Nifty

:

23250.10

Sensex

:

76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

Login

Nifty
Sensex

:
:

23250.10
76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

Hindustan Tin Works Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 530315 | NSE: HINDTINWRK

Watchlist

NSE BSE

176.55

06-Feb-2025

Open
High
Low
Previous Close

183.00
183.90
175.00
178.70

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

3458
6.15
239.00
132.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

155.68
13.24
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

230.11
0.80%
0.74

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.82
7.09
0.83

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.97
7.16
-2.06

PAT CAGR (%)

10 Years
5 Years
3 Years

7.13
17.49
3.91

P:E (Median)

8 Years
5 Years
3 Years

7.49
7.02
8.85

P:BV (Average)

8 Years
5 Years
3 Years

0.63
0.64
0.74

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.51
5.55
6.11

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 88.76 98.04 -9.47% 109.68 116.30 -5.69% 106.89 117.25 -8.84% 87.77 81.05 8.29%
Expenses 82.72 88.09 -6.10% 101.48 106.16 -4.41% 102.04 108.65 -6.08% 87.63 75.96 15.36%
EBITDA 6.04 9.94 -39.24% 8.21 10.14 -19.03% 4.85 8.59 -43.54% 0.14 5.09 -97.25%
EBIDTM 6.80% 10.14% 7.48% 8.72% 4.54% 7.33% 0.16% 6.28%
Other Income 1.16 0.95 22.11% 0.99 2.02 -50.99% 1.51 0.89 69.66% 6.15 1.59 286.79%
Interest 1.41 1.64 -14.02% 1.58 1.56 1.28% 2.07 2.05 0.98% 2.20 1.45 51.72%
Depreciation 2.10 2.10 0.00% 2.06 2.02 1.98% 2.01 2.06 -2.43% 2.16 2.09 3.35%
PBT 3.68 7.15 -48.53% 5.56 8.58 -35.20% 2.28 5.37 -57.54% 1.94 3.14 -38.22%
Tax 0.61 1.83 -66.67% 1.43 2.14 -33.18% 0.64 3.12 -79.49% -1.09 -0.86 -
PAT 3.07 5.32 -42.29% 4.13 6.44 -35.87% 1.64 2.25 -27.11% 3.02 4.00 -24.50%
PATM 3.46% 5.43% 3.76% 5.54% 1.54% 1.92% 3.45% 4.94%
EPS 2.95 5.12 -42.38% 3.97 6.19 -35.86% 1.58 2.16 -26.85% 2.91 3.85 -24.42%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 393.10 419.35 464.62 409.02 325.91 297.68 336.36 314.52 267.35 297.95 317.68 Net Sales Growth -4.74% -9.74% 13.59% 25.50% 9.48% -11.50% 6.94% 17.64% -10.27% -6.21% Cost Of Goods Sold 294.11 298.23 354.49 303.72 233.56 223.48 252.90 232.46 190.84 223.92 243.26 Gross Profit 98.99 121.13 110.13 105.30 92.35 74.20 83.46 82.05 76.51 74.04 74.43 GP Margin 25.18% 28.89% 23.70% 25.74% 28.34% 24.93% 24.81% 26.09% 28.62% 24.85% 23.43% Total Expenditure 373.87 390.54 433.20 377.05 293.84 277.29 310.67 292.15 244.58 273.67 291.53 Power & Fuel Cost - 11.15 10.52 8.45 7.31 7.29 7.91 6.55 6.28 7.06 7.86 % Of Sales - 2.66% 2.26% 2.07% 2.24% 2.45% 2.35% 2.08% 2.35% 2.37% 2.47% Employee Cost - 36.19 33.18 29.36 25.27 25.84 25.44 25.17 23.80 19.12 17.85 % Of Sales - 8.63% 7.14% 7.18% 7.75% 8.68% 7.56% 8.00% 8.90% 6.42% 5.62% Manufacturing Exp. - 22.11 23.80 23.92 17.77 9.60 10.82 9.54 9.36 9.02 9.24 % Of Sales - 5.27% 5.12% 5.85% 5.45% 3.22% 3.22% 3.03% 3.50% 3.03% 2.91% General & Admin Exp. - 6.50 5.02 3.86 3.51 3.84 5.06 5.82 5.79 6.37 6.14 % Of Sales - 1.55% 1.08% 0.94% 1.08% 1.29% 1.50% 1.85% 2.17% 2.14% 1.93% Selling & Distn. Exp. - 0.83 0.79 0.37 0.13 5.80 7.05 9.21 6.41 6.68 5.76 % Of Sales - 0.20% 0.17% 0.09% 0.04% 1.95% 2.10% 2.93% 2.40% 2.24% 1.81% Miscellaneous Exp. - 15.53 5.40 7.38 6.29 1.43 1.49 3.39 2.10 1.51 5.76 % Of Sales - 3.70% 1.16% 1.80% 1.93% 0.48% 0.44% 1.08% 0.79% 0.51% 0.45% EBITDA 19.24 28.81 31.42 31.97 32.07 20.39 25.69 22.37 22.77 24.28 26.15 EBITDA Margin 4.89% 6.87% 6.76% 7.82% 9.84% 6.85% 7.64% 7.11% 8.52% 8.15% 8.23% Other Income 9.81 10.01 7.50 4.86 4.91 5.12 5.46 8.22 4.48 2.75 4.79 Interest 7.26 7.45 7.87 8.02 8.95 9.59 10.82 9.73 8.96 9.48 10.45 Depreciation 8.33 8.34 8.19 7.86 8.40 8.57 7.63 7.93 7.96 7.86 7.29 PBT 13.46 23.04 22.86 20.94 19.63 7.35 12.69 12.93 10.33 9.69 13.20 Tax 1.59 6.00 6.37 5.76 5.04 -0.26 4.80 5.91 3.30 4.84 4.64 Tax Rate 11.81% 26.04% 27.87% 27.51% 25.67% -3.54% 37.83% 37.98% 31.95% 25.66% 35.15% PAT 11.86 17.04 16.50 15.19 14.59 7.61 7.89 9.64 7.03 14.02 8.56 PAT before Minority Interest 11.86 17.04 16.50 15.19 14.59 7.61 7.89 9.64 7.03 14.02 8.56 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 3.02% 4.06% 3.55% 3.71% 4.48% 2.56% 2.35% 3.06% 2.63% 4.71% 2.69% PAT Growth -34.15% 3.27% 8.62% 4.11% 91.72% -3.55% -18.15% 37.13% -49.86% 63.79% EPS 11.40 16.38 15.87 14.61 14.03 7.32 7.59 9.27 6.76 13.48 8.23

