Nifty

:

11050.25

Sensex

:

37388.66

244.70 (2.26%)
835.06 (2.28%)

Login

Nifty
Sensex

:
:

11050.25
37388.66

244.70 (2.26%)
835.06 (2.28%)

Hindustan Tin Works Ltd.

Engineering - Industrial Equipments

Rating :

42/99

BSE: 530315 | NSE: HINDTINWRK

Watchlist

NSE BSE

42.90

25-Sep-2020

Open
High
Low
Previous Close

42.75
43.50
40.15
40.80

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

85
3.30
57.00
23.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

44.61
6.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

140.26
1.40%
0.30

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.68
1.15
7.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.18
-0.35
2.44

PAT CAGR (%)

10 Years
5 Years
3 Years

-3.66
-1.62
3.92

P:E (Median)

8 Years
5 Years
3 Years

6.90
7.56
7.18

P:BV (Average)

8 Years
5 Years
3 Years

0.27
0.27
0.27

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.04
5.44
5.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 52.57 84.85 -38.04% 64.79 80.61 -19.63% 67.22 76.35 -11.96% 80.83 88.50 -8.67%
Expenses 48.54 79.52 -38.96% 61.25 75.73 -19.12% 62.73 69.75 -10.06% 73.79 81.32 -9.26%
EBITDA 4.03 5.33 -24.39% 3.53 4.88 -27.66% 4.48 6.60 -32.12% 7.05 7.18 -1.81%
EBIDTM 7.67% 6.29% 5.45% 6.06% 6.67% 8.64% 8.72% 8.12%
Other Income 0.77 1.50 -48.67% 0.13 1.45 -91.03% 1.55 1.14 35.96% 1.94 1.46 32.88%
Interest 2.15 2.62 -17.94% 2.15 2.45 -12.24% 2.11 2.74 -22.99% 2.72 2.64 3.03%
Depreciation 2.10 1.95 7.69% 2.33 1.90 22.63% 2.16 1.93 11.92% 2.13 1.92 10.94%
PBT 0.55 2.27 -75.77% -0.81 1.98 - 1.76 3.07 -42.67% 4.13 4.08 1.23%
Tax 0.13 0.95 -86.32% -1.11 0.58 - -0.01 1.23 - -0.09 1.77 -
PAT 0.42 1.32 -68.18% 0.30 1.40 -78.57% 1.77 1.84 -3.80% 4.23 2.31 83.12%
PATM 0.79% 1.55% 0.46% 1.74% 2.63% 2.41% 5.23% 2.61%
EPS 0.40 1.27 -68.50% 0.28 1.35 -79.26% 1.70 1.77 -3.95% 4.07 2.22 83.33%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 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

