Share Price and Basic Stock Data

Last Updated: November 26, 2024, 8:17 pm

Market Cap	4.47 Cr.
Current Price	7.60
High / Low	12.2/5.70
Stock P/E
Book Value	0.20
Dividend Yield	0.00 %
ROCE	150 %
ROE	%
Face Value	10.0
PEG Ratio	0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Heera Ispat Ltd

Competitors of Heera Ispat Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Heera Ispat Ltd	4.47 Cr.	7.60	12.2/5.70		0.20	0.00 %	150 %	%	10.0
Pennar Industries Ltd	2,704 Cr.	201	215/106	25.2	69.0	0.00 %	15.7 %	11.8 %	5.00
Mahamaya Steel Industries Ltd	352 Cr.	215	233/76.2	97.3	86.6	0.00 %	7.04 %	4.24 %	10.0
Industry Average	1,528.00 Cr	141.20		61.25	51.93	0.00%	57.58%	8.02%	8.33

All Competitor Stocks of Heera Ispat Ltd

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	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Expenses	0.03	0.02	0.03	0.03	0.03	0.03	0.03	0.02	0.02	0.00	0.03	0.01	0.01
Operating Profit	-0.03	-0.02	-0.03	-0.03	-0.03	-0.03	-0.03	-0.02	-0.02	0.00	-0.03	-0.01	-0.01
OPM %
Other Income	0.00	0.00	0.00	0.00	0.73	0.00	-0.34	0.00	-0.10	0.00	0.00	0.00	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	-0.03	-0.02	-0.03	-0.03	0.70	-0.03	-0.37	-0.02	-0.12	0.00	-0.03	-0.01	-0.01
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%		0.00%	0.00%	0.00%
Net Profit	-0.03	-0.02	-0.03	-0.03	0.70	-0.03	-0.37	-0.02	-0.12	0.00	-0.03	-0.01	-0.01
EPS in Rs	-0.05	-0.03	-0.05	-0.05	1.19	-0.05	-0.63	-0.03	-0.20	0.00	-0.05	-0.02	-0.02

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: November 22, 2024, 2:21 pm

Month	Jun 2013	Mar 2014n n 9m	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Expenses	0.08	0.07	0.13	0.13	0.09	0.10	0.10	0.08	0.12	0.11	0.11	0.06	0.06
Operating Profit	-0.08	-0.07	-0.13	-0.13	-0.09	-0.10	-0.10	-0.08	-0.12	-0.11	-0.11	-0.06	-0.06
OPM %
Other Income	-0.64	0.05	0.43	0.23	0.14	0.20	0.16	-0.59	-2.71	0.00	0.39	-0.10	0.00
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.04	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	-0.76	-0.02	0.30	0.10	0.05	0.10	0.06	-0.67	-2.83	-0.11	0.28	-0.16	-0.06
Tax %	0.00%	0.00%	30.00%	40.00%	40.00%	50.00%	66.67%	-22.39%	10.60%	0.00%	0.00%	0.00%
Net Profit	-0.75	-0.02	0.21	0.06	0.03	0.05	0.02	-0.52	-3.13	-0.11	0.28	-0.16	-0.06
EPS in Rs	-1.27	-0.03	0.36	0.10	0.05	0.08	0.03	-0.88	-5.32	-0.19	0.48	-0.27	-0.11
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-71.43%	-50.00%	66.67%	-60.00%	-2700.00%	-501.92%	96.49%	354.55%	-157.14%
Change in YoY Net Profit Growth (%)	0.00%	21.43%	116.67%	-126.67%	-2640.00%	2198.08%	598.41%	258.06%	-511.69%

Heera Ispat Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2015-2016 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	24%
TTM:	14%

Stock Price CAGR
10 Years:	6%
5 Years:	21%
3 Years:	43%
1 Year:	-6%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