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 204.90 189.22 178.73 165.10 150.74 144.49 137.81 129.13 122.01 109.24 Share Capital 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 Total Reserves 194.50 178.82 168.33 154.70 140.34 134.09 127.41 118.73 111.61 98.84 Non-Current Liabilities 34.33 29.24 23.02 24.49 27.06 26.30 25.95 26.30 35.85 32.45 Secured Loans 30.75 25.53 15.56 15.71 19.14 17.74 17.94 18.01 28.16 25.32 Unsecured Loans 0.00 0.00 2.18 2.23 0.00 0.00 0.00 0.00 0.00 0.00 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 76.90 69.66 108.00 106.98 85.47 107.29 133.42 103.60 110.12 127.42 Trade Payables 15.71 13.62 31.05 27.36 31.85 16.35 30.25 32.36 26.40 41.84 Other Current Liabilities 19.74 17.11 20.61 16.20 11.96 25.20 19.37 18.58 15.97 12.21 Short Term Borrowings 40.30 38.06 55.65 63.42 41.03 65.50 82.65 52.30 66.29 71.81 Short Term Provisions 1.15 0.87 0.69 0.00 0.63 0.24 1.15 0.36 1.46 1.56 Total Liabilities 316.13 288.12 309.75 296.57 263.27 278.08 297.18 259.03 267.98 269.11 Net Block 100.67 92.48 75.53 75.31 80.91 77.83 79.32 82.41 85.06 71.25 Gross Block 216.09 200.85 178.31 172.98 171.44 160.37 155.87 151.76 147.18 127.02 Accumulated Depreciation 115.42 108.37 102.78 97.67 90.53 82.54 76.55 69.35 62.12 55.77 Non Current Assets 117.50 102.32 97.40 92.47 96.09 98.96 96.09 84.31 88.94 80.61 Capital Work in Progress 8.28 1.51 4.52 2.14 2.03 6.61 1.90 0.19 1.31 6.66 Non Current Investment 5.23 5.16 11.47 11.50 11.50 11.50 11.50 0.00 0.00 0.06 Long Term Loans & Adv. 3.22 3.07 3.59 1.35 1.63 1.14 1.18 1.68 2.57 2.64 Other Non Current Assets 0.10 0.10 2.29 2.17 0.02 1.88 2.19 0.03 0.00 0.00 Current Assets 198.64 185.79 212.35 204.10 167.18 179.12 201.09 174.71 179.04 188.49 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.29 Inventories 78.16 59.08 77.29 63.95 38.53 50.46 61.21 51.19 41.25 52.11 Sundry Debtors 102.17 109.83 107.37 111.27 104.50 101.35 102.63 91.69 101.00 102.28 Cash & Bank 2.61 4.41 5.40 3.63 4.81 6.43 5.87 7.62 13.39 11.91 Other Current Assets 15.70 1.13 1.74 5.81 19.34 20.88 31.38 24.21 23.40 18.92 Short Term Loans & Adv. 13.88 11.34 20.56 19.44 9.89 8.95 11.43 21.01 20.98 16.04 Net Current Assets 121.73 116.13 104.35 97.12 81.72 71.83 67.67 71.12 68.91 61.08 Total Assets 316.14 288.11 309.75 296.57 263.27 278.08 297.18 259.02 267.98 269.10