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 265.41 336.36 314.52 267.35 297.95 317.68 313.63 272.82 246.64 294.78 284.86 Net Sales Growth -19.65% 6.94% 17.64% -10.27% -6.21% 1.29% 14.96% 10.61% -16.33% 3.48% Cost Of Goods Sold 202.45 252.90 232.46 190.84 223.92 243.26 238.17 211.42 191.25 229.07 224.32 Gross Profit 62.96 83.46 82.05 76.51 74.04 74.43 75.46 61.40 55.39 65.71 60.54 GP Margin 23.72% 24.81% 26.09% 28.62% 24.85% 23.43% 24.06% 22.51% 22.46% 22.29% 21.25% Total Expenditure 246.31 310.67 292.15 244.58 273.67 291.53 287.58 250.22 227.37 266.20 258.70 Power & Fuel Cost - 7.91 6.55 6.28 7.06 7.86 8.44 6.53 6.37 4.09 2.77 % Of Sales - 2.35% 2.08% 2.35% 2.37% 2.47% 2.69% 2.39% 2.58% 1.39% 0.97% Employee Cost - 25.44 25.17 23.80 19.12 17.85 15.99 13.53 12.62 12.90 10.75 % Of Sales - 7.56% 8.00% 8.90% 6.42% 5.62% 5.10% 4.96% 5.12% 4.38% 3.77% Manufacturing Exp. - 10.82 9.54 9.36 9.02 9.24 10.04 7.68 6.94 8.15 14.38 % Of Sales - 3.22% 3.03% 3.50% 3.03% 2.91% 3.20% 2.82% 2.81% 2.76% 5.05% General & Admin Exp. - 5.06 5.82 5.79 6.37 6.14 6.23 5.00 4.63 5.07 4.56 % Of Sales - 1.50% 1.85% 2.17% 2.14% 1.93% 1.99% 1.83% 1.88% 1.72% 1.60% Selling & Distn. Exp. - 7.05 9.21 6.41 6.68 5.76 5.28 5.17 4.20 5.87 0.57 % Of Sales - 2.10% 2.93% 2.40% 2.24% 1.81% 1.68% 1.90% 1.70% 1.99% 0.20% Miscellaneous Exp. - 1.49 3.39 2.10 1.51 1.43 3.43 0.88 1.37 1.04 0.57 % Of Sales - 0.44% 1.08% 0.79% 0.51% 0.45% 1.09% 0.32% 0.56% 0.35% 0.47% EBITDA 19.09 25.69 22.37 22.77 24.28 26.15 26.05 22.60 19.27 28.58 26.16 EBITDA Margin 7.19% 7.64% 7.11% 8.52% 8.15% 8.23% 8.31% 8.28% 7.81% 9.70% 9.18% Other Income 4.39 5.46 8.22 4.48 2.75 4.79 2.47 2.68 2.56 1.86 3.29 Interest 9.13 10.82 9.73 8.96 9.48 10.45 10.34 10.05 9.14 9.14 8.00 Depreciation 8.72 7.63 7.93 7.96 7.86 7.29 4.71 4.19 4.34 4.16 3.72 PBT 5.63 12.69 12.93 10.33 9.69 13.20 13.48 11.03 8.35 17.14 17.73 Tax -1.08 4.80 5.91 3.30 4.84 4.64 5.07 3.68 2.66 5.86 6.27 Tax Rate -19.18% 37.83% 37.98% 31.95% 25.66% 35.15% 37.61% 33.36% 31.86% 34.19% 35.36% PAT 6.72 7.89 9.64 7.03 14.02 8.56 8.41 7.35 5.69 11.28 11.46 PAT before Minority Interest 6.72 7.89 9.64 7.03 14.02 8.56 8.41 7.35 5.69 11.28 11.46 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 2.53% 2.35% 3.06% 2.63% 4.71% 2.69% 2.68% 2.69% 2.31% 3.83% 4.02% PAT Growth -2.18% -18.15% 37.13% -49.86% 63.79% 1.78% 14.42% 29.17% -49.56% -1.57% EPS 6.46 7.59 9.27 6.76 13.48 8.23 8.09 7.07 5.47 10.85 11.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 144.49 137.81 129.13 122.01 109.24 104.00 96.57 89.83 84.98 75.40 Share Capital 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 Total Reserves 134.09 127.41 118.73 111.61 98.84 93.60 86.17 79.43 74.58 65.00 Non-Current Liabilities 26.30 25.95 26.30 35.85 32.45 23.27 17.30 19.66 22.58 73.93 Secured Loans 17.74 17.94 18.01 28.16 25.32 15.19 10.31 13.24 16.46 67.41 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.05 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 107.29 133.42 103.60 110.12 127.42 115.65 98.20 92.78 112.18 66.24 Trade Payables 16.35 30.25 32.36 26.40 41.84 40.26 33.79 41.77 53.00 59.89 Other Current Liabilities 25.20 19.37 18.58 15.97 12.21 10.75 12.45 9.96 12.23 4.04 Short Term Borrowings 65.50 82.65 52.30 66.29 71.81 63.63 51.32 40.16 44.68 0.00 Short Term Provisions 0.24 1.15 0.36 1.46 1.56 1.01 0.64 0.88 2.28 2.32 Total Liabilities 278.08 297.18 259.03 267.98 269.11 242.92 212.07 202.27 219.74 215.57 Net Block 77.83 79.32 82.41 85.06 71.25 68.49 63.40 61.72 59.32 50.35 Gross Block 160.37 155.87 151.76 147.18 127.02 115.23 106.38 101.17 94.48 81.65 Accumulated Depreciation 82.55 76.55 69.35 62.12 55.77 46.75 42.98 39.45 35.16 31.29 Non Current Assets 98.96 96.09 84.31 88.94 80.61 78.69 70.24 67.45 66.09 60.20 Capital Work in Progress 6.61 1.90 0.19 1.31 6.66 5.83 2.84 1.38 2.60 6.50 Non Current Investment 11.50 11.50 0.00 0.00 0.06 3.34 3.34 3.34 3.34 3.34 Long Term Loans & Adv. 1.14 1.18 1.68 2.57 2.64 1.02 0.66 1.01 0.82 0.00 Other Non Current Assets 1.88 2.19 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 179.12 201.09 174.71 179.04 188.49 164.23 141.83 134.81 153.65 155.38 Current Investments 0.00 0.00 0.00 0.00 3.29 0.00 0.00 0.00 0.00 0.00 Inventories 50.46 61.21 51.19 41.25 52.11 42.35 37.37 47.07 52.84 48.96 Sundry Debtors 101.35 102.63 91.69 101.00 102.28 90.95 78.24 57.86 69.91 72.40 Cash & Bank 6.43 5.87 7.62 13.39 11.91 9.65 3.70 4.30 4.94 7.45 Other Current Assets 20.88 19.95 3.20 2.42 18.92 21.27 22.53 25.57 25.96 26.56 Short Term Loans & Adv. 8.95 11.43 21.01 20.98 16.04 19.16 20.63 24.48 24.11 25.65 Net Current Assets 71.83 67.67 71.12 68.91 61.08 48.58 43.63 42.04 41.47 89.13 Total Assets 278.08 297.18 259.02 267.98 269.10 242.92 212.07 202.26 219.74 215.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 28.71 -6.24 34.85 12.72 5.05 22.42 6.05 21.19 16.26 24.81 PBT 12.69 15.56 10.33 18.86 13.20 13.48 11.03 8.35 17.14 17.73 Adjustment 17.20 18.53 15.88 5.54 14.61 12.41 11.42 11.33 11.99 11.73 Changes in Working Capital 4.47 -35.66 11.82 -7.19 -18.46 1.00 -13.29 4.94 -8.21 0.50 Cash after chg. in Working capital 34.36 -1.57 38.02 17.21 9.35 26.89 9.16 24.62 20.92 29.96 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.64 -4.66 -3.17 -4.49 -4.30 -4.48 -3.12 -3.42 -4.66 -5.15 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 -7.08 -13.74 -3.49 0.45 -10.98 -10.40 -4.48 -2.95 -7.90 -12.50 Net Fixed Assets -9.21 -5.82 -3.46 -14.81 -12.62 -11.84 -6.67 -5.47 -8.93 -12.05 Net Investments 0.00 -11.50 0.00 3.35 -0.01 0.00 0.00 0.00 0.00 0.00 Others 2.13 3.58 -0.03 11.91 1.65 1.44 2.19 2.52 1.03 -0.45 Cash from Financing Activity -21.15 19.97 -36.88 -11.69 8.18 -6.07 -2.18 -18.88 -10.87 -7.75 Net Cash Inflow / Outflow 0.48 0.00 -5.52 1.48 2.25 5.95 -0.60 -0.64 -2.51 4.55 Opening Cash & Equivalents 3.84 3.85 9.37 11.91 9.65 3.70 4.30 4.94 7.45 2.90 Closing Cash & Equivalent 4.32 3.84 3.85 13.39 11.91 9.65 3.70 4.30 4.94 7.45

