Share Price and Basic Stock Data
Last Updated: December 27, 2024, 11:09 pm
PEG Ratio | -1.07 |
---|
Competitors of Heubach Colorants India Ltd
Stock Name | Market Cap | Current Price | High / Low | Stock P/E | Book Value | Dividend Yield | ROCE | ROE | Face Value |
---|---|---|---|---|---|---|---|---|---|
Dynamic Industries Ltd | 35.6 Cr. | 118 | 124/64.0 | 37.5 | 157 | 0.43 % | 0.04 % | 0.49 % | 10.0 |
Daikaffil Chemicals India Ltd | 156 Cr. | 260 | 261/72.0 | 16.1 | 0.00 % | 17.3 % | 17.4 % | 10.0 | |
Amal Ltd | 539 Cr. | 436 | 489/296 | 62.5 | 61.4 | 0.00 % | 6.58 % | 2.42 % | 10.0 |
Vidhi Specialty Food Ingredients Ltd | 2,750 Cr. | 547 | 570/382 | 72.4 | 58.0 | 0.37 % | 17.3 % | 13.8 % | 1.00 |
Ushanti Colour Chem Ltd | 69.5 Cr. | 61.8 | 70.2/49.8 | 38.6 | 0.00 % | 0.21 % | 5.88 % | 10.0 | |
Industry Average | 1,386.71 Cr | 349.04 | 79.64 | 162.22 | 0.23% | 8.57% | 7.14% | 8.24 |
Quarterly Result
Month | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 212.76 | 194.88 | 221.81 | 210.06 | 220.09 | 188.41 | 178.26 | 179.65 | 209.35 | 200.35 | 176.09 | 204.91 | 173.38 |
Expenses | 194.65 | 184.20 | 205.29 | 193.73 | 202.96 | 174.18 | 165.45 | 162.83 | 183.46 | 178.47 | 161.80 | 194.90 | 162.27 |
Operating Profit | 18.11 | 10.68 | 16.52 | 16.33 | 17.13 | 14.23 | 12.81 | 16.82 | 25.89 | 21.88 | 14.29 | 10.01 | 11.11 |
OPM % | 8.51% | 5.48% | 7.45% | 7.77% | 7.78% | 7.55% | 7.19% | 9.36% | 12.37% | 10.92% | 8.12% | 4.89% | 6.41% |
Other Income | 6.69 | 0.50 | 0.18 | 1.30 | 2.83 | -4.58 | 0.92 | 0.42 | 0.36 | 1.99 | 1.01 | 5.36 | 2.01 |
Interest | 0.09 | 0.12 | 0.17 | 0.09 | 0.08 | 0.08 | 0.06 | 0.01 | 0.10 | 0.63 | 0.73 | 0.74 | 0.63 |
Depreciation | 5.09 | 5.10 | 5.06 | 5.09 | 5.17 | 5.17 | 5.09 | 4.97 | 4.92 | 5.82 | 5.90 | 5.97 | 5.55 |
Profit before tax | 19.62 | 5.96 | 11.47 | 12.45 | 14.71 | 4.40 | 8.58 | 12.26 | 21.23 | 17.42 | 8.67 | 8.66 | 6.94 |
Tax % | 27.06% | 26.85% | 26.33% | -30.12% | 25.63% | 275.68% | 21.68% | 24.71% | 24.63% | 26.00% | 26.30% | 32.56% | 25.50% |
Net Profit | 14.31 | 4.36 | 8.45 | 16.20 | 10.94 | -7.73 | 6.72 | 9.23 | 16.00 | 12.89 | 6.39 | 5.84 | 5.17 |
EPS in Rs | 6.20 | 1.89 | 3.66 | 7.02 | 4.74 | -3.35 | 2.91 | 4.00 | 6.93 | 5.58 | 2.77 | 2.53 | 2.24 |
Last Updated: September 12, 2024, 11:12 am
Profit & Loss - Annual Report
Last Updated: September 12, 2024, 11:12 am
Month | Dec 2012 | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 1,091 | 1,237 | 1,045 | 1,140 | 981 | 1,014 | 719 | 757 | 731 | 840 | 766 | 791 | 755 |
Expenses | 954 | 1,117 | 1,019 | 1,073 | 914 | 970 | 677 | 697 | 646 | 778 | 705 | 719 | 697 |
Operating Profit | 137 | 121 | 26 | 67 | 67 | 44 | 42 | 60 | 84 | 62 | 61 | 72 | 57 |
OPM % | 13% | 10% | 3% | 6% | 7% | 4% | 6% | 8% | 12% | 7% | 8% | 9% | 8% |
Other Income | 28 | 130 | 1,196 | 53 | 9 | 28 | 17 | 50 | 268 | 9 | -1 | 9 | 10 |
