Nifty
:
16977.30
Sensex
:
57757.01
25.60 (0.15%)
143.29 (0.25%)
Nifty
Sensex
:
:
16977.30
57757.01
25.60 (0.15%)
143.29 (0.25%)

Hindustan Composites Ltd.

Auto Ancillary

Rating :
55/99

BSE: 509635 | NSE: HINDCOMPOS

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 357.41
  • 15.98
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 354.90
  • 0.83%
  • 0.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 2.81%
  • 15.82%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 3.15
  • 9.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.16
  • 11.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.79
  • -3.17
  • 21.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.31
  • 19.23
  • 21.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.50
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 12.28
  • 12.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
69.43
66.27
4.77%
61.98
50.40
22.98%
73.30
49.25
48.83%
66.72
58.29
14.46%
Expenses
60.68
52.82
14.88%
56.71
43.78
29.53%
59.39
43.51
36.50%
59.56
50.40
18.17%
EBITDA
8.75
13.45
-34.94%
5.27
6.62
-20.39%
13.91
5.74
142.33%
7.16
7.89
-9.25%
EBIDTM
12.60%
20.30%
8.50%
13.13%
18.98%
11.65%
10.73%
13.54%
Other Income
0.03
0.07
-57.14%
0.04
0.18
-77.78%
0.54
0.08
575.00%
0.05
0.00
0
Interest
0.02
0.02
0.00%
0.05
0.01
400.00%
0.04
0.02
100.00%
0.03
0.04
-25.00%
Depreciation
2.25
2.16
4.17%
2.24
2.15
4.19%
2.18
2.12
2.83%
2.13
2.17
-1.84%
PBT
6.51
11.34
-42.59%
3.02
4.64
-34.91%
12.23
3.68
232.34%
5.05
5.68
-11.09%
Tax
1.08
1.26
-14.29%
0.36
0.99
-63.64%
2.35
0.21
1,019.05%
0.65
0.20
225.00%
PAT
5.43
10.08
-46.13%
2.66
3.65
-27.12%
9.88
3.47
184.73%
4.40
5.48
-19.71%
PATM
7.82%
15.21%
4.29%
7.24%
13.48%
7.05%
6.59%
9.40%
EPS
3.68
6.83
-46.12%
1.80
2.47
-27.13%
6.69
2.35
184.68%
2.98
3.65
-18.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
271.43
232.64
186.05
179.49
196.61
199.18
166.18
153.18
Net Sales Growth
21.06%
25.04%
3.65%
-8.71%
-1.29%
19.86%
8.49%
 
Cost Of Goods Sold
129.56
102.45
72.96
70.02
83.29
76.44
56.38
48.11
Gross Profit
141.87
130.19
113.09
109.46
113.32
122.73
109.79
105.06
GP Margin
52.27%
55.96%
60.78%
60.98%
57.64%
61.62%
66.07%
68.59%
Total Expenditure
236.34
199.66
158.38
159.94
171.58
162.39
127.37
124.70
Power & Fuel Cost
-
11.08
9.74
10.13
9.90
8.54
8.56
7.94
% Of Sales
-
4.76%
5.24%
5.64%
5.04%
4.29%
5.15%
5.18%
Employee Cost
-
36.06
32.59
33.55
31.92
28.23
24.19
22.23
% Of Sales
-
15.50%
17.52%
18.69%
16.24%
14.17%
14.56%
14.51%
Manufacturing Exp.
-
23.59
18.96
18.76
19.77
19.23
14.85
12.60
% Of Sales
-
10.14%
10.19%
10.45%
10.06%
9.65%
8.94%
8.23%
General & Admin Exp.
-
8.39
8.23
10.71
11.30
12.41
9.11
11.47
% Of Sales
-
3.61%
4.42%
5.97%
5.75%
6.23%
5.48%
7.49%
Selling & Distn. Exp.
-
7.84
7.60
6.94
7.25
8.42
6.69
5.88
% Of Sales
-
3.37%
4.08%
3.87%
3.69%
4.23%
4.03%
3.84%
Miscellaneous Exp.
-
10.25
8.29
9.82
8.15
9.11
7.60
16.47
% Of Sales
-
4.41%
4.46%
5.47%
4.15%
4.57%
4.57%
10.75%
EBITDA
35.09
32.98
27.67
19.55
25.03
36.79
38.81
28.48
EBITDA Margin
12.93%
14.18%
14.87%
10.89%
12.73%
18.47%
23.35%
18.59%
Other Income
0.66
0.38
6.18
0.49
2.17
0.45
1.11
2.22
Interest
0.14
0.08
0.20
0.22
0.22
0.31
0.20
0.22
Depreciation
8.80
8.56
8.87
9.50
8.75
8.64
7.71
6.53
PBT
26.81
24.71
24.79
10.31
18.23
28.29
32.00
23.94
Tax
4.44
3.11
3.80
-1.72
-0.77
2.92
7.11
3.22
Tax Rate
16.56%
12.59%
15.33%
-16.68%
-4.22%
10.32%
22.22%
13.45%
PAT
22.37
21.60
19.72
12.04
19.00
25.37
24.89
20.72
PAT before Minority Interest
22.37
21.60
19.72
12.04
19.00
25.37
24.89
20.72
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.24%
9.28%
10.60%
6.71%
9.66%
12.74%
14.98%
13.53%
PAT Growth
-1.37%
9.53%
63.79%
-36.63%
-25.11%
1.93%
20.13%
 
