Nifty

:

24221.90

Sensex

:

80109.85

314.65 (1.32%)
992.74 (1.25%)

Login

Nifty
Sensex

:
:

24221.90
80109.85

314.65 (1.32%)
992.74 (1.25%)

Hindustan Adhesives Ltd.

Plastic Products

Rating :

N/A

BSE: 514428 | NSE: Not Listed

Watchlist

NSE BSE

436.45

25-Nov-2024

Open
High
Low
Previous Close

449.2
474.4
426.15
439.05

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

8729
3910301
538.80
290.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

223.30
14.12
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

308.99
N/A
2.68

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.83
14.73
-12.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.73
21.64
-0.15

PAT CAGR (%)

10 Years
5 Years
3 Years

26.45
20.05
9.44

P:E (Median)

8 Years
5 Years
3 Years

13.65
21.16
28.42

P:BV (Average)

8 Years
5 Years
3 Years

0.88
0.73
1.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.71
10.49
12.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 84.44 81.11 4.11% 64.06 81.10 -21.01% 71.61 54.20 32.12% 70.34 75.99 -7.44%
Expenses 74.42 72.89 2.10% 58.98 73.74 -20.02% 63.97 50.75 26.05% 60.72 72.81 -16.60%
EBITDA 10.02 8.22 21.90% 5.08 7.36 -30.98% 7.64 3.45 121.45% 9.62 3.18 202.52%
EBIDTM 11.87% 10.13% 7.93% 9.08% 10.67% 6.37% 13.68% 4.18%
Other Income 0.87 0.82 6.10% 1.12 1.03 8.74% 0.34 0.68 -50.00% 0.82 0.38 115.79%
Interest 1.48 1.35 9.63% 1.19 1.42 -16.20% 1.31 1.38 -5.07% 1.18 1.98 -40.40%
Depreciation 2.22 2.07 7.25% 2.17 2.06 5.34% 2.49 2.18 14.22% 2.12 2.97 -28.62%
PBT 7.19 5.62 27.94% 2.84 4.91 -42.16% 4.18 0.57 633.33% 7.14 -1.39 -
Tax 1.82 1.75 4.00% 0.71 0.68 4.41% 0.42 -0.46 - 2.59 -0.31 -
PAT 5.37 3.87 38.76% 2.13 4.23 -49.65% 3.76 1.03 265.05% 4.55 -1.08 -
PATM 6.36% 4.77% 3.33% 5.22% 5.25% 1.90% 6.47% -1.42%
EPS 10.53 7.59 38.74% 4.18 8.29 -49.58% 7.37 2.02 264.85% 8.92 -2.12 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 84.44 81.11 4.11% 64.06 81.10 -21.01% 71.62 54.20 32.14% 70.34 75.99 -7.44%
Expenses 74.42 72.89 2.10% 58.98 73.74 -20.02% 63.97 50.75 26.05% 60.72 72.81 -16.60%
EBITDA 10.02 8.22 21.90% 5.08 7.36 -30.98% 7.65 3.45 121.74% 9.62 3.18 202.52%
EBIDTM 11.87% 10.13% 7.93% 9.08% 10.68% 6.37% 13.68% 4.18%
Other Income 0.87 0.82 6.10% 1.12 1.03 8.74% 0.33 0.68 -51.47% 0.82 0.38 115.79%
Interest 1.48 1.35 9.63% 1.19 1.42 -16.20% 1.31 1.38 -5.07% 1.18 1.98 -40.40%
Depreciation 2.22 2.07 7.25% 2.17 2.06 5.34% 2.49 2.18 14.22% 2.12 2.97 -28.62%
PBT 7.19 5.62 27.94% 2.84 4.91 -42.16% 4.18 0.57 633.33% 7.14 -1.39 -
Tax 1.82 1.75 4.00% 0.71 0.68 4.41% 0.42 -0.46 - 2.59 -0.31 -