Month	Jun 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	5.88	5.88	5.88	5.88	5.88	5.88	5.88	5.88	5.88	5.88	5.88	5.88
Reserves	-2.03	-2.06	-1.85	-1.79	-1.76	-2.35	-2.34	-2.86	-5.99	-6.10	-5.82	-5.98
Borrowings	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.11	0.20	0.06	0.06
Other Liabilities	0.01	0.03	0.11	0.02	0.03	0.02	0.05	0.03	0.03	0.06	0.06	0.15
Total Liabilities	3.86	3.85	4.14	4.11	4.15	3.55	3.59	3.05	0.03	0.04	0.18	0.11
Fixed Assets	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	2.50	1.77	1.93	1.75	0.00	0.00	0.00	0.00
Other Assets	3.86	3.85	4.14	4.11	1.65	1.78	1.66	1.30	0.03	0.04	0.18	0.11
Total Assets	3.86	3.85	4.14	4.11	4.15	3.55	3.59	3.05	0.03	0.04	0.18	0.11

Reserves and Borrowings Chart

Cash Flow

Month	Jun 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-0.02	0.00	0.90	-1.04	2.52	-0.01	-0.01	0.00	-0.11	-0.09	-0.10	-0.07
Cash from Investing Activity +	0.05	0.00	0.00	0.00	-2.50	0.00	0.00	0.00	0.00	0.00	0.39	0.00
Cash from Financing Activity +	0.09	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.11	0.09	-0.14	0.00
Net Cash Flow	0.12	0.00	0.90	-1.04	0.02	-0.01	-0.01	0.00	0.00	0.00	0.15	-0.07

Free Cash Flow

Month	Jun 2013	Mar 2014n n 9m	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-0.08	-0.07	-0.13	-0.13	-0.09	-0.10	-0.10	-0.08	-0.23	-0.31	-0.17	-0.12

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.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Jun 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2023	Mar 2024
Debtor Days
Inventory Days
Days Payable
Cash Conversion Cycle
Working Capital Days
ROCE %	-2.87%	-0.48%	7.64%	2.46%	1.22%	2.61%	1.70%	1.52%	-7.95%	-220.00%	-150.00%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	18.03%	18.03%	18.03%	18.03%	18.03%	18.03%	18.03%	18.03%	18.03%	18.03%	18.03%	18.03%
Public	81.97%	81.97%	81.97%	81.97%	81.97%	81.96%	81.97%	81.97%	81.98%	81.96%	81.96%	81.96%
No. of Shareholders	1,315	1,334	1,315	1,305	1,294	1,397	1,454	1,608	1,659	1,684	1,770	1,770

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE / ROE Trend

EPS Trend

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.)	-0.28	0.48	-0.18	-5.33	-0.88
Diluted EPS (Rs.)	-0.28	0.48	-0.18	-5.33	-0.88
Cash EPS (Rs.)	-0.27	0.47	-0.17	-5.33	-0.88
Book Value[Excl.RevalReserv]/Share (Rs.)	-0.16	0.11	-0.36	-0.18	5.14
Book Value[Incl.RevalReserv]/Share (Rs.)	-0.16	0.11	-0.36	-0.18	5.14
PBDIT / Share (Rs.)	-0.10	-0.18	-0.17	-0.20	0.08
PBIT / Share (Rs.)	-0.10	-0.18	-0.17	-0.20	0.08
PBT / Share (Rs.)	-0.10	0.47	-0.17	-4.82	-1.14
Net Profit / Share (Rs.)	-0.27	0.47	-0.17	-5.33	-0.88
Return on Networth / Equity (%)	0.00	419.61	0.00	0.00	-17.14
Return on Capital Employeed (%)	65.80	-159.88	48.38	113.47	1.62
Return On Assets (%)	-139.71	155.98	-307.60	-8979.59	-17.01
Total Debt / Equity (X)	-0.61	0.82	-0.93	-1.03	0.00
Current Ratio (X)	0.54	1.59	0.13	0.23	1.37
Quick Ratio (X)	0.54	1.59	0.13	0.23	1.37
Interest Coverage Ratio (X)	0.00	0.00	0.00	-1175.85	0.00
Interest Coverage Ratio (Post Tax) (X)	0.00	0.00	0.00	-4065.39	0.00
Enterprise Value (Cr.)	4.58	6.76	2.26	0.68	1.73
EV / EBITDA (X)	-71.67	-63.34	-21.87	-5.57	35.15
Price / BV (X)	-47.64	103.54	-9.81	-5.54	0.58
EarningsYield	-0.03	0.04	-0.05	-5.22	-0.29

