Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

Hindustan Adhesives Ltd.

Plastic Products

Rating :

51/99

BSE: 514428 | NSE: Not Listed

Watchlist

NSE BSE

305.95

12-Dec-2025

Open
High
Low
Previous Close

301.05
318.9
300
300.45

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

1395
428243
318.9
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

156.53
9.02
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

255.07
N/A
1.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.97
5.92
-3.96

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.58
9.93
11.21

PAT CAGR (%)

10 Years
5 Years
3 Years

24.21
11.96
46.85

P:E (Median)

8 Years
5 Years
3 Years

12.58
21.03
14.25

P:BV (Average)

8 Years
5 Years
3 Years

0.93
1.14
1.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.94
10.86
8.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 65.87 84.44 -21.99% 66.39 64.06 3.64% 63.77 71.61 -10.95% 72.55 70.34 3.14%
Expenses 54.77 74.42 -26.40% 57.72 58.98 -2.14% 53.46 63.96 -16.42% 63.74 60.72 4.97%
EBITDA 11.10 10.02 10.78% 8.67 5.08 70.67% 10.31 7.65 34.77% 8.81 9.62 -8.42%
EBIDTM 16.85% 11.87% 13.06% 7.93% 16.17% 10.68% 12.14% 13.68%
Other Income 1.18 0.87 35.63% 0.83 1.12 -25.89% 1.09 0.33 230.30% 1.43 0.82 74.39%
Interest 1.43 1.48 -3.38% 1.89 1.19 58.82% 1.91 1.31 45.80% 1.57 1.18 33.05%
Depreciation 2.49 2.22 12.16% 2.48 2.17 14.29% 4.25 2.49 70.68% 2.48 2.12 16.98%
PBT 8.36 7.19 16.27% 5.13 2.84 80.63% 5.24 4.18 25.36% 6.19 7.14 -13.31%
Tax 1.84 1.82 1.10% 1.38 0.71 94.37% 1.94 0.42 361.90% 1.60 2.59 -38.22%
PAT 6.52 5.37 21.42% 3.75 2.13 76.06% 3.30 3.76 -12.23% 4.59 4.55 0.88%
PATM 9.90% 6.36% 5.65% 3.33% 5.17% 5.25% 6.33% 6.47%
EPS 12.78 10.53 21.37% 7.35 4.18 75.84% 6.47 7.37 -12.21% 9.00 8.92 0.90%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 64.65 84.44 -23.44% 66.39 64.06 3.64% 63.77 71.61 -10.95% 72.55 70.34 3.14%
Expenses 54.29 74.42 -27.05% 57.72 58.98 -2.14% 53.46 63.96 -16.42% 63.74 60.72 4.97%
EBITDA 10.36 10.02 3.39% 8.67 5.08 70.67% 10.31 7.65 34.77% 8.81 9.62 -8.42%
EBIDTM 16.02% 11.87% 13.06% 7.93% 16.17% 10.68% 12.14% 13.68%
Other Income 1.17 0.87 34.48% 0.83 1.12 -25.89% 1.09 0.33 230.30% 1.43 0.82 74.39%
Interest 1.43 1.48 -3.38% 1.89 1.19 58.82% 1.91 1.31 45.80% 1.57 1.18 33.05%
Depreciation 2.55 2.22 14.86% 2.48 2.17 14.29% 4.25 2.49 70.68% 2.48 2.12 16.98%
PBT 7.55 7.19 5.01% 5.12 2.84 80.28% 5.24 4.18 25.36% 6.19 7.14 -13.31%
Tax 1.84 1.82 1.10% 1.37 0.71 92.96% 1.94 0.42 361.90% 1.60 2.59 -38.22%
PAT 5.71 5.37 6.33% 3.75 2.13 76.06% 3.30 3.76 -12.23% 4.59 4.55 0.88%