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 18.59 35.64 25.61 -11.94 49.97 28.71 -6.24 34.85 12.72 5.05 PBT 23.04 22.86 20.94 19.63 7.35 12.69 15.56 10.33 18.86 13.20 Adjustment 22.93 16.51 19.20 21.04 17.20 17.20 18.53 15.88 5.54 14.61 Changes in Working Capital -21.25 3.60 -8.26 -47.44 28.52 4.47 -35.66 11.82 -7.19 -18.46 Cash after chg. in Working capital 24.72 42.97 31.88 -6.77 53.07 34.36 -1.57 38.02 17.21 9.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.13 -7.33 -6.27 -5.17 -3.10 -5.64 -4.66 -3.17 -4.49 -4.30 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 -18.93 -17.49 -9.65 -1.20 -4.90 -7.08 -13.74 -3.49 0.45 -10.98 Net Fixed Assets -22.01 -19.53 -7.71 -1.65 -6.49 -9.21 -5.82 -3.46 -14.81 -12.62 Net Investments -0.07 6.31 0.03 0.00 0.00 0.00 -11.50 0.00 3.35 -0.01 Others 3.15 -4.27 -1.97 0.45 1.59 2.13 3.58 -0.03 11.91 1.65 Cash from Financing Activity 0.51 -19.82 -14.50 11.44 -46.17 -21.15 19.97 -36.88 -11.69 8.18 Net Cash Inflow / Outflow 0.17 -1.67 1.46 -1.70 -1.10 0.48 0.00 -5.52 1.48 2.25 Opening Cash & Equivalents 1.31 2.98 1.52 3.22 4.32 3.84 3.85 9.37 11.91 9.65 Closing Cash & Equivalent 1.48 1.31 2.98 1.52 3.22 4.32 3.84 3.85 13.39 11.91

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 197.03 181.94 171.86 158.75 144.95 138.93 132.51 124.17 117.32 105.04 ROA 5.64% 5.52% 5.01% 5.21% 2.81% 2.74% 3.47% 2.67% 5.22% 3.34% ROE 8.65% 8.97% 8.83% 9.24% 5.16% 5.59% 7.22% 5.60% 12.13% 8.03% ROCE 11.10% 11.72% 11.23% 12.12% 7.30% 9.49% 11.03% 8.84% 12.88% 11.77% Fixed Asset Turnover 2.01 2.45 2.33 1.89 1.79 2.13 2.08 1.94 2.35 2.83 Receivable days 92.26 85.32 97.56 120.83 126.21 110.68 110.86 120.97 115.36 102.88 Inventory Days 59.72 53.56 63.02 57.39 54.56 60.59 64.13 58.04 52.98 50.29 Payable days 17.95 23.00 35.10 46.26 31.70 27.37 39.45 30.11 11.33 14.54 Cash Conversion Cycle 134.03 115.88 125.48 131.95 149.06 143.89 135.54 148.90 157.01 138.64 Total Debt/Equity 0.40 0.39 0.47 0.54 0.45 0.71 0.81 0.62 0.86 0.95 Interest Cover 4.09 3.90 3.61 3.19 1.77 2.17 2.60 2.15 2.99 2.26

Top Investors:

united india insurance company limited

general insurance corporation of india

maheshchandra kantilal sheth

sagar ashok jhaveri

dr ramesh chimanlal shah

sanjay kumar sonthalia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hindustan Tin Works commences commercial operation of new unit at Sonepat in Haryana
10th Mar 2025, 12:43 PM

The full-fledged commercial production of new unit is expected to start in Q1 FY26
Read More
Hind Tin Works - Quarterly Results
12th Feb 2025, 18:28 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