Interest | 1 | 2 | 1 | 1 | 0 | 1 | 1 | 4 | 3 | 0 | 0 | 2 | 3 |
Depreciation | 22 | 23 | 33 | 50 | 39 | 38 | 29 | 39 | 36 | 20 | 20 | 23 | 23 |
Profit before tax | 142 | 226 | 1,187 | 69 | 36 | 33 | 29 | 66 | 314 | 49 | 40 | 56 | 42 |
Tax % | 29% | 26% | 21% | 14% | 33% | 35% | 36% | 24% | 30% | 12% | 52% | 27% | |
Net Profit | 101 | 167 | 943 | 59 | 24 | 22 | 19 | 51 | 220 | 43 | 19 | 41 | 30 |
EPS in Rs | 38.00 | 62.55 | 353.83 | 25.72 | 10.61 | 9.36 | 8.04 | 21.97 | 95.21 | 18.77 | 8.31 | 17.82 | 13.12 |
Dividend Payout % | 72% | 48% | 11% | 583% | 236% | 53% | 124% | 50% | 215% | -0% | -0% | -0% |
YoY Net Profit Growth
Year | 2016-2017 | 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 |
---|---|---|---|---|---|---|---|---|
YoY Net Profit Growth (%) | -59.32% | -8.33% | -13.64% | 168.42% | 331.37% | -80.45% | -55.81% | 115.79% |
Change in YoY Net Profit Growth (%) | 0.00% | 50.99% | -5.30% | 182.06% | 162.95% | -411.83% | 24.64% | 171.60% |
Heubach Colorants India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2016-2017 to 2023-2024.
Growth
Compounded Sales Growth | |
---|---|
10 Years: | -4% |
5 Years: | 2% |
3 Years: | 3% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | -7% |
5 Years: | 18% |
3 Years: | 3% |
TTM: | -20% |
Stock Price CAGR | |
---|---|
10 Years: | -6% |
5 Years: | 7% |
3 Years: | 3% |
1 Year: | -8% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 8% |
3 Years: | 8% |
Last Year: | 9% |
Last Updated: Unknown
Balance Sheet
Last Updated: December 14, 2024, 3:48 pm
Month | Dec 2012 | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 27 | 27 | 27 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
Reserves | 475 | 548 | 1,369 | 646 | 650 | 602 | 593 | 628 | 384 | 391 | 409 | 449 | 472 |
Borrowings | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 32 | 1 | 0 | 0 | 27 | 26 |
Other Liabilities | 320 | 337 | 437 | 232 | 260 | 268 | 278 | 260 | 241 | 222 | 229 | 226 | 231 |
Total Liabilities | 821 | 912 | 1,842 | 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 752 |
Fixed Assets | 174 | 166 | 335 | 365 | 343 | 323 | 309 | 227 | 150 | 150 | 146 | 172 | 164 |
CWIP | 9 | 25 | 13 | 5 | 10 | 10 | 21 | 3 | 9 | 8 | 8 | 4 | 5 |
Investments | 235 | 267 | 33 | 74 | 112 | 41 | 12 | 81 | 10 | 9 | 3 | 4 | 4 |
Other Assets | 403 | 453 | 1,461 | 458 | 468 | 518 | 552 | 632 | 481 | 469 | 505 | 545 | 579 |
Total Assets | 821 | 912 | 1,842 | 902 | 933 | 893 | 895 | 943 | 649 | 636 | 662 | 726 | 752 |
Cash Flow
Month | Dec 2012 | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow
Month | Dec 2012 | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow | 137.00 | 121.00 | 17.00 | 67.00 | 67.00 | 44.00 | 42.00 | 28.00 | 83.00 | 62.00 | 61.00 | 45.00 |
Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)
Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.
