Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Consumer Durables - Domestic Appliances

Rating :
N/A

BSE: 542905 | NSE: HINDWAREAP

468.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  470.95
  •  477.00
  •  464.15
  •  470.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  272911
  •  1285.95
  •  529.03
  •  268.19

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,484.30
  • 115.60
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,291.67
  • 0.13%
  • 2.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.32%
  • 4.06%
  • 27.18%
  • FII
  • DII
  • Others
  • 5.65%
  • 1.47%
  • 10.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.66
  • 6.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.94
  • 6.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.59
  • -44.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 39.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
599.91
622.96
-3.70%
773.67
766.87
0.89%
692.93
712.53
-2.75%
700.35
714.80
-2.02%
Expenses
556.90
560.42
-0.63%
717.71
685.24
4.74%
642.30
662.84
-3.10%
628.47
659.17
-4.66%
EBITDA
43.01
62.54
-31.23%
55.96
81.63
-31.45%
50.63
49.69
1.89%
71.88
55.63
29.21%
EBIDTM
7.17%
10.04%
7.23%
10.64%
7.31%
6.97%
10.26%
7.78%
Other Income
12.36
8.33
48.38%
9.19
8.13
13.04%
10.67
10.70
-0.28%
8.11
8.62
-5.92%
Interest
23.93
21.84
9.57%
24.76
22.93
7.98%
23.53
21.99
7.00%
24.32
18.65
30.40%
Depreciation
30.73
28.26
8.74%
32.09
28.37
13.11%
31.34
25.13
24.71%
30.41
25.16
20.87%
PBT
0.71
20.77
-96.58%
8.30
38.46
-78.42%
6.43
13.27
-51.54%
25.26
20.44
23.58%
Tax
0.21
15.13
-98.61%
1.41
9.75
-85.54%
0.31
3.52
-91.19%
4.39
4.93
-10.95%
PAT
0.50
5.64
-91.13%
6.89
28.71
-76.00%
6.12
9.75
-37.23%
20.87
15.51
34.56%
PATM
0.08%
0.91%
0.89%
3.74%
0.88%
1.37%
2.98%
2.17%
EPS
-0.53
0.04
-
0.28
2.94
-90.48%
0.56
1.03
-45.63%
2.53
2.14
18.22%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
2,766.86
2,800.03
2,872.29
2,293.63
1,775.21
1,613.12
1,670.87
0.00
Net Sales Growth
-1.79%
-2.52%
25.23%
29.20%
10.05%
-3.46%
0
 
Cost Of Goods Sold
1,509.56
1,529.81
1,637.41
1,564.55
1,193.83
1,074.15
1,083.48
0.00
Gross Profit
1,257.30
1,270.22
1,234.88
729.09
581.38
538.97
587.40
0.00
GP Margin
45.44%
45.36%
42.99%
31.79%
32.75%
33.41%
35.16%
0
Total Expenditure
2,545.38
2,562.31
2,626.83
2,118.81
1,632.11
1,524.96
1,546.83
0.06
Power & Fuel Cost
-
93.57
111.51
0.59
0.72
1.90
1.46
0.00
% Of Sales
-
3.34%
3.88%
0.03%
0.04%
0.12%
0.09%
0
Employee Cost
-
430.50
402.34
231.03
180.83
177.36
159.53
0.00
% Of Sales
-
15.37%
14.01%
10.07%
10.19%
10.99%
9.55%
0
Manufacturing Exp.
-
68.54
75.16
13.58
9.77
9.38
7.29
0.00
% Of Sales
-
2.45%
2.62%
0.59%
0.55%
0.58%
0.44%
0
General & Admin Exp.
-
96.07
99.51
63.50
41.18
49.26
62.84
0.00
% Of Sales
-
3.43%
3.46%
2.77%
2.32%
3.05%
3.76%
0
Selling & Distn. Exp.
-
289.00
263.59
208.36
169.66
178.65
198.34
0.00
% Of Sales
-
10.32%
9.18%
9.08%
9.56%
11.07%
11.87%
0
Miscellaneous Exp.
-
54.83
37.31
37.20
36.11
34.25
33.89
0.06
% Of Sales
-
1.96%
1.30%
1.62%
2.03%
2.12%
2.03%
0
EBITDA
221.48
237.72
245.46
174.82
143.10
88.16
124.04
-0.06
EBITDA Margin
8.00%
8.49%
8.55%
7.62%
8.06%
5.47%
7.42%
0
Other Income
40.33
37.16
35.61
29.30
18.07
24.31
9.13
0.00
Interest
96.54
95.10
77.10
20.42
29.49
33.31
28.52
0.00
Depreciation
124.57
123.04
100.98
39.34
39.27
45.99
19.69
0.00
PBT
40.70
56.74
102.99
144.37
92.41
33.17
84.97
-0.06
Tax
6.32
19.99
36.53
41.74
37.57
10.06
30.12
0.00
Tax Rate
15.53%
35.23%
35.47%
17.02%
40.66%
30.33%
35.51%
0.00%
PAT
34.38
34.90
66.00
203.49
54.84
23.11
54.70
-0.06
PAT before Minority Interest
32.82
36.76
66.46
203.49
54.84
23.11
54.70
-0.06
Minority Interest
-1.56
-1.86
-0.46
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.24%
1.25%
2.30%
8.87%
3.09%
1.43%
3.27%
0
PAT Growth
-42.33%
-47.12%
-67.57%
271.06%
137.30%
-57.75%
-
 
