Nifty

:

14583.40

Sensex

:

49571.18

-6.95 (-0.05%)
-53.58 (-0.11%)

Login

Nifty
Sensex

:
:

14583.40
49571.18

-6.95 (-0.05%)
-53.58 (-0.11%)

Hindustan Adhesives Ltd.

Plastic Products

Rating :

70/99

BSE: 514428 | NSE: Not Listed

Watchlist

NSE BSE

120.05

21-Jan-2021

Open
High
Low
Previous Close

128.00
128.00
119.00
122.90

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

34
8.46
136.90
55.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

61.42
8.41
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

130.26
N/A
1.57

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.29
17.21
26.54

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.52
4.92
8.82

PAT CAGR (%)

10 Years
5 Years
3 Years

14.03
25.42
38.25

P:E (Median)

8 Years
5 Years
3 Years

8.65
9.64
10.28

P:BV (Average)

8 Years
5 Years
3 Years

1.19
1.19
1.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.01
5.64
6.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 43.33 40.67 6.54% 42.36 40.31 5.09% 32.17 42.06 -23.51% 39.88 36.16 10.29%
Expenses 37.83 37.30 1.42% 39.35 36.25 8.55% 30.32 38.11 -20.44% 36.83 33.89 8.68%
EBITDA 5.50 3.37 63.20% 3.01 4.06 -25.86% 1.85 3.95 -53.16% 3.05 2.27 34.36%
EBIDTM 12.69% 8.29% 7.11% 10.07% 5.75% 9.37% 7.65% 6.28%
Other Income 1.17 1.23 -4.88% 2.83 1.05 169.52% 1.55 1.22 27.05% 1.86 0.99 87.88%
Interest 1.41 1.60 -11.88% 1.52 1.51 0.66% 1.13 1.35 -16.30% 1.16 1.39 -16.55%
Depreciation 1.63 1.47 10.88% 1.64 1.45 13.10% 2.55 1.65 54.55% 1.41 1.57 -10.19%
PBT 3.63 1.53 137.25% 2.68 2.15 24.65% -0.28 2.16 - 2.34 0.30 680.00%
Tax 1.91 0.00 0 0.00 0.00 0 -0.84 1.74 - 0.00 0.02 -100.00%
PAT 1.72 1.53 12.42% 2.68 2.15 24.65% 0.56 0.42 33.33% 2.34 0.28 735.71%
PATM 3.97% 3.76% 6.33% 5.33% 1.74% 1.00% 5.87% 0.77%
EPS 3.37 3.00 12.33% 5.25 4.22 24.41% 1.10 0.82 34.15% 4.59 0.55 734.55%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 157.74 153.03 138.62 75.53 74.12 69.17 76.30 77.76 76.26 66.74 62.94 Net Sales Growth -0.92% 10.40% 83.53% 1.90% 7.16% -9.34% -1.88% 1.97% 14.26% 6.04% Cost Of Goods Sold 99.16 97.05 89.19 41.06 37.51 36.22 45.46 48.92 49.42 44.39 41.33 Gross Profit 58.58 55.99 49.44 34.47 36.61 32.95 30.84 28.85 26.83 22.35 21.61 GP Margin 37.14% 36.59% 35.67% 45.64% 49.39% 47.64% 40.42% 37.10% 35.18% 33.49% 34.33% Total Expenditure 144.33 140.70 127.57 67.45 63.37 59.47 67.23 69.33 68.51 61.04 56.97 Power & Fuel Cost - 7.44 7.95 6.20 5.17 4.98 5.38 5.48 5.42 4.20 4.14 % Of Sales - 4.86% 5.74% 8.21% 6.98% 7.20% 7.05% 7.05% 7.11% 6.29% 6.58% Employee Cost - 11.55 9.90 7.16 6.33 5.58 4.65 3.66 3.95 3.34 3.32 % Of Sales - 7.55% 7.14% 9.48% 8.54% 8.07% 6.09% 4.71% 5.18% 5.00% 5.27% Manufacturing Exp. - 10.47 7.87 5.58 6.73 5.73 5.45 4.99 4.70 4.69 3.78 % Of Sales - 6.84% 5.68% 7.39% 9.08% 8.28% 7.14% 6.42% 6.16% 7.03% 6.01% General & Admin Exp. - 5.17 4.63 3.71 4.17 3.73 3.15 3.27 2.33 2.29 2.20 % Of Sales - 3.38% 3.34% 4.91% 5.63% 5.39% 4.13% 4.21% 3.06% 3.43% 3.50% Selling & Distn. Exp. - 8.77 8.01 3.56 3.33 2.86 3.03 2.96 2.61 2.12 2.09 % Of Sales - 5.73% 5.78% 4.71% 4.49% 4.13% 3.97% 3.81% 3.42% 3.18% 3.32% Miscellaneous Exp. - 0.26 0.01 0.18 0.13 0.37 0.11 0.06 0.09 0.00 2.09 % Of Sales - 0.17% 0.01% 0.24% 0.18% 0.53% 0.14% 0.08% 0.12% 0% 0.17% EBITDA 13.41 12.33 11.05 8.08 10.75 9.70 9.07 8.43 7.75 5.70 5.97 EBITDA Margin 8.50% 8.06% 7.97% 10.70% 14.50% 14.02% 11.89% 10.84% 10.16% 8.54% 9.49% Other Income 7.41 5.69 3.76 1.03 0.94 0.09 0.46 0.19 0.24 0.23 0.08 Interest 5.22 5.40 5.49 2.63 2.90 3.41 3.40 3.33 3.39 2.13 1.84 Depreciation 7.23 6.88 5.77 3.12 3.43 3.14 3.57 2.07 2.19 1.53 1.56 PBT 8.37 5.74 3.55 3.36 5.36 3.25 2.55 3.21 2.41 2.27 2.64 Tax 1.07 -0.84 1.18 0.87 0.45 1.13 0.98 0.82 0.83 0.70 0.87 Tax Rate 12.78% -14.63% 33.24% 25.89% 8.40% 34.77% 38.43% 25.55% 34.44% 30.84% 32.95% PAT 7.30 6.58 2.37 2.49 4.91 2.12 1.57 2.39 1.58 1.57 1.77 PAT before Minority Interest 7.30 6.58 2.37 2.49 4.91 2.12 1.57 2.39 1.58 1.57 1.77 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 4.63% 4.30% 1.71% 3.30% 6.62% 3.06% 2.06% 3.07% 2.07% 2.35% 2.81% PAT Growth 66.67% 177.64% -4.82% -49.29% 131.60% 35.03% -34.31% 51.27% 0.64% -11.30% EPS 14.31 12.90 4.65 4.88 9.63 4.16 3.08 4.69 3.10 3.08 3.47