PATM 8.83% 6.36% 5.65% 3.33% 5.17% 5.25% 6.33% 6.47%
EPS 11.15 10.49 6.29% 7.32 4.16 75.96% 6.45 7.34 -12.13% 8.96 8.89 0.79%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 268.58 284.82 304.16 321.54 449.08 213.65 153.03 138.62 75.53 74.12 69.17 Net Sales Growth -7.53% -6.36% -5.41% -28.40% 110.19% 39.61% 10.40% 83.53% 1.90% 7.16% Cost Of Goods Sold 149.35 162.49 190.29 216.60 317.86 136.91 97.05 89.19 41.06 37.51 36.22 Gross Profit 119.23 122.33 113.87 104.94 131.21 76.74 55.99 49.44 34.47 36.61 32.95 GP Margin 44.39% 42.95% 37.44% 32.64% 29.22% 35.92% 36.59% 35.67% 45.64% 49.39% 47.64% Total Expenditure 229.69 250.60 271.32 301.42 415.99 192.33 140.70 127.57 67.45 63.37 59.47 Power & Fuel Cost - 13.14 11.82 12.98 11.08 8.14 7.44 7.95 6.20 5.17 4.98 % Of Sales - 4.61% 3.89% 4.04% 2.47% 3.81% 4.86% 5.74% 8.21% 6.98% 7.20% Employee Cost - 23.54 19.85 19.72 18.03 12.55 11.55 9.90 7.16 6.33 5.58 % Of Sales - 8.26% 6.53% 6.13% 4.01% 5.87% 7.55% 7.14% 9.48% 8.54% 8.07% Manufacturing Exp. - 7.98 7.58 6.91 8.24 4.93 3.88 7.87 5.58 6.73 5.73 % Of Sales - 2.80% 2.49% 2.15% 1.83% 2.31% 2.54% 5.68% 7.39% 9.08% 8.28% General & Admin Exp. - 23.00 23.72 23.26 25.28 14.71 11.76 4.63 3.71 4.17 3.73 % Of Sales - 8.08% 7.80% 7.23% 5.63% 6.89% 7.68% 3.34% 4.91% 5.63% 5.39% Selling & Distn. Exp. - 20.13 16.66 21.00 35.27 14.52 8.77 8.01 3.56 3.33 2.86 % Of Sales - 7.07% 5.48% 6.53% 7.85% 6.80% 5.73% 5.78% 4.71% 4.49% 4.13% Miscellaneous Exp. - 0.32 1.39 0.96 0.23 0.56 0.26 0.01 0.18 0.13 2.86 % Of Sales - 0.11% 0.46% 0.30% 0.05% 0.26% 0.17% 0.01% 0.24% 0.18% 0.53% EBITDA 38.89 34.22 32.84 20.12 33.09 21.32 12.33 11.05 8.08 10.75 9.70 EBITDA Margin 14.48% 12.01% 10.80% 6.26% 7.37% 9.98% 8.06% 7.97% 10.70% 14.50% 14.02% Other Income 4.53 4.51 3.00 3.49 4.32 6.67 5.69 3.76 1.03 0.94 0.09 Interest 6.80 6.15 5.26 6.80 8.35 6.07 5.40 5.49 2.63 2.90 3.41 Depreciation 11.70 11.12 8.74 10.98 10.93 8.26 6.88 5.77 3.12 3.43 3.14 PBT 24.92 21.46 21.85 5.83 18.13 13.67 5.74 3.55 3.36 5.36 3.25 Tax 6.76 6.07 5.44 0.96 5.61 4.92 -0.84 1.18 0.87 0.45 1.13 Tax Rate 27.13% 28.29% 24.90% 16.47% 30.94% 35.99% -14.63% 33.24% 25.89% 8.40% 34.77% PAT 18.16 15.39 16.41 4.86 12.52 8.75 6.58 2.37 2.49 4.91 2.12 PAT before Minority Interest 18.16 15.39 16.41 4.86 12.52 8.75 6.58 2.37 2.49 4.91 2.12 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 6.76% 5.40% 5.40% 1.51% 2.79% 4.10% 4.30% 1.71% 3.30% 6.62% 3.06% PAT Growth 14.86% -6.22% 237.65% -61.18% 43.09% 32.98% 177.64% -4.82% -49.29% 131.60% EPS 35.61 30.18 32.18 9.53 24.55 17.16 12.90 4.65 4.88 9.63 4.16