EPS
4.76
4.83
9.13
28.15
7.59
3.20
7.57
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
597.83
575.74
526.36
329.94
274.22
256.63
0.04
Share Capital
14.46
14.46
14.46
14.46
14.46
0.00
0.10
Total Reserves
583.37
561.28
511.91
315.48
259.76
242.17
-0.06
Non-Current Liabilities
543.92
573.02
236.22
91.74
111.91
49.06
0.00
Secured Loans
339.20
328.05
10.50
42.54
47.57
50.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
14.51
13.35
11.92
8.28
7.38
4.93
0.00
Current Liabilities
1,216.45
1,110.33
1,344.86
580.38
581.16
635.89
0.07
Trade Payables
311.97
297.22
252.39
143.85
112.19
170.32
0.00
Other Current Liabilities
511.01
509.00
953.99
275.94
183.10
167.51
0.01
Short Term Borrowings
389.08
298.04
130.44
141.87
277.95
252.72
0.06
Short Term Provisions
4.39
6.07
8.05
18.72
7.92
45.35
0.00
Total Liabilities
2,367.06
2,266.37
2,107.44
1,002.06
967.29
941.58
0.11
Net Block
917.53
911.96
743.02
157.02
189.77
107.96
0.00
Gross Block
1,252.95
1,141.06
878.13
264.57
278.84
171.93
0.00
Accumulated Depreciation
334.84
229.10
135.11
107.55
89.07
63.97
0.00
Non Current Assets
1,154.65
1,068.94
919.12
179.56
206.96
120.73
0.00
Capital Work in Progress
55.31
36.23
58.50
10.59
4.80
4.07
0.00
Non Current Investment
103.51
87.95
87.35
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
77.82
32.27
29.71
11.94
12.39
8.07
0.00
Other Non Current Assets
0.47
0.52
0.55
0.01
0.00
0.63
0.00
Current Assets
1,212.40
1,197.45
1,188.33
822.50
760.34
820.86
0.11
Current Investments
0.00
0.00
27.09
25.64
0.27
0.27
0.09
Inventories
589.36
683.77
675.31
280.18
310.17
279.29
0.00
Sundry Debtors
453.34
377.61
305.90
407.65
359.18
356.31
0.00
Cash & Bank
29.33
9.27
26.54
7.62
2.67
21.78
0.02
Other Current Assets
140.38
35.26
30.39
8.32
88.05
163.21
0.00
Short Term Loans & Adv.
101.55
91.54
123.10
93.09
63.51
45.20
0.00
Net Current Assets
-4.04
87.11
-156.54
242.12
179.18
184.97
0.04
Total Assets
2,367.05
2,266.39
2,107.45
1,002.06
967.30
941.59
0.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
240.77
220.79
226.05
234.49
40.15
79.11
PBT
47.62
94.08
245.23
92.41
33.17
84.97
Adjustment
215.65
152.69
-49.40
57.90
77.96
41.62
Changes in Working Capital
18.23
10.09
91.28
106.57
-15.38
-47.47
Cash after chg. in Working capital
281.50
256.85
287.11
256.88
95.75
79.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-40.73
-36.07
-61.06
-22.39
-55.60
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-218.77
-704.74
-124.01
-51.62
-30.99
-37.47
Net Fixed Assets
4.16
-20.70
-52.76
33.87
-53.89
Net Investments
-23.31
-9.47
-27.60
0.00
-0.20
Others
-199.62
-674.57
-43.65
-85.49
23.10
Cash from Financing Activity
-1.97
466.68
-83.17
-177.93
-28.25
-122.60
Net Cash Inflow / Outflow
20.02
-17.27
18.88
4.94
-19.09
-80.96
Opening Cash & Equivalents
9.20
26.48
7.60
2.67
21.76
102.69
Closing Cash & Equivalent
29.22
9.20
26.48
7.60
2.67
21.76

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
78.89
75.97
72.81
45.64
37.93
0.00
0.75
ROA
1.59%
3.04%
13.09%
5.57%
2.42%
11.62%
-57.39%
ROE
6.26%
12.06%
47.53%
18.15%
8.95%
45.16%
-166.67%
ROCE
11.16%
18.40%
44.69%
21.74%
11.45%
40.52%
-63.69%
Fixed Asset Turnover
3.96
4.70
6.34
9.96
10.58
14.11
0.00
Receivable days
32.02
26.31
35.94
51.69
54.78
53.60
0.00
Inventory Days
49.06
52.32
48.12
39.79
45.13
42.01
0.00
Payable days
72.67
61.26
46.22
39.14
33.91
21.06
0.00
Cash Conversion Cycle
8.41
17.38
37.84
52.34
66.00
74.56
0.00
Total Debt/Equity
1.40
1.24
0.27
0.57
1.20
1.25
1.60
Interest Cover
1.60
2.34
13.01
4.13
2.00
3.97
-155.25

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.