Nifty
:
22414.50
Sensex
:
73863.66
46.50 (0.21%)
125.21 (0.17%)
Nifty
Sensex
:
:
22414.50
73863.66
46.50 (0.21%)
125.21 (0.17%)

Hindustan Composites Ltd.

Auto Ancillary

Rating :
64/99

BSE: 509635 | NSE: HINDCOMPOS

NSE BSE
420.20
23-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  423.70
  •  429.00
  •  417.00
  •  421.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6493
  •  27.41
  •  494.45
  •  271.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 617.86
  • 17.19
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 617.69
  • 0.48%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 2.38%
  • 14.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 7.53
  • 14.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.69
  • 10.16
  • 7.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 7.65
  • 11.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.66
  • 18.78
  • 19.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.48
  • 0.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.90
  • 12.18
  • 12.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
71.69
69.43
3.26%
71.72
61.98
15.71%
75.70
73.30
3.27%
77.98
66.72
16.88%
Expenses
60.67
60.68
-0.02%
58.22
56.71
2.66%
61.19
59.39
3.03%
65.30
59.56
9.64%
EBITDA
11.02
8.75
25.94%
13.50
5.27
156.17%
14.51
13.91
4.31%
12.68
7.16
77.09%
EBIDTM
15.37%
12.60%
18.82%
8.50%
19.17%
18.98%
16.26%
10.73%
Other Income
0.01
0.03
-66.67%
0.64
0.04
1,500.00%
0.06
0.54
-88.89%
0.24
0.05
380.00%
Interest
0.01
0.02
-50.00%
0.04
0.05
-20.00%
0.04
0.04
0.00%
0.02
0.03
-33.33%
Depreciation
2.53
2.25
12.44%
2.32
2.24
3.57%
2.22
2.18
1.83%
2.06
2.13
-3.29%
PBT
8.49
6.51
30.41%
11.78
3.02
290.07%
12.31
12.23
0.65%
10.84
5.05
114.65%
Tax
2.03
1.08
87.96%
1.84
0.36
411.11%
2.27
2.35
-3.40%
1.34
0.65
106.15%
PAT
6.46
5.43
18.97%
9.94
2.66
273.68%
10.04
9.88
1.62%
9.50
4.40
115.91%
PATM
9.01%
7.82%
13.86%
4.29%
13.26%
13.48%
12.18%
6.59%
EPS
4.38
3.68
19.02%
6.73
1.80
273.89%
6.80
6.69
1.64%
6.44
2.98
116.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
297.09
282.69
232.64
186.05
179.49
196.61
199.18
166.18
153.18
Net Sales Growth
9.45%
21.51%
25.04%
3.65%
-8.71%
-1.29%
19.86%
8.49%
 
Cost Of Goods Sold
133.24
129.95
102.45
72.96
70.02
83.29
76.44
56.38
48.11
Gross Profit
163.85
152.74
130.19
113.09
109.46
113.32
122.73
109.79
105.06
GP Margin
55.15%
54.03%
55.96%
60.78%
60.98%
57.64%
61.62%
66.07%
68.59%
Total Expenditure
245.38
242.08
199.66
158.38
159.94
171.58
162.39
127.37
124.70
Power & Fuel Cost
-
13.39
11.08
9.74
10.13
9.90
8.54
8.56
7.94
% Of Sales
-
4.74%
4.76%
5.24%
5.64%
5.04%
4.29%
5.15%
5.18%
Employee Cost
-
38.79
36.06
32.59
33.55
31.92
28.23
24.19
22.23
% Of Sales
-
13.72%
15.50%
17.52%
18.69%
16.24%
14.17%
14.56%
14.51%
Manufacturing Exp.
-
28.96
23.59
18.96
18.76
19.77
19.23
14.85
12.60
% Of Sales
-
10.24%
10.14%
10.19%
10.45%
10.06%
9.65%
8.94%
8.23%
General & Admin Exp.
-
11.34
8.39
8.23
10.71
11.30
12.41
9.11
11.47
% Of Sales
-
4.01%
3.61%
4.42%
5.97%
5.75%
6.23%
5.48%
7.49%
Selling & Distn. Exp.
-
10.22
7.84
7.60
6.94
7.25
8.42
6.69
5.88
% Of Sales
-
3.62%
3.37%
4.08%
3.87%
3.69%
4.23%
4.03%
3.84%
Miscellaneous Exp.
-
9.44
10.25
8.29
9.82
8.15
9.11
7.60
16.47
% Of Sales
-
3.34%
4.41%
4.46%
5.47%
4.15%
4.57%
4.57%
10.75%
EBITDA
51.71
40.61
32.98
27.67
19.55
25.03
36.79
38.81
28.48
EBITDA Margin
17.41%
14.37%
14.18%
14.87%
10.89%
12.73%
18.47%
23.35%
18.59%
Other Income
0.95
0.85
0.38
6.18
0.49
2.17
0.45
1.11
2.22
Interest
0.11
0.13
0.08
0.20
0.22
0.22
0.31
0.20
0.22
Depreciation
9.13
8.73
8.56
8.87
9.50
8.75
8.64
7.71
6.53
PBT
43.42
32.60
24.71
24.79
10.31
18.23
28.29
32.00
23.94
Tax
7.48
5.12
3.11
3.80
-1.72
-0.77
2.92
7.11
3.22
Tax Rate
17.23%
15.71%
12.59%
15.33%
-16.68%
-4.22%
10.32%
22.22%
13.45%
PAT
35.94
27.47
21.60
19.72
12.04
19.00
25.37
24.89
20.72
PAT before Minority Interest
35.94
27.47
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
0.00
PAT Margin
12.10%
9.72%
9.28%
10.60%
6.71%
9.66%
12.74%
14.98%
13.53%
PAT Growth
60.66%
27.18%
9.53%
63.79%
-36.63%
-25.11%
1.93%
20.13%
 