EPS
15.11
14.59
13.32
8.14
12.84
17.14
16.82
14.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
917.26
817.00
761.04
753.81
732.59
688.05
631.47
Share Capital
7.38
7.38
7.38
7.38
7.38
4.92
4.92
Total Reserves
909.88
809.62
753.66
746.42
725.20
683.13
626.54
Non-Current Liabilities
37.30
58.96
49.30
51.78
52.52
58.17
39.35
Secured Loans
0.19
0.04
0.10
0.26
0.50
0.32
0.03
Unsecured Loans
0.00
0.00
0.34
0.82
1.44
2.21
3.30
Long Term Provisions
3.47
3.18
2.08
1.34
1.15
0.86
0.76
Current Liabilities
49.34
47.39
40.85
41.17
40.32
30.16
27.83
Trade Payables
44.07
41.03
32.47
35.04
34.31
25.57
13.26
Other Current Liabilities
2.25
3.00
2.38
3.89
2.89
2.54
13.24
Short Term Borrowings
0.00
0.00
4.77
1.59
2.01
1.05
1.09
Short Term Provisions
3.01
3.36
1.23
0.66
1.11
1.01
0.25
Total Liabilities
1,003.90
923.35
851.19
846.76
825.43
776.38
698.65
Net Block
113.37
116.09
122.43
125.36
122.42
123.88
120.15
Gross Block
161.87
159.32
158.13
153.74
142.63
138.12
126.68
Accumulated Depreciation
48.50
43.23
35.70
28.37
20.21
14.24
6.53
Non Current Assets
891.88
770.75
727.92
713.89
708.10
685.94
588.63
Capital Work in Progress
0.00
0.16
0.16
0.00
0.12
0.42
0.00
Non Current Investment
759.62
653.55
587.16
570.37
584.14
528.76
423.87
Long Term Loans & Adv.
18.75
0.93
18.15
18.12
1.33
32.85
44.61
Other Non Current Assets
0.14
0.02
0.02
0.03
0.10
0.03
0.00
Current Assets
110.89
152.59
123.27
132.88
117.31
90.44
110.01
Current Investments
36.33
33.03
28.37
37.73
21.00
7.45
45.84
Inventories
13.51
11.86
12.57
12.30
11.09
9.03
6.69
Sundry Debtors
37.06
41.38
33.95
34.13
34.52
26.64
26.61
Cash & Bank
2.81
2.19
7.09
1.23
1.88
4.33
3.54
Other Current Assets
21.17
13.81
10.09
9.09
48.82
42.99
27.34
Short Term Loans & Adv.
10.24
50.32
31.20
38.40
40.59
34.16
13.87
Net Current Assets
61.55
105.21
82.42
91.70
77.00
60.27
82.18
Total Assets
1,002.77
923.34
851.19
846.77
825.41
776.38
698.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
4.91
9.18
2.56
3.43
50.40
9.67
6.21
PBT
24.71
23.53
8.75
16.78
25.93
30.33
21.89
Adjustment
-17.50
-15.15
-5.01
-9.89
-15.38
-18.88
-11.77
Changes in Working Capital
3.99
5.39
-0.09
-0.86
45.83
3.05
3.36
Cash after chg. in Working capital
11.20
13.77
3.65
6.03
56.38
14.50
13.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.29
-4.59
-1.09
-2.60
-5.98
-4.83
-7.27
Other Direct Exp. Paid
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
Cash From Investing Activity
4.80
0.18
4.72
-1.66
-51.72
-7.72
-3.84
Net Fixed Assets
-2.39
-1.19
-4.55
-10.99
-4.21
-11.86
Net Investments
-109.37
-61.25
-8.18
-4.41
-71.63
-67.84
Others
116.56
62.62
17.45
13.74
24.12
71.98
Cash from Financing Activity
-3.07
-8.59
-1.47
-2.51
-0.93
-1.14
-1.35
Net Cash Inflow / Outflow
6.64
0.77
5.82
-0.74
-2.26
0.80
1.02
Opening Cash & Equivalents
7.34
6.57
0.75
1.49
3.75
2.94
1.92
Closing Cash & Equivalent
13.98
7.34
6.57
0.75
1.49
3.75
2.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
621.10
553.19
515.30
510.40
496.03
465.87
427.56
ROA
2.24%
2.22%
1.42%
2.27%
3.17%
3.37%
2.97%
ROE
2.49%
2.50%
1.59%
2.56%
3.57%
3.77%
3.28%
ROCE
2.86%
2.99%
1.38%
2.47%
4.00%
4.84%
3.80%
Fixed Asset Turnover
1.45
1.17
1.15
1.33
1.45
1.37
1.33
Receivable days
61.53
73.89
69.23
63.73
54.89
53.50
57.74
Inventory Days
19.91
23.97
25.28
21.71
18.05
15.80
14.52
Payable days
151.60
183.85
81.99
77.88
72.74
59.83
46.64
Cash Conversion Cycle
-70.16
-85.99
12.52
7.55
0.20
9.47
25.62
Total Debt/Equity
0.00
0.00
0.01
0.00
0.01
0.01
0.01
Interest Cover
317.85
121.09
47.23
82.88
92.80
163.02
108.47

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Hindustan Composites - Quarterly Results
    13th Feb 2023, 16:52 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.