PAT 5.37 3.87 38.76% 2.13 4.23 -49.65% 3.76 1.03 265.05% 4.55 -1.08 -
PATM 6.36% 4.77% 3.33% 5.22% 5.25% 1.90% 6.47% -1.42%
EPS 10.49 7.56 38.76% 4.16 8.26 -49.64% 7.34 2.01 265.17% 8.89 -2.11 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 290.45 304.16 321.54 449.08 213.65 153.03 138.62 75.53 74.12 69.17 76.30 Net Sales Growth -0.67% -5.41% -28.40% 110.19% 39.61% 10.40% 83.53% 1.90% 7.16% -9.34% Cost Of Goods Sold 172.77 190.29 216.60 317.86 136.91 97.05 89.19 41.06 37.51 36.22 45.46 Gross Profit 117.68 113.87 104.94 131.21 76.74 55.99 49.44 34.47 36.61 32.95 30.84 GP Margin 40.52% 37.44% 32.64% 29.22% 35.92% 36.59% 35.67% 45.64% 49.39% 47.64% 40.42% Total Expenditure 258.09 271.32 301.42 415.99 192.33 140.70 127.57 67.45 63.37 59.47 67.23 Power & Fuel Cost - 11.82 12.98 11.08 8.14 7.44 7.95 6.20 5.17 4.98 5.38 % Of Sales - 3.89% 4.04% 2.47% 3.81% 4.86% 5.74% 8.21% 6.98% 7.20% 7.05% Employee Cost - 19.85 19.72 18.03 12.55 11.55 9.90 7.16 6.33 5.58 4.65 % Of Sales - 6.53% 6.13% 4.01% 5.87% 7.55% 7.14% 9.48% 8.54% 8.07% 6.09% Manufacturing Exp. - 7.58 6.91 8.24 4.93 3.88 7.87 5.58 6.73 5.73 5.45 % Of Sales - 2.49% 2.15% 1.83% 2.31% 2.54% 5.68% 7.39% 9.08% 8.28% 7.14% General & Admin Exp. - 23.72 23.26 25.28 14.71 11.76 4.63 3.71 4.17 3.73 3.15 % Of Sales - 7.80% 7.23% 5.63% 6.89% 7.68% 3.34% 4.91% 5.63% 5.39% 4.13% Selling & Distn. Exp. - 16.66 21.00 35.27 14.52 8.77 8.01 3.56 3.33 2.86 3.03 % Of Sales - 5.48% 6.53% 7.85% 6.80% 5.73% 5.78% 4.71% 4.49% 4.13% 3.97% Miscellaneous Exp. - 1.39 0.96 0.23 0.56 0.26 0.01 0.18 0.13 0.37 3.03 % Of Sales - 0.46% 0.30% 0.05% 0.26% 0.17% 0.01% 0.24% 0.18% 0.53% 0.14% EBITDA 32.36 32.84 20.12 33.09 21.32 12.33 11.05 8.08 10.75 9.70 9.07 EBITDA Margin 11.14% 10.80% 6.26% 7.37% 9.98% 8.06% 7.97% 10.70% 14.50% 14.02% 11.89% Other Income 3.15 3.00 3.49 4.32 6.67 5.69 3.76 1.03 0.94 0.09 0.46 Interest 5.16 5.26 6.80 8.35 6.07 5.40 5.49 2.63 2.90 3.41 3.40 Depreciation 9.00 8.74 10.98 10.93 8.26 6.88 5.77 3.12 3.43 3.14 3.57 PBT 21.35 21.85 5.83 18.13 13.67 5.74 3.55 3.36 5.36 3.25 2.55 Tax 5.54 5.44 0.96 5.61 4.92 -0.84 1.18 0.87 0.45 1.13 0.98 Tax Rate 25.95% 24.90% 16.47% 30.94% 35.99% -14.63% 33.24% 25.89% 8.40% 34.77% 38.43% PAT 15.81 16.41 4.86 12.52 8.75 6.58 2.37 2.49 4.91 2.12 1.57 PAT before Minority Interest 15.81 16.41 4.86 12.52 8.75 6.58 2.37 2.49 4.91 2.12 1.57 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 5.44% 5.40% 1.51% 2.79% 4.10% 4.30% 1.71% 3.30% 6.62% 3.06% 2.06% PAT Growth 96.40% 237.65% -61.18% 43.09% 32.98% 177.64% -4.82% -49.29% 131.60% 35.03% EPS 31.00 32.18 9.53 24.55 17.16 12.90 4.65 4.88 9.63 4.16 3.08

