Nifty

:

11513.90

Sensex

:

39052.06

49.90 (0.44%)
453.07 (1.17%)

Login

Nifty
Sensex

:
:

11513.90
39052.06

49.90 (0.44%)
453.07 (1.17%)

Hindustan Tin Works Ltd.

Engineering - Industrial Equipments

Rating :

42/99

BSE: 530315 | NSE: HINDTINWRK

Watchlist

NSE BSE

50.00

17-Oct-2019

Open
High
Low
Previous Close

49.00
51.40
48.75
49.00

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

79
4.57
76.50
42.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

50.96
7.41
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

146.61
2.04%
0.35

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

7.85
7.96
8.34

P:BV (Average)

8 Years
5 Years
3 Years

0.55
0.56
0.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.07
5.48
5.50

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 84.85 90.89 -6.65% 80.61 77.76 3.67% 76.35 77.56 -1.56% 88.50 73.71 20.07%
Expenses 79.52 83.87 -5.19% 75.73 77.74 -2.59% 69.75 68.39 1.99% 81.32 66.47 22.34%
EBITDA 5.33 7.02 -24.07% 4.88 0.02 24,300.00% 6.60 9.17 -28.03% 7.18 7.23 -0.69%
EBIDTM 6.29% 7.73% 6.06% 0.02% 8.64% 11.82% 8.12% 9.82%
Other Income 1.50 1.41 6.38% 1.45 6.16 -76.46% 1.14 0.95 20.00% 1.46 0.70 108.57%
Interest 2.62 2.99 -12.37% 2.45 2.48 -1.21% 2.74 2.38 15.13% 2.64 2.75 -4.00%
Depreciation 1.95 1.89 3.17% 1.90 2.01 -5.47% 1.93 2.01 -3.98% 1.92 1.98 -3.03%
PBT 2.27 3.56 -36.24% 1.98 1.68 17.86% 3.07 8.36 -63.28% 4.08 3.21 27.10%
Tax 0.95 1.22 -22.13% 0.58 0.60 -3.33% 1.23 3.20 -61.56% 1.77 1.22 45.08%
PAT 1.32 2.34 -43.59% 1.40 1.08 29.63% 1.84 5.16 -64.34% 2.31 1.99 16.08%
PATM 1.55% 2.57% 1.74% 1.39% 2.41% 6.65% 2.61% 2.70%
EPS 1.27 2.25 -43.56% 1.35 1.04 29.81% 1.77 4.96 -64.31% 2.22 1.91 16.23%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

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 330.31 336.36 314.52 267.35 297.95 317.68 313.63 272.82 246.64 294.78 284.86 Net Sales Growth 3.25% 6.94% 17.64% -10.27% -6.21% 1.29% 14.96% 10.61% -16.33% 3.48% Cost Of Goods Sold 257.72 252.90 232.46 190.84 223.92 243.26 238.17 211.42 191.25 229.07 224.32 Gross Profit 72.59 83.46 82.05 76.51 74.04 74.43 75.46 61.40 55.39 65.71 60.54 GP Margin 21.98% 24.81% 26.09% 28.62% 24.85% 23.43% 24.06% 22.51% 22.46% 22.29% 21.25% Total Expenditure 306.32 310.67 292.15 244.58 273.67 291.53 287.58 250.22 227.37 266.20 258.70 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 23.99 25.69 22.37 22.77 24.28 26.15 26.05 22.60 19.27 28.58 26.16 EBITDA Margin 7.26% 7.64% 7.11% 8.52% 8.15% 8.23% 8.31% 8.28% 7.81% 9.70% 9.18% Other Income 5.55 5.46 8.22 4.48 2.75 4.79 2.47 2.68 2.56 1.86 3.29 Interest 10.45 10.82 9.73 8.96 9.48 10.45 10.34 10.05 9.14 9.14 8.00 Depreciation 7.70 7.63 7.93 7.96 7.86 7.29 4.71 4.19 4.34 4.16 3.72 PBT 11.40 12.69 12.93 10.33 9.69 13.20 13.48 11.03 8.35 17.14 17.73 Tax 4.53 4.80 5.91 3.30 4.84 4.64 5.07 3.68 2.66 5.86 6.27 Tax Rate 39.74% 37.83% 37.98% 31.95% 25.66% 35.15% 37.61% 33.36% 31.86% 34.19% 35.36% PAT 6.87 7.89 9.64 7.03 14.02 8.56 8.41 7.35 5.69 11.28 11.46 PAT before Minority Interest 6.87 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 2.08% 2.35% 3.06% 2.63% 4.71% 2.69% 2.68% 2.69% 2.31% 3.83% 4.02% PAT Growth -35.00% -18.15% 37.13% -49.86% 63.79% 1.78% 14.42% 29.17% -49.56% -1.57% Unadjusted EPS 6.61 7.63 9.55 6.85 13.48 8.23 8.09 7.07 5.47 10.84 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 5.21 3.20 2.42 18.92 21.27 22.53 25.57 25.96 26.56 Short Term Loans & Adv. 8.95 26.16 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:

Hind Tin Works - Quarterly Results
13th Aug 2019, 18:04 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.

Feedback