Nifty
:
24180.80
Sensex
:
79402.29
-218.60 (-0.90%)
-662.87 (-0.83%)
Nifty
Sensex
:
:
24180.80
79402.29
-218.60 (-0.90%)
-662.87 (-0.83%)

Haldyn Glass Ltd.

Glass

Rating :
N/A

BSE: 515147 | NSE: Not Listed

NSE BSE
153.6
25-Oct-2024
  • Open
  • High
  • Low
  • Previous Close
  •  160
  •  160.95
  •  150
  •  160.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  75975
  •  11724373
  •  188.90
  •  108.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 825.63
  • 40.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 934.77
  • 0.46%
  • 4.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.14%
  • 2.75%
  • 30.95%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 8.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 5.43
  • 11.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 6.03
  • 15.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 18.49
  • 27.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.42
  • 20.07
  • 19.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.90
  • 2.10
  • 2.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.06
  • 10.75
  • 13.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
86.84
72.92
19.09%
84.21
73.81
14.09%
95.22
88.58
7.50%
46.43
80.75
-42.50%
Expenses
74.55
61.60
21.02%
70.63
67.98
3.90%
79.04
79.14
-0.13%
47.71
72.89
-34.55%
EBITDA
12.30
11.32
8.66%
13.58
5.83
132.93%
16.17
9.44
71.29%
-1.28
7.86
-
EBIDTM
14.16%
15.53%
16.12%
7.89%
16.99%
10.66%
-2.77%
9.73%
Other Income
1.97
1.71
15.20%
8.53
0.46
1,754.35%
0.22
0.86
-74.42%
5.13
1.97
160.41%
Interest
3.51
0.71
394.37%
5.39
0.51
956.86%
2.29
0.36
536.11%
1.14
0.16
612.50%
Depreciation
6.25
2.17
188.02%
7.15
2.06
247.09%
6.12
1.80
240.00%
3.35
1.88
78.19%
PBT
4.51
10.15
-55.57%
9.57
3.72
157.26%
7.99
8.14
-1.84%
-0.65
7.80
-
Tax
0.89
3.24
-72.53%
3.26
-1.19
-
2.22
2.93
-24.23%
-0.81
2.30
-
PAT
3.62
6.91
-47.61%
6.31
4.91
28.51%
5.77
5.21
10.75%
0.16
5.50
-97.09%
PATM
4.17%
9.48%
7.50%
6.65%
6.06%
5.88%
0.35%
6.81%
EPS
0.95
1.70
-44.12%
1.26
1.22
3.28%
1.07
1.07
0.00%
0.54
1.49
-63.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
312.70
298.77
319.92
212.76
177.90
229.37
222.95
166.09
172.17
140.65
Net Sales Growth
-1.06%
-6.61%
50.37%
19.60%
-22.44%
2.88%
34.23%
-3.53%
22.41%
 
