of Sales - 3.49% 0.90% 0.77% 3.11% 1.20% 1.55% 1.00% 1.07% 2.28% 1.30% EBITDA -4.39 -0.20 -0.76 -0.25 2.46 2.17 5.19 3.15 3.07 5.59 5.29 EBITDA Margin -21.64% -0.87% -3.13% -0.71% 5.80% 4.92% 10.05% 5.61% 6.29% 12.05% 9.08% Other Income 5.44 3.97 2.05 1.71 1.96 2.07 2.33 2.78 3.07 2.14 3.71 Interest 1.42 1.50 1.12 1.24 1.76 1.69 1.38 1.47 1.16 1.30 2.22 Depreciation 1.17 1.24 1.29 1.41 1.80 1.74 1.73 1.81 1.91 1.99 1.62 PBT -1.55 1.04 -1.13 -1.18 0.85 0.81 4.43 2.64 3.08 4.44 5.14 Tax 0.00 0.00 0.00 0.00 0.06 0.06 0.39 0.06 0.00 0.06 0.26 Tax Rate 0.00% 0.00% 0.00% 0.00% 7.06% 7.41% 8.80% 2.27% 0.00% 1.35% 5.06% PAT -1.55 1.04 -1.13 -1.18 0.79 0.75 4.04 2.58 3.08 4.38 4.89 PAT before Minority Interest -1.55 1.04 -1.13 -1.18 0.79 0.75 4.04 2.58 3.08 4.38 4.89 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 -7.64% 4.53% -4.65% -3.37% 1.86% 1.70% 7.82% 4.60% 6.31% 9.44% 8.40% PAT Growth -139.14% - - - 5.33% -81.44% 56.59% -16.23% -29.68% -10.43% Unadjusted EPS -2.16 1.45 -1.57 -1.64 1.11 1.04 5.62 3.59 4.29 6.11 6.81

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 33.55 33.90 35.03 36.22 35.43 34.68 30.65 28.08 25.00 20.62 Share Capital 7.18 13.18 13.18 13.18 13.18 13.18 13.18 13.18 13.18 6.33 Total Reserves 26.37 20.73 21.86 23.04 22.25 21.51 17.47 14.90 11.82 7.45 Non-Current Liabilities 8.78 0.19 0.32 0.42 0.54 0.76 0.83 0.95 29.31 34.67 Secured Loans 0.30 0.18 0.26 0.33 0.40 0.00 0.03 0.15 12.30 15.32 Unsecured Loans 5.62 0.01 0.01 0.01 0.01 0.01 0.01 0.01 17.01 19.35 Long Term Provisions 1.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 56.51 32.29 40.96 51.08 46.83 55.49 51.81 51.99 14.44 13.40 Trade Payables 5.24 5.44 7.49 9.32 10.48 12.09 11.30 10.44 4.92 4.91 Other Current Liabilities 37.11 8.54 15.45 13.54 10.59 19.60 21.03 12.52 8.42 7.06 Short Term Borrowings 14.00 15.49 14.88 25.32 23.14 21.50 17.82 27.60 0.00 0.00 Short Term Provisions 0.16 2.81 3.13 2.90 2.62 2.30 1.66 1.42 1.10 1.43 Total Liabilities 98.84 66.38 76.31 87.72 82.80 90.93 83.29 81.02 68.75 68.69 Net Block 13.41 14.23 15.15 15.58 17.27 15.77 15.95 17.16 16.74 17.00 Gross Block 15.93 62.55 62.17 61.54 61.42 58.31 56.76 56.16 54.00 52.33 Accumulated Depreciation 2.52 48.32 47.02 45.96 44.15 42.54 40.81 38.99 37.26 35.33 Non Current Assets 24.62 19.92 21.07 22.07 23.57 27.57 28.61 27.33 21.84 22.92 Capital Work in Progress 0.01 0.00 0.00 0.22 0.04 3.33 1.80 0.09 0.63 0.23 Non Current Investment 9.95 4.60 4.62 4.62 4.62 4.62 4.61 4.63 4.47 5.69 Long Term Loans & Adv. 0.91 1.10 1.30 1.66 1.64 3.84 6.25 5.46 0.00 0.00 Other Non Current Assets 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 74.22 46.46 55.23 65.65 59.24 63.37 54.68 53.68 46.89 45.75 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 13.06 13.78 14.61 16.75 16.31 19.61 17.43 20.39 16.62 16.34 Sundry Debtors 8.59 14.26 19.13 22.93 26.00 21.96 20.40 17.85 16.73 17.54 Cash & Bank 0.53 1.35 1.42 1.29 0.84 1.46 3.02 4.55 3.07 0.69 Other Current Assets 52.04 0.29 1.14 1.51 16.08 20.33 13.83 10.89 10.48 11.19 Short Term Loans & Adv. 51.85 16.78 18.94 23.16 14.69 20.29 13.80 10.85 10.45 11.16 Net Current Assets 17.71 14.17 14.28 14.57 12.40 7.88 2.87 1.69 32.46 32.35 Total Assets 98.84 66.38 76.30 87.72 82.81 90.94 83.29 81.01 68.74 68.69