Description TTM Mar 24 Mar 23 Mar 17 Mar 16
Net Sales 290.46 304.16 321.54 76.20 70.57 Net Sales Growth -0.66% -5.41% 321.97% 7.98% Cost Of Goods Sold 172.77 190.29 216.60 37.52 36.23 Gross Profit 117.69 113.87 104.94 38.69 34.34 GP Margin 40.52% 37.44% 32.64% 50.77% 48.66% Total Expenditure 258.09 271.32 301.42 64.95 60.99 Power & Fuel Cost - 11.82 12.98 5.27 5.08 % Of Sales - 3.89% 4.04% 6.92% 7.20% Employee Cost - 19.85 19.72 6.94 6.04 % Of Sales - 6.53% 6.13% 9.11% 8.56% Manufacturing Exp. - 7.58 6.91 6.74 5.75 % Of Sales - 2.49% 2.15% 8.85% 8.15% General & Admin Exp. - 23.72 23.26 5.04 4.54 % Of Sales - 7.80% 7.23% 6.61% 6.43% Selling & Distn. Exp. - 16.66 21.00 3.32 2.96 % Of Sales - 5.48% 6.53% 4.36% 4.19% Miscellaneous Exp. - 1.39 0.96 0.13 0.39 % Of Sales - 0.46% 0.30% 0.17% 0.55% EBITDA 32.37 32.84 20.12 11.25 9.58 EBITDA Margin 11.14% 10.80% 6.26% 14.76% 13.58% Other Income 3.14 3.00 3.49 0.51 0.09 Interest 5.16 5.26 6.80 2.93 3.44 Depreciation 9.00 8.74 10.98 3.61 3.34 PBT 21.35 21.85 5.83 5.22 2.89 Tax 5.54 5.44 0.96 0.45 1.13 Tax Rate 25.95% 24.90% 16.47% 8.62% 39.10% PAT 15.81 16.41 4.86 4.77 1.76 PAT before Minority Interest 15.81 16.41 4.86 4.77 1.76 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.44% 5.40% 1.51% 6.26% 2.49% PAT Growth 96.40% 237.65% 1.89% 171.02% EPS 31.00 32.18 9.53 9.35 3.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 75.88 59.72 54.84 43.28 34.63 29.31 26.76 24.26 19.60 17.47 Share Capital 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 5.12 Total Reserves 70.76 54.61 49.73 38.17 29.52 24.20 21.64 19.14 14.49 12.36 Non-Current Liabilities 13.33 24.16 38.13 51.56 48.02 33.36 32.67 6.26 6.38 8.90 Secured Loans 8.63 18.85 32.31 37.83 32.98 18.60 18.14 2.85 3.45 5.84 Unsecured Loans 0.50 0.29 0.00 8.35 11.40 10.36 11.89 0.45 0.00 0.00 Long Term Provisions 1.67 1.62 1.51 1.53 1.37 1.28 1.28 1.12 0.94 0.83 Current Liabilities 90.92 86.03 112.56 71.22 44.53 48.73 37.31 28.59 27.61 29.36 Trade Payables 24.74 24.94 41.27 20.50 10.95 19.76 13.93 8.15 7.17 9.69 Other Current Liabilities 14.39 11.55 18.10 9.53 5.20 3.53 3.18 1.69 4.24 1.66 Short Term Borrowings 51.27 47.26 48.15 37.44 25.89 24.63 19.17 17.57 14.75 16.63 Short Term Provisions 0.51 2.28 5.05 3.75 2.49 0.81 1.03 1.18 1.45 1.38 Total Liabilities 180.13 169.91 205.53 166.06 127.18 111.40 96.74 59.11 53.59 55.73 Net Block 72.26 76.86 80.08 76.16 61.55 55.80 20.51 22.52 22.15 24.00 Gross Block 150.09 146.36 138.80 123.99 103.85 91.21 57.82 57.28 53.60 52.39 Accumulated Depreciation 77.83 69.49 58.73 47.83 42.29 35.41 37.31 34.76 31.45 28.39 Non Current Assets 91.52 83.66 86.92 83.75 75.49 58.61 54.66 26.97 25.28 25.03 Capital Work in Progress 0.00 0.26 0.00 0.00 10.91 0.34 31.59 1.06 0.00 0.00 Non Current Investment 15.15 3.42 1.67 1.33 1.33 1.38 1.52 2.32 2.14 0.35 Long Term Loans & Adv. 4.11 2.88 4.93 5.94 1.70 1.08 1.04 1.07 0.99 0.68 Other Non Current Assets 0.00 0.24 0.24 0.32 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 88.60 86.24 118.61 82.31 51.70 52.80 42.08 32.14 28.31 30.71 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 37.54 51.22 49.08 25.48 20.04 21.82 18.54 12.30 12.51 12.34 Sundry Debtors 39.88 25.91 47.34 32.17 17.87 22.44 15.46 14.17 11.65 13.17 Cash & Bank 2.26 1.19 3.44 3.89 1.43 2.40 1.53 1.00 1.63 1.60 Other Current Assets 8.93 0.70 3.63 6.86 12.36 6.15 6.55 4.67 2.51 3.59 Short Term Loans & Adv. 7.96 7.22 15.12 13.91 8.93 3.50 6.24 4.30 2.27 3.32 Net Current Assets -2.31 0.22 6.05 11.09 7.16 4.07 4.77 3.55 0.70 1.35 Total Assets 180.12 169.90 205.53 166.06 127.19 111.41 96.74 59.11 53.59 55.74