Cost Of Goods Sold
65.42
64.72
103.12
62.78
49.14
80.72
75.48
57.77
54.64
40.33
Gross Profit
247.28
234.05
216.81
149.98
128.75
148.66
147.47
108.31
117.53
100.32
GP Margin
79.08%
78.34%
67.77%
70.49%
72.37%
64.81%
66.14%
65.21%
68.26%
71.33%
Total Expenditure
271.93
264.75
288.95
196.49
157.49
203.99
198.88
152.57
144.94
124.03
Power & Fuel Cost
-
79.69
75.66
41.84
32.34
45.54
45.88
27.45
28.29
32.19
% Of Sales
-
26.67%
23.65%
19.67%
18.18%
19.85%
20.58%
16.53%
16.43%
22.89%
Employee Cost
-
41.58
32.57
24.68
16.45
16.26
14.33
15.88
13.39
14.06
% Of Sales
-
13.92%
10.18%
11.60%
9.25%
7.09%
6.43%
9.56%
7.78%
10.00%
Manufacturing Exp.
-
52.62
53.77
50.50
42.12
39.61
40.59
33.35
34.03
28.48
% Of Sales
-
17.61%
16.81%
23.74%
23.68%
17.27%
18.21%
20.08%
19.77%
20.25%
General & Admin Exp.
-
9.55
9.09
6.05
8.91
9.13
8.70
8.87
7.41
5.26
% Of Sales
-
3.20%
2.84%
2.84%
5.01%
3.98%
3.90%
5.34%
4.30%
3.74%
Selling & Distn. Exp.
-
11.15
8.50
7.01
2.88
6.56
8.97
7.58
5.07
0.85
% Of Sales
-
3.73%
2.66%
3.29%
1.62%
2.86%
4.02%
4.56%
2.94%
0.60%
Miscellaneous Exp.
-
5.44
6.24
3.64
5.64
6.15
4.93
1.65
2.10
2.85
% Of Sales
-
1.82%
1.95%
1.71%
3.17%
2.68%
2.21%
0.99%
1.22%
2.03%
EBITDA
40.77
34.02
30.97
16.27
20.41
25.38
24.07
13.52
27.23
16.62
EBITDA Margin
13.04%
11.39%
9.68%
7.65%
11.47%
11.07%
10.80%
8.14%
15.82%
11.82%
Other Income
15.85
22.37
4.37
5.19
4.91
3.94
3.05
5.17
2.91
3.35
Interest
12.33
10.54
1.92
0.76
0.76
0.99
0.50
0.54
1.36
1.26
Depreciation
22.87
18.80
7.54
7.20
10.28
12.93
10.98
10.98
11.16
7.89
PBT
21.42
27.06
25.88
13.51
14.28
15.40
15.64
7.18
17.63
10.82
Tax
5.56
7.90
5.94
2.64
4.25
4.88
3.51
0.70
6.37
4.16
Tax Rate
25.96%
29.19%
22.95%
19.54%
29.76%
31.69%
22.44%
9.75%
36.13%
38.45%
PAT
15.86
24.57
26.92
11.82
10.03
10.52
12.13
6.47
11.25
6.66
PAT before Minority Interest
15.86
24.57
26.92
11.82
10.03
10.52
12.13
6.47
11.25
6.66
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.07%
8.22%
8.41%
5.56%
5.64%
4.59%
5.44%
3.90%
6.53%
4.74%
PAT Growth
-29.60%
-8.73%
127.75%
17.85%
-4.66%
-13.27%
87.48%
-42.49%
68.92%
 