Description TTM Mar 17 Mar 16
Net Sales - 76.20 70.57 Net Sales Growth - 7.98% Cost Of Goods Sold - 37.52 36.23 Gross Profit - 38.69 34.34 GP Margin - 50.77% 48.66% Total Expenditure - 64.95 60.99 Power & Fuel Cost - 5.27 5.08 % Of Sales - 6.92% 7.20% Employee Cost - 6.94 6.04 % Of Sales - 9.11% 8.56% Manufacturing Exp. - 6.74 5.75 % Of Sales - 8.85% 8.15% General & Admin Exp. - 5.04 4.54 % Of Sales - 6.61% 6.43% Selling & Distn. Exp. - 3.32 2.96 % Of Sales - 4.36% 4.19% Miscellaneous Exp. - 0.13 0.39 % Of Sales - 0.17% 0.55% EBITDA - 11.25 9.58 EBITDA Margin - 14.76% 13.58% Other Income - 0.51 0.09 Interest - 2.93 3.44 Depreciation - 3.61 3.34 PBT - 5.22 2.89 Tax - 0.45 1.13 Tax Rate - 8.62% 39.10% PAT - 4.77 1.76 PAT before Minority Interest - 4.77 1.76 Minority Interest - 0.00 0.00 PAT Margin - 6.26% 2.49% PAT Growth - 171.02% EPS - 9.35 3.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 34.63 29.31 26.76 24.26 19.60 17.47 15.85 13.47 11.84 10.22 Share Capital 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 Total Reserves 29.52 24.20 21.64 19.14 14.49 12.36 10.74 8.35 6.72 5.11 Non-Current Liabilities 48.02 33.36 32.67 6.26 6.38 8.90 11.34 9.90 13.89 7.59 Secured Loans 32.98 18.60 18.14 2.85 3.45 5.84 7.75 4.35 5.55 2.63 Unsecured Loans 11.40 10.36 11.89 0.45 0.00 0.00 0.75 2.89 6.04 3.06 Long Term Provisions 1.37 1.28 1.28 1.12 0.94 0.83 0.70 0.67 0.56 0.56 Current Liabilities 44.53 48.73 37.31 28.59 27.61 29.36 28.44 24.36 19.86 19.81 Trade Payables 10.95 19.76 13.93 8.15 7.17 9.69 10.23 8.00 5.05 6.37 Other Current Liabilities 5.20 3.53 3.18 1.69 4.24 1.66 1.29 1.43 1.26 1.10 Short Term Borrowings 25.89 24.63 19.17 17.57 14.75 16.63 15.31 13.44 12.09 10.85 Short Term Provisions 2.49 0.81 1.03 1.18 1.45 1.38 1.61 1.50 1.46 1.49 Total Liabilities 127.18 111.40 96.74 59.11 53.59 55.73 55.63 47.73 45.59 37.62 Net Block 61.55 55.80 20.51 22.52 22.15 24.00 22.11 22.66 22.75 10.46 Gross Block 103.85 91.21 57.82 57.28 53.60 52.39 46.67 45.15 43.25 29.42 Accumulated Depreciation 42.29 35.41 37.31 34.76 31.45 28.39 24.56 22.49 20.50 18.97 Non Current Assets 75.49 58.61 54.66 26.97 25.28 25.03 25.08 23.16 24.45 15.69 Capital Work in Progress 10.91 0.34 31.59 1.06 0.00 0.00 0.30 0.00 1.16 4.82 Non Current Investment 1.33 1.38 1.52 2.32 2.14 0.35 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.70 1.08 1.04 1.07 0.99 0.68 2.67 0.50 0.47 0.37 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.04 Current Assets 51.70 52.80 42.08 32.14 28.31 30.71 30.55 24.57 21.14 21.94 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 20.04 21.82 18.54 12.30 12.51 12.34 10.58 8.79 8.07 7.44 Sundry Debtors 17.87 22.44 15.46 14.17 11.65 13.17 14.18 11.45 9.05 10.04 Cash & Bank 1.43 2.40 1.53 1.00 1.63 1.60 1.68 0.85 0.48 1.07 Other Current Assets 12.36 2.65 0.31 0.37 2.51 3.59 4.10 3.48 3.54 3.38 Short Term Loans & Adv. 8.93 3.50 6.24 4.30 2.27 3.32 3.38 2.71 2.79 2.66 Net Current Assets 7.16 4.07 4.77 3.55 0.70 1.35 2.11 0.21 1.28 2.12 Total Assets 127.19 111.41 96.74 59.11 53.59 55.74 55.63 47.73 45.59 37.63