Description TTM Mar 25 Mar 24 Mar 23 Mar 17 Mar 16
Net Sales 267.36 284.82 304.16 321.54 76.20 70.57 Net Sales Growth -7.95% -6.36% -5.41% 321.97% 7.98% Cost Of Goods Sold 147.95 162.49 190.29 216.60 37.52 36.23 Gross Profit 119.41 122.33 113.87 104.94 38.69 34.34 GP Margin 44.66% 42.95% 37.44% 32.64% 50.77% 48.66% Total Expenditure 229.21 250.60 271.32 301.42 64.95 60.99 Power & Fuel Cost - 13.14 11.82 12.98 5.27 5.08 % Of Sales - 4.61% 3.89% 4.04% 6.92% 7.20% Employee Cost - 23.54 19.85 19.72 6.94 6.04 % Of Sales - 8.26% 6.53% 6.13% 9.11% 8.56% Manufacturing Exp. - 7.98 7.58 6.91 6.74 5.75 % Of Sales - 2.80% 2.49% 2.15% 8.85% 8.15% General & Admin Exp. - 23.00 23.72 23.26 5.04 4.54 % Of Sales - 8.08% 7.80% 7.23% 6.61% 6.43% Selling & Distn. Exp. - 20.13 16.66 21.00 3.32 2.96 % Of Sales - 7.07% 5.48% 6.53% 4.36% 4.19% Miscellaneous Exp. - 0.32 1.39 0.96 0.13 0.39 % Of Sales - 0.11% 0.46% 0.30% 0.17% 0.55% EBITDA 38.15 34.22 32.84 20.12 11.25 9.58 EBITDA Margin 14.27% 12.01% 10.80% 6.26% 14.76% 13.58% Other Income 4.52 4.51 3.00 3.49 0.51 0.09 Interest 6.80 6.15 5.26 6.80 2.93 3.44 Depreciation 11.76 11.12 8.74 10.98 3.61 3.34 PBT 24.10 21.46 21.85 5.83 5.22 2.89 Tax 6.75 6.07 5.44 0.96 0.45 1.13 Tax Rate 28.01% 28.29% 24.90% 16.47% 8.62% 39.10% PAT 17.35 15.39 16.41 4.86 4.77 1.76 PAT before Minority Interest 17.35 15.39 16.41 4.86 4.77 1.76 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.49% 5.40% 5.40% 1.51% 6.26% 2.49% PAT Growth 9.74% -6.22% 237.65% 1.89% 171.02% EPS 34.02 30.18 32.18 9.53 9.35 3.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 91.92 75.88 59.72 54.84 43.28 34.63 29.31 26.76 24.26 19.60 Share Capital 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 Total Reserves 86.80 70.76 54.61 49.73 38.17 29.52 24.20 21.64 19.14 14.49 Non-Current Liabilities 27.81 13.33 24.16 38.13 51.56 48.02 33.36 32.67 6.26 6.38 Secured Loans 20.94 8.63 18.85 32.31 37.83 32.98 18.60 18.14 2.85 3.45 Unsecured Loans 0.39 0.50 0.29 0.00 8.35 11.40 10.36 11.89 0.45 0.00 Long Term Provisions 1.90 1.67 1.62 1.51 1.53 1.37 1.28 1.28 1.12 0.94 Current Liabilities 118.83 97.24 86.03 112.56 71.22 44.53 48.73 37.31 28.59 27.61 Trade Payables 37.24 24.74 24.94 41.27 20.50 10.95 19.76 13.93 8.15 7.17 Other Current Liabilities 12.48 14.39 11.55 18.10 9.53 5.20 3.53 3.18 1.69 4.24 Short Term Borrowings 62.76 51.27 47.26 48.15 37.44 25.89 24.63 19.17 17.57 14.75 Short Term Provisions 6.36 6.83 2.28 5.05 3.75 2.49 0.81 1.03 1.18 1.45 Total Liabilities 238.56 186.45 169.91 205.53 166.06 127.18 111.40 96.74 59.11 53.59 Net Block 70.33 72.26 76.86 80.08 76.16 61.55 55.80 20.51 22.52 22.15 Gross Block 140.64 150.09 146.36 138.80 123.99 103.85 91.21 57.82 57.28 53.60 Accumulated Depreciation 70.30 77.83 69.49 58.73 47.83 42.29 35.41 37.31 34.76 31.45 Non Current Assets 116.68 91.52 83.66 86.92 83.75 75.49 58.61 54.66 26.97 25.28 Capital Work in Progress 22.92 0.00 0.26 0.00 0.00 10.91 0.34 31.59 1.06 0.00 Non Current Investment 20.47 15.15 3.42 1.67 1.33 1.33 1.38 1.52 2.32 2.14 Long Term Loans & Adv. 2.96 4.11 2.88 4.93 5.94 1.70 1.08 1.04 1.07 0.99 Other Non Current Assets 0.00 0.00 0.24 0.24 0.32 0.00 0.00 0.00 0.00 0.00 Current Assets 121.87 94.93 86.24 118.61 82.31 51.70 52.80 42.08 32.14 28.31 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 62.60 37.54 51.22 49.08 25.48 20.04 21.82 18.54 12.30 12.51 Sundry Debtors 27.27 39.88 25.91 47.34 32.17 17.87 22.44 15.46 14.17 11.65 Cash & Bank 1.68 2.26 1.19 3.44 3.89 1.43 2.40 1.53 1.00 1.63 Other Current Assets 30.33 0.97 0.70 3.63 20.77 12.36 6.15 6.55 4.67 2.51 Short Term Loans & Adv. 27.32 14.28 7.22 15.12 13.91 8.93 3.50 6.24 4.30 2.27 Net Current Assets 3.04 -2.31 0.22 6.05 11.09 7.16 4.07 4.77 3.55 0.70 Total Assets 238.55 186.45 169.90 205.53 166.06 127.19 111.41 96.74 59.11 53.59

