Nifty

:

24123.85

Sensex

:

80441.74

-18.10 (-0.08%)
1000.29 (1.26%)

Login

Nifty
Sensex

:
:

24123.85
80441.74

-18.10 (-0.08%)
1000.29 (1.26%)

Hindustan Tin Works Ltd.

Engineering - Industrial Equipments

Rating :

50/99

BSE: 530315 | NSE: HINDTINWRK

Watchlist

NSE BSE

169.45

02-Jul-2024

Open
High
Low
Previous Close

171.95
177.00
168.20
171.95

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

197
22.63
248.85
100.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

176.22
10.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

255.92
0.71%
0.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.01
6.67
12.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.89
4.11
-0.41

PAT CAGR (%)

10 Years
5 Years
3 Years

6.97
15.90
4.19

P:E (Median)

8 Years
5 Years
3 Years

7.39
6.60
6.87

P:BV (Average)

8 Years
5 Years
3 Years

0.57
0.57
0.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.25
5.09
5.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 87.77 81.05 8.29% 98.04 81.73 19.96% 116.30 146.71 -20.73% 117.25 155.13 -24.42%
Expenses 87.63 75.96 15.36% 88.09 74.40 18.40% 106.16 136.28 -22.10% 108.65 146.56 -25.87%
EBITDA 0.14 5.09 -97.25% 9.94 7.33 35.61% 10.14 10.43 -2.78% 8.59 8.57 0.23%
EBIDTM 0.16% 6.28% 10.14% 8.96% 8.72% 7.11% 7.33% 5.52%
Other Income 6.15 1.59 286.79% 0.95 1.16 -18.10% 2.02 2.40 -15.83% 0.89 2.35 -62.13%
Interest 2.20 1.45 51.72% 1.64 1.44 13.89% 1.56 2.35 -33.62% 2.05 2.62 -21.76%
Depreciation 2.16 2.09 3.35% 2.10 2.07 1.45% 2.02 1.99 1.51% 2.06 2.03 1.48%
PBT 1.94 3.14 -38.22% 7.15 4.97 43.86% 8.58 8.48 1.18% 5.37 6.27 -14.35%
Tax -1.09 -0.86 - 1.83 2.34 -21.79% 2.14 2.85 -24.91% 3.12 2.04 52.94%
PAT 3.02 4.00 -24.50% 5.32 2.63 102.28% 6.44 5.63 14.39% 2.25 4.23 -46.81%
PATM 3.45% 4.94% 5.43% 3.22% 5.54% 3.84% 1.92% 2.73%
EPS 2.91 3.85 -24.42% 5.12 2.53 102.37% 6.19 5.42 14.21% 2.17 4.07 -46.68%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 419.36 464.62 409.02 325.91 297.68 336.36 314.52 267.35 297.95 317.68 313.63 Net Sales Growth -9.74% 13.59% 25.50% 9.48% -11.50% 6.94% 17.64% -10.27% -6.21% 1.29% Cost Of Goods Sold 308.92 354.49 303.72 233.56 223.48 252.90 232.46 190.84 223.92 243.26 238.17 Gross Profit 110.44 110.13 105.30 92.35 74.20 83.46 82.05 76.51 74.04 74.43 75.46 GP Margin 26.34% 23.70% 25.74% 28.34% 24.93% 24.81% 26.09% 28.62% 24.85% 23.43% 24.06% Total Expenditure 390.53 433.20 377.05 293.84 277.29 310.67 292.15 244.58 273.67 291.53 287.58 Power & Fuel Cost - 10.52 8.45 7.31 7.29 7.91 6.55 6.28 7.06 7.86 8.44 % Of Sales - 2.26% 2.07% 2.24% 2.45% 2.35% 2.08% 2.35% 2.37% 2.47% 2.69% Employee Cost - 33.18 29.36 25.27 25.84 25.44 25.17 23.80 19.12 17.85 15.99 % Of Sales - 7.14% 7.18% 7.75% 8.68% 7.56% 8.00% 8.90% 6.42% 5.62% 5.10% Manufacturing Exp. - 23.80 23.92 17.77 9.60 10.82 9.54 9.36 9.02 9.24 10.04 % Of Sales - 5.12% 5.85% 5.45% 3.22% 3.22% 3.03% 3.50% 3.03% 2.91% 3.20% General & Admin Exp. - 5.02 3.86 3.51 3.84 5.06 5.82 5.79 6.37 6.14 6.23 % Of Sales - 1.08% 0.94% 1.08% 1.29% 1.50% 1.85% 2.17% 2.14% 1.93% 1.99% Selling & Distn. Exp. - 0.79 0.37 0.13 5.80 7.05 9.21 6.41 6.68 5.76 5.28 % Of Sales - 0.17% 0.09% 0.04% 1.95% 2.10% 2.93% 2.40% 2.24% 1.81% 1.68% Miscellaneous Exp. - 5.40 7.38 6.29 1.43 1.49 3.39 2.10 1.51 1.43 5.28 % Of Sales - 1.16% 1.80% 1.93% 0.48% 0.44% 1.08% 0.79% 0.51% 0.45% 1.09% EBITDA 28.81 31.42 31.97 32.07 20.39 25.69 22.37 22.77 24.28 26.15 26.05 EBITDA Margin 6.87% 6.76% 7.82% 9.84% 6.85% 7.64% 7.11% 8.52% 8.15% 8.23% 8.31% Other Income 10.01 7.50 4.86 4.91 5.12 5.46 8.22 4.48 2.75 4.79 2.47 Interest 7.45 7.87 8.02 8.95 9.59 10.82 9.73 8.96 9.48 10.45 10.34 Depreciation 8.34 8.19 7.86 8.40 8.57 7.63 7.93 7.96 7.86 7.29 4.71 PBT 23.04 22.86 20.94 19.63 7.35 12.69 12.93 10.33 9.69 13.20 13.48 Tax 6.00 6.37 5.76 5.04 -0.26 4.80 5.91 3.30 4.84 4.64 5.07 Tax Rate 26.04% 27.87% 27.51% 25.67% -3.54% 37.83% 37.98% 31.95% 25.66% 35.15% 37.61% PAT 17.03 16.50 15.19 14.59 7.61 7.89 9.64 7.03 14.02 8.56 8.41 PAT before Minority Interest 17.03 16.50 15.19 14.59 7.61 7.89 9.64 7.03 14.02 8.56 8.41 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 4.06% 3.55% 3.71% 4.48% 2.56% 2.35% 3.06% 2.63% 4.71% 2.69% 2.68% PAT Growth 3.27% 8.62% 4.11% 91.72% -3.55% -18.15% 37.13% -49.86% 63.79% 1.78% EPS 16.38 15.87 14.61 14.03 7.32 7.59 9.27 6.76 13.48 8.23 8.09