Description Mar 17 Mar 16
Shareholder's Funds 24.00 19.43 Share Capital 5.12 5.12 Total Reserves 18.88 14.31 Non-Current Liabilities 5.90 6.48 Secured Loans 2.86 3.45 Unsecured Loans 0.60 0.10 Long Term Provisions 1.12 0.94 Current Liabilities 29.30 27.89 Trade Payables 8.82 7.26 Other Current Liabilities 4.28 4.43 Short Term Borrowings 15.03 14.75 Short Term Provisions 1.17 1.45 Total Liabilities 59.40 54.05 Net Block 23.22 23.02 Gross Block 58.40 54.69 Accumulated Depreciation 35.18 31.68 Non Current Assets 29.08 25.66 Capital Work in Progress 1.06 0.00 Non Current Investment 1.68 1.50 Long Term Loans & Adv. 3.12 1.14 Other Non Current Assets 0.00 0.00 Current Assets 30.32 28.39 Current Investments 0.00 0.00 Inventories 12.31 12.51 Sundry Debtors 14.19 11.65 Cash & Bank 1.04 1.69 Other Current Assets 2.79 0.24 Short Term Loans & Adv. 2.43 2.29 Net Current Assets 1.02 0.50 Total Assets 59.40 54.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 10.04 11.31 5.39 7.18 8.21 10.13 2.88 5.50 4.53 3.27 PBT 5.74 3.55 3.36 5.36 3.25 2.55 3.21 2.41 2.27 2.64 Adjustment 11.58 10.40 5.13 6.04 6.71 7.22 5.46 5.66 3.66 3.58 Changes in Working Capital -5.70 -2.31 -2.42 -2.75 -0.93 1.16 -5.32 -2.09 -0.86 -2.38 Cash after chg. in Working capital 11.61 11.64 6.07 8.65 9.03 10.93 3.36 5.98 5.07 3.83 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.57 -0.34 -0.68 -1.47 -0.82 -0.80 -0.48 -0.48 -0.53 -0.57 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 -22.96 -9.89 -30.75 -4.92 -3.07 -5.76 -1.86 -0.90 -10.17 -5.59 Net Fixed Assets -23.21 -2.14 -31.07 -4.74 -1.21 -5.42 -1.82 -0.74 -10.17 -5.15 Net Investments 0.05 0.14 0.80 -0.18 -1.79 -0.35 0.00 0.00 0.00 0.00 Others 0.20 -7.89 -0.48 0.00 -0.07 0.01 -0.04 -0.16 0.00 -0.44 Cash from Financing Activity 11.95 -0.54 25.89 -2.89 -5.10 -4.45 -0.19 -4.23 5.04 2.98 Net Cash Inflow / Outflow -0.97 0.87 0.53 -0.63 0.04 -0.08 0.83 0.37 -0.59 0.67 Opening Cash & Equivalents 2.40 1.53 1.00 1.63 1.60 1.68 0.85 0.48 1.07 0.41 Closing Cash & Equivalent 1.43 2.40 1.53 1.00 1.63 1.60 1.68 0.85 0.48 1.07