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 138.93 132.51 124.17 117.32 105.04 100.01 92.86 86.38 81.72 72.50 ROA 2.74% 3.47% 2.67% 5.22% 3.34% 3.70% 3.55% 2.70% 5.18% 5.77% ROE 5.59% 7.22% 5.60% 12.13% 8.03% 8.38% 7.89% 6.51% 14.06% 16.18% ROCE 9.49% 11.03% 8.84% 12.88% 11.77% 13.43% 13.30% 11.49% 17.66% 18.63% Fixed Asset Turnover 2.13 2.08 1.94 2.35 2.83 3.07 2.84 2.68 3.55 3.94 Receivable days 110.68 110.86 120.97 115.36 102.88 90.76 84.38 88.91 83.16 84.64 Inventory Days 60.59 64.13 58.04 52.98 50.29 42.77 52.35 69.52 59.49 48.65 Payable days 27.37 39.45 30.11 11.33 14.54 27.13 34.68 23.41 22.89 22.79 Cash Conversion Cycle 143.89 135.54 148.90 157.01 138.64 106.40 102.05 135.02 119.76 110.50 Total Debt/Equity 0.71 0.81 0.62 0.86 0.95 0.81 0.72 0.68 0.81 0.91 Interest Cover 2.17 2.60 2.15 2.99 2.26 2.30 2.10 1.91 2.88 3.21

Top Investors:

united india insurance company limited

general insurance corporation of india

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