Financial Efficiency Indicators
Month | Dec 2012 | Dec 2013 | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 50 | 50 | 56 | 57 | 64 | 64 | 92 | 71 | 85 | 73 | 104 | 90 |
Inventory Days | 91 | 69 | 86 | 72 | 95 | 94 | 155 | 101 | 117 | 105 | 101 | 96 |
Days Payable | 103 | 77 | 77 | 74 | 103 | 103 | 160 | 108 | 155 | 120 | 139 | 136 |
Cash Conversion Cycle | 37 | 42 | 65 | 54 | 57 | 55 | 87 | 64 | 47 | 59 | 66 | 50 |
Working Capital Days | 24 | 24 | -9 | 49 | 49 | 60 | 91 | 133 | 78 | 77 | 91 | 71 |
ROCE % | 26% | 21% | 1% | 6% | 5% | 5% | 5% | 11% | 12% | 11% | 11% | 12% |
Mutual Fund Holdings
Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) | Previous Number of Shares | Previous Date | Percentage Change |
---|---|---|---|---|---|---|
Quant Value Fund | 134,304 | 0.32 | 6.6 | 134,304 | 2024-12-22 | 0% |
Key Financial Ratios
Month | Mar 24 | Mar 23 | Mar 22 | Mar 21 | Mar 20 |
---|---|---|---|---|---|
FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Basic EPS (Rs.) | 17.82 | 8.31 | 18.77 | 95.22 | 21.96 |
Diluted EPS (Rs.) | 17.82 | 8.31 | 18.77 | 95.22 | 21.96 |
Cash EPS (Rs.) | 27.62 | 17.15 | 27.58 | 110.80 | 38.97 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 204.68 | 187.34 | 179.30 | 176.42 | 282.22 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 204.68 | 187.34 | 179.30 | 176.42 | 282.22 |
Dividend / Share (Rs.) | 0.00 | 0.00 | 15.00 | 205.00 | 11.00 |
Revenue From Operations / Share (Rs.) | 342.56 | 332.04 | 363.71 | 316.60 | 328.08 |
PBDIT / Share (Rs.) | 35.01 | 28.98 | 30.46 | 41.87 | 33.52 |
PBIT / Share (Rs.) | 25.21 | 20.15 | 21.65 | 26.29 | 16.52 |
PBT / Share (Rs.) | 24.26 | 17.32 | 21.44 | 135.55 | 14.86 |
Net Profit / Share (Rs.) | 17.82 | 8.31 | 18.77 | 95.21 | 21.97 |
PBDIT Margin (%) | 10.21 | 8.72 | 8.37 | 13.22 | 10.21 |
PBIT Margin (%) | 7.35 | 6.06 | 5.95 | 8.30 | 5.03 |
PBT Margin (%) | 7.08 | 5.21 | 5.89 | 42.81 | 4.52 |
Net Profit Margin (%) | 5.20 | 2.50 | 5.16 | 30.07 | 6.69 |
Return on Networth / Equity (%) | 8.70 | 4.43 | 10.46 | 53.96 | 7.78 |
Return on Capital Employeed (%) | 11.39 | 10.43 | 11.69 | 14.42 | 5.51 |
Return On Assets (%) | 5.67 | 2.89 | 6.81 | 33.86 | 5.37 |
Asset Turnover Ratio (%) | 1.14 | 1.18 | 1.31 | 0.91 | 0.82 |
Current Ratio (X) | 2.23 | 2.07 | 1.95 | 1.86 | 2.51 |
Quick Ratio (X) | 1.65 | 1.47 | 1.23 | 1.27 | 2.01 |
Inventory Turnover Ratio (X) | 3.11 | 2.78 | 3.37 | 2.96 | 2.54 |
Dividend Payout Ratio (NP) (%) | 0.00 | 0.00 | 79.92 | 211.10 | 22.76 |
Dividend Payout Ratio (CP) (%) | 0.00 | 0.00 | 54.38 | 181.41 | 12.83 |
Earning Retention Ratio (%) | 0.00 | 0.00 | 20.08 | -111.10 | 77.24 |
Cash Earning Retention Ratio (%) | 0.00 | 0.00 | 45.62 | -81.41 | 87.17 |
Interest Coverage Ratio (X) | 36.87 | 291.12 | 148.44 | 37.22 | 20.18 |
Interest Coverage Ratio (Post Tax) (X) | 19.77 | 111.89 | 92.45 | -12.91 | 5.84 |
Enterprise Value (Cr.) | 892.27 | 575.03 | 1040.37 | 825.59 | 494.96 |
EV / Net Operating Revenue (X) | 1.13 | 0.75 | 1.24 | 1.13 | 0.65 |
EV / EBITDA (X) | 11.04 | 8.60 | 14.80 | 8.54 | 6.40 |
MarketCap / Net Operating Revenue (X) | 1.27 | 0.80 | 1.25 | 1.17 | 0.69 |