Description Mar 17 Mar 16
Cash From Operating Activity 7.69 8.18 PBT 5.22 2.89 Adjustment 6.79 6.95 Changes in Working Capital -2.85 -0.81 Cash after chg. in Working capital 9.16 9.03 Interest Paid 0.00 0.00 Tax Paid -1.47 -0.85 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -5.04 -3.16 Net Fixed Assets -4.74 Net Investments -0.18 Others -0.12 Cash from Financing Activity -3.30 -4.94 Net Cash Inflow / Outflow -0.65 0.09 Opening Cash & Equivalents 1.69 1.60 Closing Cash & Equivalent 1.04 1.69

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 67.69 57.29 52.27 47.38 38.32 34.15 30.99 26.33 23.14 19.98 ROA 5.52% 2.28% 3.20% 8.71% 3.88% 2.83% 4.63% 3.38% 3.77% 5.26% ROE 20.58% 8.46% 9.76% 22.39% 11.44% 9.45% 16.33% 12.46% 14.23% 18.97% ROCE 11.86% 11.38% 9.89% 19.32% 16.58% 14.97% 17.74% 16.64% 14.11% 19.08% Fixed Asset Turnover 1.57 1.86 1.39 1.48 1.44 1.70 1.86 1.88 1.97 2.31 Receivable days 48.07 49.89 67.57 57.46 59.22 59.30 54.88 45.09 48.57 48.50 Inventory Days 49.92 53.13 70.33 55.21 59.28 49.68 41.46 37.08 39.48 38.02 Payable days 39.09 47.05 58.13 43.77 51.69 53.60 47.92 34.64 34.41 35.77 Cash Conversion Cycle 58.90 55.98 79.77 68.90 66.81 55.37 48.42 47.52 53.64 50.75 Total Debt/Equity 2.03 1.83 1.84 0.86 1.06 1.29 1.50 1.53 2.00 1.62 Interest Cover 2.06 1.65 2.28 2.85 1.95 1.75 1.96 1.71 2.07 2.43

Description Mar 17 Mar 16
Book Value (Rs.) 46.90 37.97 ROA 8.42% 3.25% ROE 21.99% 9.04% ROCE 19.11% 15.71% Fixed Asset Turnover 1.49 1.42 Receivable days 56.07 54.59 Inventory Days 53.86 58.63 Payable days 45.29 43.85 Cash Conversion Cycle 64.65 69.36 Total Debt/Equity 0.88 1.07 Interest Cover 2.78 1.84

Top Investors:

saphire hospitality management pvt limited

deepinder singh poonian

dheeraj kumar lohia

saurabh ranjit parikh

Annual Reports:

News Update:

No Latest News!

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