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 189.22 178.73 165.10 150.74 144.49 137.81 129.13 122.01 109.24 104.00 Share Capital 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 Total Reserves 178.82 168.33 154.70 140.34 134.09 127.41 118.73 111.61 98.84 93.60 Non-Current Liabilities 29.24 23.02 24.49 27.06 26.30 25.95 26.30 35.85 32.45 23.27 Secured Loans 25.53 15.56 15.71 19.14 17.74 17.94 18.01 28.16 25.32 15.19 Unsecured Loans 0.00 2.18 2.23 0.00 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 69.66 108.00 106.98 85.47 107.29 133.42 103.60 110.12 127.42 115.65 Trade Payables 13.62 31.05 27.36 31.85 16.35 30.25 32.36 26.40 41.84 40.26 Other Current Liabilities 17.11 20.61 16.20 11.96 25.20 19.37 18.58 15.97 12.21 10.75 Short Term Borrowings 38.06 55.65 63.42 41.03 65.50 82.65 52.30 66.29 71.81 63.63 Short Term Provisions 0.87 0.69 0.00 0.63 0.24 1.15 0.36 1.46 1.56 1.01 Total Liabilities 288.12 309.75 296.57 263.27 278.08 297.18 259.03 267.98 269.11 242.92 Net Block 92.48 75.53 75.31 80.91 77.83 79.32 82.41 85.06 71.25 68.49 Gross Block 201.03 178.31 172.98 171.44 160.37 155.87 151.76 147.18 127.02 115.23 Accumulated Depreciation 108.56 102.78 97.67 90.53 82.54 76.55 69.35 62.12 55.77 46.75 Non Current Assets 102.32 97.40 92.47 96.09 98.96 96.09 84.31 88.94 80.61 78.69 Capital Work in Progress 1.51 4.52 2.14 2.03 6.61 1.90 0.19 1.31 6.66 5.83 Non Current Investment 5.16 11.47 11.50 11.50 11.50 11.50 0.00 0.00 0.06 3.34 Long Term Loans & Adv. 3.07 3.59 1.35 1.63 1.14 1.18 1.68 2.57 2.64 1.02 Other Non Current Assets 0.10 2.29 2.17 0.02 1.88 2.19 0.03 0.00 0.00 0.00 Current Assets 185.79 212.35 204.10 167.18 179.12 201.09 174.71 179.04 188.49 164.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.29 0.00 Inventories 59.08 77.29 63.95 38.53 50.46 61.21 51.19 41.25 52.11 42.35 Sundry Debtors 109.83 107.37 111.27 104.50 101.35 102.63 91.69 101.00 102.28 90.95 Cash & Bank 4.41 5.40 3.63 4.81 6.43 5.87 7.62 13.39 11.91 9.65 Other Current Assets 12.47 1.74 5.81 9.45 20.88 31.38 24.21 23.40 18.92 21.27 Short Term Loans & Adv. 11.34 20.56 19.44 9.89 8.95 11.43 21.01 20.98 16.04 19.16 Net Current Assets 116.13 104.35 97.12 81.72 71.83 67.67 71.12 68.91 61.08 48.58 Total Assets 288.11 309.75 296.57 263.27 278.08 297.18 259.02 267.98 269.10 242.92