Description Mar 24 Mar 23 Mar 17 Mar 16
Shareholder's Funds 75.69 59.72 24.00 19.43 Share Capital 5.12 5.12 5.12 5.12 Total Reserves 70.57 54.60 18.88 14.31 Non-Current Liabilities 21.68 24.16 5.90 6.48 Secured Loans 16.98 18.85 2.86 3.45 Unsecured Loans 0.50 0.29 0.60 0.10 Long Term Provisions 1.67 1.62 1.12 0.94 Current Liabilities 91.35 86.02 29.30 27.89 Trade Payables 24.85 24.94 8.82 7.26 Other Current Liabilities 14.73 11.55 4.28 4.43 Short Term Borrowings 51.27 47.26 15.03 14.75 Short Term Provisions 0.51 2.28 1.17 1.45 Total Liabilities 188.72 169.90 59.40 54.05 Net Block 72.72 76.86 23.22 23.02 Gross Block 150.55 146.36 58.40 54.69 Accumulated Depreciation 77.83 69.49 35.18 31.68 Non Current Assets 99.90 83.66 29.08 25.66 Capital Work in Progress 6.33 0.26 1.06 0.00 Non Current Investment 2.39 3.42 1.68 1.50 Long Term Loans & Adv. 18.47 2.88 3.12 1.14 Other Non Current Assets 0.00 0.24 0.00 0.00 Current Assets 88.81 86.24 30.32 28.39 Current Investments 0.00 0.00 0.00 0.00 Inventories 37.54 51.22 12.31 12.51 Sundry Debtors 39.88 25.91 14.19 11.65 Cash & Bank 2.27 1.19 1.04 1.69 Other Current Assets 9.12 0.70 0.36 0.24 Short Term Loans & Adv. 8.15 7.22 2.43 2.29 Net Current Assets -2.54 0.22 1.02 0.50 Total Assets 188.71 169.90 59.40 54.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 26.72 26.98 24.83 6.02 10.04 11.31 5.39 7.18 8.21 10.13 PBT 21.85 5.83 18.13 13.67 5.74 3.55 3.36 5.36 3.25 2.55 Adjustment 12.94 16.44 18.09 13.37 11.58 10.40 5.13 6.04 6.71 7.22 Changes in Working Capital -0.88 7.21 -5.24 -18.41 -5.70 -2.31 -2.42 -2.75 -0.93 1.16 Cash after chg. in Working capital 33.91 29.47 30.97 8.63 11.61 11.64 6.07 8.65 9.03 10.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -7.20 -2.49 -6.14 -2.61 -1.57 -0.34 -0.68 -1.47 -0.82 -0.80 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 -15.25 -9.61 -15.00 -11.83 -22.96 -9.89 -30.75 -4.92 -3.07 -5.76 Net Fixed Assets -3.47 -7.82 -14.81 -9.23 -23.21 -2.14 -31.07 -4.74 -1.21 -5.42 Net Investments -11.73 -1.75 -0.34 0.00 0.05 0.14 0.80 -0.18 -1.79 -0.35 Others -0.05 -0.04 0.15 -2.60 0.20 -7.89 -0.48 0.00 -0.07 0.01 Cash from Financing Activity -10.40 -19.62 -10.27 8.27 11.95 -0.54 25.89 -2.89 -5.10 -4.45 Net Cash Inflow / Outflow 1.07 -2.25 -0.44 2.46 -0.97 0.87 0.53 -0.63 0.04 -0.08 Opening Cash & Equivalents 1.19 3.44 3.89 1.43 2.40 1.53 1.00 1.63 1.60 1.68 Closing Cash & Equivalent 2.26 1.19 3.44 3.89 1.43 2.40 1.53 1.00 1.63 1.60