Retention Ratios (%) | 0.00 | 0.00 | 20.07 | -111.10 | 77.23 |
Price / BV (X) | 2.13 | 1.42 | 2.54 | 2.11 | 0.80 |
Price / Net Operating Revenue (X) | 1.27 | 0.80 | 1.25 | 1.17 | 0.69 |
EarningsYield | 0.04 | 0.03 | 0.04 | 0.25 | 0.09 |
Strength and Weakness
Strength | Weakness |
---|---|
|
|
Stock Analysis
- Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Heubach Colorants India Ltd:
- Net Profit Margin: 5.2%
- Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
- ROCE: 11.39% (Industry Average ROCE: 8.57%)
- ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
- ROE%: 8.7% (Industry Average ROE: 7.14%)
- ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
- Interest Coverage Ratio (Post Tax): 19.77
- Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
- Quick Ratio: 1.65
- Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
- Stock P/E: 34.9 (Industry average Stock P/E: 79.64)
- Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
- Total Debt / Equity: 0
- Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
Stock Rating: - Net Profit Margin: 5.2%
About the Company - Qualitative Analysis
INDUSTRY | ADDRESS | CONTACT |
---|---|---|
Dyes & Pigments | Rupa Renaissance, B Wing, 25th Floor, New Mumbai Maharashtra 400705 | investor.relations_India@clariant.com http://www.clariant.com |
Management | |
---|---|
Name | Position Held |
Mr. Ravi Kapoor | Chairman & Non-Exe.Director |
Mr. Jugal Sahu | Executive Director & CFO |
Mr. Kewal Handa | Independent Director |
Mr. Sunirmal Talukdar | Independent Director |
Mrs. Diana Dhote | Independent Director |
FAQ
What is the latest intrinsic value of Heubach Colorants India Ltd?
The latest intrinsic value of Heubach Colorants India Ltd as on 29 December 2024 is ₹692.47, which is 27.76% higher than the current market price of ₹542.00. The stock has a market capitalization of 1,251 Cr. and recorded a high/low of 734/354 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹472 Cr and total liabilities of ₹752 Cr.
What is the Market Cap of Heubach Colorants India Ltd?
The Market Cap of Heubach Colorants India Ltd is 1,251 Cr..
What is the current Stock Price of Heubach Colorants India Ltd as on 29 December 2024?
The current stock price of Heubach Colorants India Ltd as on 29 December 2024 is 542.
What is the High / Low of Heubach Colorants India Ltd stocks in FY 2024-2025?
In FY 2024-2025, the High / Low of Heubach Colorants India Ltd stocks is 734/354.
What is the Stock P/E of Heubach Colorants India Ltd?
The Stock P/E of Heubach Colorants India Ltd is 34.9.
What is the Book Value of Heubach Colorants India Ltd?
The Book Value of Heubach Colorants India Ltd is 214.
What is the Dividend Yield of Heubach Colorants India Ltd?
The Dividend Yield of Heubach Colorants India Ltd is 0.00 %.
What is the ROCE of Heubach Colorants India Ltd?
The ROCE of Heubach Colorants India Ltd is 12.5 %.
What is the ROE of Heubach Colorants India Ltd?
The ROE of Heubach Colorants India Ltd is 9.09 %.
What is the Face Value of Heubach Colorants India Ltd?
The Face Value of Heubach Colorants India Ltd is 10.0.