EPS
2.95
4.57
5.00
2.20
1.86
1.96
2.25
1.20
2.09
1.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
199.58
177.26
153.44
144.04
138.83
133.80
129.88
133.70
120.31
Share Capital
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
5.38
Total Reserves
193.88
171.54
148.06
138.67
133.46
128.43
124.51
128.33
114.93
Non-Current Liabilities
107.79
28.86
5.36
6.93
8.42
8.48
11.75
11.95
9.73
Secured Loans
66.66
25.70
0.00
0.00
0.05
0.13
0.11
0.14
0.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
2.04
2.72
3.13
2.87
2.96
2.11
2.61
1.14
0.94
Current Liabilities
142.22
62.98
41.44
35.02
25.88
32.39
24.06
24.05
46.15
Trade Payables
37.09
27.21
16.79
15.84
14.60
12.15
11.14
6.54
10.92
Other Current Liabilities
56.33
17.66
15.48
14.20
8.79
11.72
9.37
12.66
11.20
Short Term Borrowings
45.89
16.10
7.30
3.35
1.38
7.30
2.55
1.33
17.79
Short Term Provisions
2.90
2.01
1.87
1.62
1.11
1.22
1.01
3.52
6.24
Total Liabilities
449.59
269.10
200.24
185.99
173.13
174.67
165.69
169.70
176.19
Net Block
240.29
57.31
44.64
44.89
50.42
58.59
66.41
74.93
84.07
Gross Block
294.02
117.01
97.60
92.96
90.50
88.77
87.70
85.20
162.18
Accumulated Depreciation
53.73
59.70
52.96
48.07
40.08
30.18
21.29
10.27
78.11
Non Current Assets
312.98
150.88
80.60
68.08
75.66
85.26
95.69
101.45
110.11
Capital Work in Progress
8.75
22.77
1.20
0.42
0.49
0.46
0.86
0.81
21.11
Non Current Investment
42.99
35.07
28.72
17.31
18.49
22.26
24.25
21.50
0.25
Long Term Loans & Adv.
13.01
28.82
5.73
5.41
6.16
3.75
4.11
4.03
4.56
Other Non Current Assets
7.94
6.92
0.31
0.06
0.11
0.21
0.05
0.18
0.12
Current Assets
136.61
118.22
119.64
117.90
97.47
89.41
70.02
68.26
66.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
42.25
21.22
30.63
27.34
18.86
22.67
25.64
31.94
30.31
Sundry Debtors
64.05
59.26
53.14
45.86
54.26
50.37
34.68
29.08
27.17
Cash & Bank
11.09
26.08
26.47
38.06
18.38
12.37
4.98
3.34
4.35
Other Current Assets
19.22
2.73
1.69
3.62
5.98
3.99
4.72
3.90
4.25
Short Term Loans & Adv.
15.57
8.93
7.71
3.03
3.22
1.90
3.61
2.46
3.90
Net Current Assets
-5.61
55.24
78.20
82.88
71.59
57.02
45.95
44.21
19.93
Total Assets
449.59
269.10
200.24
185.98
173.13
174.67
165.71
169.71
176.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
18.96
31.25
10.09
22.05
15.75
6.61
9.27
21.09
14.29
PBT
32.47
32.86
14.46
11.74
13.13
9.06
0.21
17.10
10.82
Adjustment
-3.66
1.95
5.57
8.76
10.33
11.84
10.84
10.88
7.27
Changes in Working Capital
-7.62
2.00
-5.34
7.83
1.71
-9.74
1.97
-3.60
-1.16
Cash after chg. in Working capital
21.19
36.81
14.69
28.34
25.17
11.16
13.01
24.38
16.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.24
-5.56
-4.60
-6.29
-9.42
-4.55
-3.74
-3.29
-2.65
Other Direct Exp. Paid
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
Cash From Investing Activity
-85.51
-58.34
-11.77
-0.60
0.70
-1.82
-5.06
-1.45
-48.52
Net Fixed Assets
-162.99
-40.95
-5.42
-2.39
-1.76
-0.67
-2.55
77.02
Net Investments
-2.45
0.64
-10.33
-1.32
1.51
-4.57
-9.72
-1.83
Others
79.93
-18.03
3.98
3.11
0.95
3.42
7.21
-76.64
Cash from Financing Activity
64.51
30.31
-1.04
-1.78
-10.45
2.61
-2.57
-20.66
9.28
Net Cash Inflow / Outflow
-2.04
3.22
-2.71
19.68
6.01
7.40
1.64
-1.01
-24.95
Opening Cash & Equivalents
5.02
1.80
4.52
18.38
12.37
4.98
3.34
4.35
29.30
Closing Cash & Equivalent
2.98
5.02
1.80
38.06
18.38
12.37
4.98
3.34
4.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
37.07
32.91
28.55
26.80
25.83
24.89
24.16
24.87
21.94
ROA
6.84%
11.47%
6.12%
5.58%
6.05%
7.13%
3.86%
6.51%
3.78%
ROE
13.06%
16.30%
7.95%
7.09%
7.72%
9.20%
4.91%
8.94%
5.65%
ROCE
15.93%
18.26%
9.88%
10.45%
11.64%
11.78%
5.76%
13.99%
8.88%
Fixed Asset Turnover
1.45
2.98
2.23
1.94
2.56
2.53
1.96
1.53
0.97
Receivable days
75.32
64.12
84.92
102.71
83.25
69.62
68.65
54.19
62.87
Inventory Days
38.77
29.58
49.72
47.39
33.04
39.55
61.99
59.96
70.15
Payable days
181.33
77.88
94.85
113.06
60.49
21.64
21.73
21.11
30.50
Cash Conversion Cycle
-67.24
15.82
39.79
37.04
55.80
87.53
108.91
93.04
102.52
Total Debt/Equity
0.60
0.24
0.05
0.02
0.01
0.06
0.02
0.01
0.15
Interest Cover
4.08
18.10
20.06
19.85
16.55
32.24
14.38
14.00
9.60

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Haldyn Glass - Quarterly Results
    13th Aug 2024, 14:22 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.