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

Financial Ratios

Standalone /

Consolidated

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.) 148.31 116.73 107.19 84.60 67.69 57.29 52.27 47.38 38.32 34.15 ROA 9.37% 2.59% 6.74% 5.97% 5.52% 2.28% 3.20% 8.71% 3.88% 2.83% ROE 24.20% 8.49% 25.52% 22.46% 20.58% 8.46% 9.76% 22.39% 11.44% 9.45% ROCE 20.67% 9.66% 20.19% 17.03% 11.86% 11.38% 9.89% 19.32% 16.58% 14.97% Fixed Asset Turnover 2.05 2.26 3.42 1.88 1.57 1.86 1.39 1.48 1.44 1.70 Receivable days 39.48 41.58 32.31 42.74 48.07 49.89 67.57 57.46 59.22 59.30 Inventory Days 53.26 56.93 30.30 38.88 49.92 53.13 70.33 55.21 59.28 49.68 Payable days 47.64 55.78 35.47 41.93 40.97 47.05 58.13 43.77 51.69 53.60 Cash Conversion Cycle 45.09 42.72 27.14 39.69 57.02 55.98 79.77 68.90 66.81 55.37 Total Debt/Equity 0.80 1.11 1.47 1.93 2.03 1.83 1.84 0.86 1.06 1.29 Interest Cover 5.15 1.86 3.17 3.25 2.06 1.65 2.28 2.85 1.95 1.75

Description Mar 24 Mar 23 Mar 17 Mar 16
Book Value (Rs.) 147.93 116.73 46.90 37.97 ROA 9.15% 4.24% 8.42% 3.25% ROE 24.23% 11.61% 21.99% 9.04% ROCE 20.04% 14.75% 19.11% 15.71% Fixed Asset Turnover 2.05 3.14 1.49 1.42 Receivable days 39.48 22.76 56.07 54.59 Inventory Days 53.26 36.06 53.86 58.63 Payable days 47.74 28.44 45.29 43.85 Cash Conversion Cycle 44.99 30.38 64.65 69.36 Total Debt/Equity 0.91 1.11 0.88 1.07 Interest Cover 5.15 1.86 2.78 1.84

Top Investors:

investor education and protection fund (iepf)

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