Description Mar 25 Mar 24 Mar 23 Mar 17 Mar 16
Shareholder's Funds 91.72 75.69 59.72 24.00 19.43 Share Capital 5.12 5.12 5.12 5.12 5.12 Total Reserves 86.61 70.57 54.60 18.88 14.31 Non-Current Liabilities 46.26 21.68 24.16 5.90 6.48 Secured Loans 37.33 16.98 18.85 2.86 3.45 Unsecured Loans 2.44 0.50 0.29 0.60 0.10 Long Term Provisions 1.90 1.67 1.62 1.12 0.94 Current Liabilities 121.32 97.68 86.02 29.30 27.89 Trade Payables 38.78 24.85 24.94 8.82 7.26 Other Current Liabilities 10.36 14.73 11.55 4.28 4.43 Short Term Borrowings 65.81 51.27 47.26 15.03 14.75 Short Term Provisions 6.36 6.83 2.28 1.17 1.45 Total Liabilities 258.68 195.05 169.90 59.40 54.05 Net Block 70.79 72.72 76.86 23.22 23.02 Gross Block 141.09 150.55 146.36 58.40 54.69 Accumulated Depreciation 70.30 77.83 69.49 35.18 31.68 Non Current Assets 136.94 99.90 83.66 29.08 25.66 Capital Work in Progress 58.67 6.33 0.26 1.06 0.00 Non Current Investment 3.12 2.39 3.42 1.68 1.50 Long Term Loans & Adv. 3.24 18.47 2.88 3.12 1.14 Other Non Current Assets 1.12 0.00 0.24 0.00 0.00 Current Assets 121.73 95.14 86.24 30.32 28.39 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 66.00 37.54 51.22 12.31 12.51 Sundry Debtors 27.27 39.88 25.91 14.19 11.65 Cash & Bank 6.20 2.27 1.19 1.04 1.69 Other Current Assets 22.26 0.97 0.70 0.36 2.53 Short Term Loans & Adv. 19.05 14.48 7.22 2.43 2.29 Net Current Assets 0.42 -2.54 0.22 1.02 0.50 Total Assets 258.67 195.04 169.90 59.40 54.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 15.17 26.72 26.98 24.83 6.02 10.04 11.31 5.39 7.18 8.21 PBT 21.46 21.85 5.83 18.13 13.67 5.74 3.55 3.36 5.36 3.25 Adjustment 15.47 12.94 16.44 18.09 13.37 11.58 10.40 5.13 6.04 6.71 Changes in Working Capital -16.10 -0.88 7.21 -5.24 -18.41 -5.70 -2.31 -2.42 -2.75 -0.93 Cash after chg. in Working capital 20.83 33.91 29.47 30.97 8.63 11.61 11.64 6.07 8.65 9.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.66 -7.20 -2.49 -6.14 -2.61 -1.57 -0.34 -0.68 -1.47 -0.82 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 -37.30 -15.25 -9.61 -15.00 -11.83 -22.96 -9.89 -30.75 -4.92 -3.07 Net Fixed Assets -13.47 -3.47 -7.82 -14.81 -9.23 -23.21 -2.14 -31.07 -4.74 -1.21 Net Investments -5.32 -11.73 -1.75 -0.34 0.00 0.05 0.14 0.80 -0.18 -1.79 Others -18.51 -0.05 -0.04 0.15 -2.60 0.20 -7.89 -0.48 0.00 -0.07 Cash from Financing Activity 21.56 -10.40 -19.62 -10.27 8.27 11.95 -0.54 25.89 -2.89 -5.10 Net Cash Inflow / Outflow -0.58 1.07 -2.25 -0.44 2.46 -0.97 0.87 0.53 -0.63 0.04 Opening Cash & Equivalents 2.26 1.19 3.44 3.89 1.43 2.40 1.53 1.00 1.63 1.60 Closing Cash & Equivalent 1.68 2.26 1.19 3.44 3.89 1.43 2.40 1.53 1.00 1.63