EPS
24.28
18.56
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
920.85
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
7.38
4.92
4.92
Total Reserves
913.46
909.88
809.62
753.66
746.42
725.20
683.13
626.54
Non-Current Liabilities
32.17
37.30
58.96
49.30
51.78
52.52
58.17
39.35
Secured Loans
0.12
0.19
0.04
0.10
0.26
0.50
0.32
0.03
Unsecured Loans
0.00
0.00
0.00
0.34
0.82
1.44
2.21
3.30
Long Term Provisions
3.06
3.47
3.18
2.08
1.34
1.15
0.86
0.76
Current Liabilities
48.10
49.34
47.39
40.85
41.17
40.32
30.16
27.83
Trade Payables
40.91
44.07
41.03
32.47
35.04
34.31
25.57
13.26
Other Current Liabilities
4.19
2.25
3.00
2.38
3.89
2.89
2.54
13.24
Short Term Borrowings
0.00
0.00
0.00
4.77
1.59
2.01
1.05
1.09
Short Term Provisions
3.00
3.01
3.36
1.23
0.66
1.11
1.01
0.25
Total Liabilities
1,001.12
1,003.90
923.35
851.19
846.76
825.43
776.38
698.65
Net Block
111.06
113.37
116.09
122.43
125.36
122.42
123.88
120.15
Gross Block
165.50
161.87
159.32
158.13
153.74
142.63
138.12
126.68
Accumulated Depreciation
54.45
48.50
43.23
35.70
28.37
20.21
14.24
6.53
Non Current Assets
887.15
891.88
770.75
727.92
713.89
708.10
685.94
588.63
Capital Work in Progress
0.29
0.00
0.16
0.16
0.00
0.12
0.42
0.00
Non Current Investment
772.73
759.62
653.55
587.16
570.37
584.14
528.76
423.87
Long Term Loans & Adv.
3.03
18.75
0.93
18.15
18.12
1.33
32.85
44.61
Other Non Current Assets
0.05
0.14
0.02
0.02
0.03
0.10
0.03
0.00
Current Assets
113.97
110.89
152.59
123.27
132.88
117.31
90.44
110.01
Current Investments
34.35
36.33
33.03
28.37
37.73
21.00
7.45
45.84
Inventories
13.50
13.51
11.86
12.57
12.30
11.09
9.03
6.69
Sundry Debtors
39.34
37.06
41.38
33.95
34.13
34.52
26.64
26.61
Cash & Bank
1.53
2.81
2.19
7.09
1.23
1.88
4.33
3.54
Other Current Assets
25.25
10.93
13.81
10.09
47.49
48.82
42.99
27.34
Short Term Loans & Adv.
12.62
10.24
50.32
31.20
38.40
40.59
34.16
13.87
Net Current Assets
65.87
61.55
105.21
82.42
91.70
77.00
60.27
82.18
Total Assets
1,001.12
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
15.70
22.42
9.18
2.56
3.43
50.40
9.67
6.21
PBT
32.60
24.71
23.53
8.75
16.78
25.93
30.33
21.89
Adjustment
-38.63
-37.83
-15.15
-5.01
-9.89
-15.38
-18.88
-11.77
Changes in Working Capital
-4.69
6.38
5.39
-0.09
-0.86
45.83
3.05
3.36
Cash after chg. in Working capital
-10.72
-6.73
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
0.00
Tax Paid
-8.16
-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
0.00
Extra & Other Items
34.57
35.45
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-21.01
-12.71
0.18
4.72
-1.66
-51.72
-7.72
-3.84
Net Fixed Assets
-3.92
-2.39
-1.19
-4.55
-10.99
-4.21
-11.86
Net Investments
-11.13
-109.37
-61.25
-8.18
-4.41
-71.63
-67.84
Others
-5.96
99.05
62.62
17.45
13.74
24.12
71.98
Cash from Financing Activity
-2.38
-3.07
-8.59
-1.47
-2.51
-0.93
-1.14
-1.35
Net Cash Inflow / Outflow
-7.69
6.64
0.77
5.82
-0.74
-2.26
0.80
1.02
Opening Cash & Equivalents
13.98
7.34
6.57
0.75
1.49
3.75
2.94
1.92
Closing Cash & Equivalent
6.29
13.98
7.34
6.57
0.75
1.49
3.75
2.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
623.50
621.07
553.19
515.30
510.40
496.03
465.87
427.56
ROA
2.74%
2.24%
2.22%
1.42%
2.27%
3.17%
3.37%
2.97%
ROE
2.99%
2.49%
2.50%
1.59%
2.56%
3.57%
3.77%
3.28%
ROCE
3.56%
2.86%
2.99%
1.38%
2.47%
4.00%
4.84%
3.80%
Fixed Asset Turnover
1.73
1.45
1.17
1.15
1.33
1.45
1.37
1.33
Receivable days
49.32
61.53
73.89
69.23
63.73
54.89
53.50
57.74
Inventory Days
17.44
19.91
23.97
25.28
21.71
18.05
15.80
14.52
Payable days
119.36
151.60
183.85
81.99
77.88
72.74
59.83
46.64
Cash Conversion Cycle
-52.60
-70.16
-85.99
12.52
7.55
0.20
9.47
25.62
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.01
0.01
0.01
Interest Cover
258.27
317.85
121.09
47.23
82.88
92.80
163.02
108.47

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Hindustan Composites - Quarterly Results
    13th Feb 2024, 16:57 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.