Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Hindustan Tin Works Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 530315 | NSE: HINDTINWRK

Watchlist

NSE BSE

191.55

20-Dec-2024

Open
High
Low
Previous Close

196.05
196.05
190.25
194.20

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

4973
9.64
248.85
132.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

199.21
14.11
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

273.63
0.63%
0.95

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

7.44
6.75
7.37

P:BV (Average)

8 Years
5 Years
3 Years

0.61
0.61
0.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.41
5.37
5.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 109.68 116.30 -5.69% 106.89 117.25 -8.84% 87.77 81.05 8.29% 98.04 81.73 19.96%
Expenses 101.48 106.16 -4.41% 102.04 108.65 -6.08% 87.63 75.96 15.36% 88.09 74.40 18.40%
EBITDA 8.21 10.14 -19.03% 4.85 8.59 -43.54% 0.14 5.09 -97.25% 9.94 7.33 35.61%
EBIDTM 7.48% 8.72% 4.54% 7.33% 0.16% 6.28% 10.14% 8.96%
Other Income 0.99 2.02 -50.99% 1.51 0.89 69.66% 6.15 1.59 286.79% 0.95 1.16 -18.10%
Interest 1.58 1.56 1.28% 2.07 2.05 0.98% 2.20 1.45 51.72% 1.64 1.44 13.89%
Depreciation 2.06 2.02 1.98% 2.01 2.06 -2.43% 2.16 2.09 3.35% 2.10 2.07 1.45%
PBT 5.56 8.58 -35.20% 2.28 5.37 -57.54% 1.94 3.14 -38.22% 7.15 4.97 43.86%
Tax 1.43 2.14 -33.18% 0.64 3.12 -79.49% -1.09 -0.86 - 1.83 2.34 -21.79%
PAT 4.13 6.44 -35.87% 1.64 2.25 -27.11% 3.02 4.00 -24.50% 5.32 2.63 102.28%
PATM 3.76% 5.54% 1.54% 1.92% 3.45% 4.94% 5.43% 3.22%
EPS 3.97 6.19 -35.86% 1.58 2.17 -27.19% 2.91 3.85 -24.42% 5.12 2.53 102.37%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 402.38 419.35 464.62 409.02 325.91 297.68 336.36 314.52 267.35 297.95 317.68 Net Sales Growth 1.53% -9.74% 13.59% 25.50% 9.48% -11.50% 6.94% 17.64% -10.27% -6.21% Cost Of Goods Sold 299.82 298.23 354.49 303.72 233.56 223.48 252.90 232.46 190.84 223.92 243.26 Gross Profit 102.56 121.13 110.13 105.30 92.35 74.20 83.46 82.05 76.51 74.04 74.43 GP Margin 25.49% 28.89% 23.70% 25.74% 28.34% 24.93% 24.81% 26.09% 28.62% 24.85% 23.43% Total Expenditure 379.24 390.54 433.20 377.05 293.84 277.29 310.67 292.15 244.58 273.67 291.53 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 23.14 28.81 31.42 31.97 32.07 20.39 25.69 22.37 22.77 24.28 26.15 EBITDA Margin 5.75% 6.87% 6.76% 7.82% 9.84% 6.85% 7.64% 7.11% 8.52% 8.15% 8.23% Other Income 9.60 10.01 7.50 4.86 4.91 5.12 5.46 8.22 4.48 2.75 4.79 Interest 7.49 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 16.93 23.04 22.86 20.94 19.63 7.35 12.69 12.93 10.33 9.69 13.20 Tax 2.81 6.00 6.37 5.76 5.04 -0.26 4.80 5.91 3.30 4.84 4.64 Tax Rate 16.60% 26.04% 27.87% 27.51% 25.67% -3.54% 37.83% 37.98% 31.95% 25.66% 35.15% PAT 14.11 17.04 16.50 15.19 14.59 7.61 7.89 9.64 7.03 14.02 8.56 PAT before Minority Interest 14.11 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 3.51% 4.06% 3.55% 3.71% 4.48% 2.56% 2.35% 3.06% 2.63% 4.71% 2.69% PAT Growth -7.90% 3.27% 8.62% 4.11% 91.72% -3.55% -18.15% 37.13% -49.86% 63.79% EPS 13.57 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

sanjay kumar sonthalia

investor education and protection fund (iepf)

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