Description Mar 25 Mar 24 Mar 23 Mar 17 Mar 16
Cash From Operating Activity 18.36 12.59 26.98 7.69 8.18 PBT 21.46 21.85 5.83 5.22 2.89 Adjustment 15.51 12.94 16.44 6.79 6.95 Changes in Working Capital -14.32 -15.00 7.21 -2.85 -0.81 Cash after chg. in Working capital 22.66 19.79 29.47 9.16 9.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.30 -7.20 -2.49 -1.47 -0.85 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -49.13 -9.27 -9.61 -5.04 -3.16 Net Fixed Assets -13.47 -3.47 -88.28 -4.74 Net Investments -5.32 -11.73 -1.10 -0.18 Others -30.34 5.93 79.77 -0.12 Cash from Financing Activity 34.71 -2.24 -19.62 -3.30 -4.94 Net Cash Inflow / Outflow 3.93 1.08 -2.25 -0.65 0.09 Opening Cash & Equivalents 2.27 1.19 3.44 1.69 1.60 Closing Cash & Equivalent 6.20 2.27 1.19 1.04 1.69

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 179.65 148.31 116.73 107.19 84.60 67.69 57.29 52.27 47.38 38.32 ROA 7.24% 9.21% 2.59% 6.74% 5.97% 5.52% 2.28% 3.20% 8.71% 3.88% ROE 18.34% 24.20% 8.49% 25.52% 22.46% 20.58% 8.46% 9.76% 22.39% 11.44% ROCE 17.68% 20.67% 9.66% 20.19% 17.03% 11.86% 11.38% 9.89% 19.32% 16.58% Fixed Asset Turnover 1.96 2.05 2.26 3.42 1.88 1.57 1.86 1.39 1.48 1.44 Receivable days 43.02 39.48 41.58 32.31 42.74 48.07 49.89 67.57 57.46 59.22 Inventory Days 64.17 53.26 56.93 30.30 38.88 49.92 53.13 70.33 55.21 59.28 Payable days 69.61 47.64 55.78 35.47 41.93 40.97 47.05 58.13 43.77 51.69 Cash Conversion Cycle 37.58 45.09 42.72 27.14 39.69 57.02 55.98 79.77 68.90 66.81 Total Debt/Equity 0.91 0.80 1.11 1.47 1.93 2.03 1.83 1.84 0.86 1.06 Interest Cover 4.49 5.15 1.86 3.17 3.25 2.06 1.65 2.28 2.85 1.95

Description Mar 25 Mar 24 Mar 23 Mar 17 Mar 16
Book Value (Rs.) 179.27 147.93 116.73 46.90 37.97 ROA 6.78% 8.99% 4.24% 8.42% 3.25% ROE 18.39% 24.23% 11.61% 21.99% 9.04% ROCE 16.16% 20.04% 14.75% 19.11% 15.71% Fixed Asset Turnover 1.95 2.05 3.14 1.49 1.42 Receivable days 43.02 39.48 22.76 56.07 54.59 Inventory Days 66.35 53.26 36.06 53.86 58.63 Payable days 71.47 47.74 28.44 45.29 43.85 Cash Conversion Cycle 37.91 44.99 30.38 64.65 69.36 Total Debt/Equity 1.15 0.91 1.11 0.88 1.07 Interest Cover 4.49 5.15 1.86 2.78 1.84

Top Investors:

investor education and protection fund authority ministry of corporate affairs

saphire hospitality management pvt limited

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