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 35.64 25.61 -11.94 49.97 28.71 -6.24 34.85 12.72 5.05 22.42 PBT 22.86 20.94 19.63 7.35 12.69 15.56 10.33 18.86 13.20 13.48 Adjustment 16.51 19.20 21.04 17.20 17.20 18.53 15.88 5.54 14.61 12.41 Changes in Working Capital 3.60 -8.26 -47.44 28.52 4.47 -35.66 11.82 -7.19 -18.46 1.00 Cash after chg. in Working capital 42.97 31.88 -6.77 53.07 34.36 -1.57 38.02 17.21 9.35 26.89 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.33 -6.27 -5.17 -3.10 -5.64 -4.66 -3.17 -4.49 -4.30 -4.48 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 -17.49 -9.65 -1.20 -4.90 -7.08 -13.74 -3.49 0.45 -10.98 -10.40 Net Fixed Assets -19.71 -7.71 -1.65 -6.49 -9.21 -5.82 -3.46 -14.81 -12.62 -11.84 Net Investments 6.31 0.03 0.00 0.00 0.00 -11.50 0.00 3.35 -0.01 0.00 Others -4.09 -1.97 0.45 1.59 2.13 3.58 -0.03 11.91 1.65 1.44 Cash from Financing Activity -19.82 -14.50 11.44 -46.17 -21.15 19.97 -36.88 -11.69 8.18 -6.07 Net Cash Inflow / Outflow -1.67 1.46 -1.70 -1.10 0.48 0.00 -5.52 1.48 2.25 5.95 Opening Cash & Equivalents 2.98 1.52 3.22 4.32 3.84 3.85 9.37 11.91 9.65 3.70 Closing Cash & Equivalent 1.31 2.98 1.52 3.22 4.32 3.84 3.85 13.39 11.91 9.65

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 181.94 171.86 158.75 144.95 138.93 132.51 124.17 117.32 105.04 100.01 ROA 5.52% 5.01% 5.21% 2.81% 2.74% 3.47% 2.67% 5.22% 3.34% 3.70% ROE 8.97% 8.83% 9.24% 5.16% 5.59% 7.22% 5.60% 12.13% 8.03% 8.38% ROCE 11.72% 11.23% 12.12% 7.30% 9.49% 11.03% 8.84% 12.88% 11.77% 13.43% Fixed Asset Turnover 2.45 2.33 1.89 1.79 2.13 2.08 1.94 2.35 2.83 3.07 Receivable days 85.32 97.56 120.83 126.21 110.68 110.86 120.97 115.36 102.88 90.76 Inventory Days 53.56 63.02 57.39 54.56 60.59 64.13 58.04 52.98 50.29 42.77 Payable days 23.00 35.10 46.26 31.70 27.37 39.45 30.11 11.33 14.54 27.13 Cash Conversion Cycle 115.88 125.48 131.95 149.06 143.89 135.54 148.90 157.01 138.64 106.40 Total Debt/Equity 0.39 0.47 0.54 0.45 0.71 0.81 0.62 0.86 0.95 0.81 Interest Cover 3.90 3.61 3.19 1.77 2.17 2.60 2.15 2.99 2.26 2.30

Top Investors:

united india insurance company limited

general insurance corporation of india

maheshchandra kantilal sheth

sanjay kumar sonthalia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hind Tin Works - Quarterly Results
28th May 2024, 18:07 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