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 1.32 -0.01 11.65 -0.54 -2.03 -1.86 9.84 4.11 8.28 5.02 PBT 1.04 -1.13 -1.18 0.85 0.81 4.43 2.64 3.08 4.44 5.14 Adjustment 1.39 1.21 1.88 2.87 2.69 2.23 2.58 2.44 3.13 3.51 Changes in Working Capital -0.60 0.17 10.95 -4.25 -5.52 -8.51 6.04 -0.35 2.61 -1.62 Cash after chg. in Working capital 1.83 0.25 11.65 -0.54 -2.03 -1.86 11.26 5.17 10.19 7.04 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -1.36 -1.06 -1.16 -1.98 Tax Paid -0.50 -0.26 0.00 0.00 0.00 0.00 -0.06 0.00 -0.74 -0.04 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 0.58 0.49 0.20 0.55 1.01 -2.06 -1.47 -1.08 -0.54 -4.10 Net Fixed Assets 46.61 -0.38 -0.41 -0.30 0.18 -3.08 -2.31 -1.62 -2.07 -37.22 Net Investments -5.35 0.02 0.00 0.00 0.00 -0.01 0.02 -0.16 1.22 -1.05 Others -40.68 0.85 0.61 0.85 0.83 1.03 0.82 0.70 0.31 34.17 Cash from Financing Activity -2.38 -0.54 -11.71 0.43 0.40 2.36 -9.90 -1.55 -5.36 -1.20 Net Cash Inflow / Outflow -0.48 -0.07 0.13 0.44 -0.62 -1.56 -1.53 1.48 2.38 -0.28 Opening Cash & Equivalents 1.00 1.42 1.29 0.84 1.46 3.02 4.55 3.07 0.69 0.96 Closing Cash & Equivalent 0.53 1.35 1.42 1.29 0.84 1.46 3.02 4.55 3.07 0.69

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 46.07 38.21 39.78 41.43 40.32 39.28 33.66 30.06 25.76 20.94 ROA 1.26% -1.58% -1.44% 0.93% 0.86% 4.63% 3.14% 4.11% 6.38% 9.91% ROE 3.43% -4.04% -4.05% 2.70% 2.62% 15.42% 11.28% 15.37% 27.63% 39.47% ROCE 4.97% -0.02% 0.11% 4.35% 4.37% 11.19% 7.96% 7.76% 10.59% 19.21% Fixed Asset Turnover 0.67 0.42 0.62 0.74 0.80 0.97 1.07 0.95 0.93 1.91 Receivable days 158.27 233.29 199.54 196.09 183.21 138.84 115.21 120.40 126.84 73.90 Inventory Days 185.92 198.37 148.77 132.48 137.17 121.36 113.91 128.87 121.98 68.38 Payable days 95.16 98.57 92.38 89.37 109.92 89.16 75.66 60.54 45.13 26.99 Cash Conversion Cycle 249.04 333.08 255.93 239.20 210.46 171.03 153.46 188.74 203.69 115.30 Total Debt/Equity 0.60 0.47 0.44 0.72 0.67 0.63 0.59 1.01 1.20 2.62 Interest Cover 1.69 -0.01 0.05 1.48 1.48 4.22 2.80 3.66 4.41 3.31

Top Investors:

Annual Reports:

News Update:

No Latest News!

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.

Feedback