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Heera Ispat Ltd as of November 27, 2024 is: 0.46

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 27, 2024, Heera Ispat Ltd is Overvalued by 93.95% compared to the current share price 7.60

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of Heera Ispat Ltd as of November 27, 2024 is: 0.66

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 27, 2024, Heera Ispat Ltd is Overvalued by 91.32% compared to the current share price 7.60

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 44.08%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of 0.00, which is a positive sign. The stock has a low average Cash Conversion Cycle of 0.00, which is a positive sign.	The stock has a low average ROCE of -30.35%, which may not be favorable. The company has higher borrowings (0.04) compared to reserves (-3.41), which may suggest financial risk. The company has not shown consistent growth in sales (0.00) and profit (-0.29).

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 Heera Ispat Ltd:
1. Net Profit Margin: 0%
  - 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.
2. ROCE: 65.8% (Industry Average ROCE: 57.58%)
  - 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.
3. ROE%: 0% (Industry Average ROE: 8.02%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 0
  - 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.
5. Quick Ratio: 0.54
  - 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.
6. Stock P/E: 0 (Industry average Stock P/E: 61.25)
  - 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.
7. Total Debt / Equity: -0.61
  - 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.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Heera Ispat Ltd. is a Public Limited Listed company incorporated on 05/08/1992 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L27101GJ1992PLC018101 and registration number is 018101. Currently Company is involved in the business activities of Insurance, reinsurance and pension funding, except compulsory social security. Company’s Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 5.88 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Steel - CR/HR Strips	Block No-B/104, Ganesh Homes, Near Pramukh Bungalows, Ahmedabad Gujarat 382470	heeraispat1992@gmail.com www.heeraispat.com

Management
Name	Position Held
Mr. Dineshkumar Samarataji Rao	Managing Director
Mr. Prakash Nemchand Shah	WholeTime Director & CFO
Mr. Radheshyam Rampal Patel	Director
Mr. Alpesh Kiritbhai Patel	Director
Mr. Rajesh Chinubhai Sutaria	Additional Director

FAQ

What is the latest intrinsic value of Heera Ispat Ltd?

The latest intrinsic value of Heera Ispat Ltd as on 27 November 2024 is ₹0.46, which is 93.95% lower than the current market price of ₹7.60. The stock has a market capitalization of 4.47 Cr. and recorded a high/low of ₹12.2/5.70 during the current fiscal year 2024-2025. As of Mar 2024, the company has reserves of ₹-5.98 Cr and total liabilities of ₹0.11 Cr.

What is the Market Cap of Heera Ispat Ltd?

The Market Cap of Heera Ispat Ltd is 4.47 Cr..

What is the current Stock Price of Heera Ispat Ltd as on 27 November 2024?

The current stock price of Heera Ispat Ltd as on 27 November 2024 is ₹7.60.

What is the High / Low of Heera Ispat Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Heera Ispat Ltd stocks is 12.2/5.70.

What is the Stock P/E of Heera Ispat Ltd?

The Stock P/E of Heera Ispat Ltd is .

What is the Book Value of Heera Ispat Ltd?

The Book Value of Heera Ispat Ltd is 0.20.

What is the Dividend Yield of Heera Ispat Ltd?

The Dividend Yield of Heera Ispat Ltd is 0.00 %.

What is the ROCE of Heera Ispat Ltd?

The ROCE of Heera Ispat Ltd is 150 %.

What is the ROE of Heera Ispat Ltd?

The ROE of Heera Ispat Ltd is %.

What is the Face Value of Heera Ispat Ltd?

The Face Value of Heera Ispat Ltd is 10.0.

Share Price and Basic Stock Data

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Heera Ispat Ltd

Quarterly Result

Quarterly Chart

Profit & Loss - Annual Report

Profit & Loss Yearly Chart

YoY Net Profit Growth

Growth

Balance Sheet

Reserves and Borrowings Chart

Cash Flow

Free Cash Flow

Free Cash Flow Chart

Financial Efficiency Indicators

Financial Efficiency Indicators Chart

Share Holding Pattern

Shareholding Pattern Chart

No. of Shareholders

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Strength and Weakness

Stock Analysis

About the Company - Qualitative Analysis

FAQ

What is the latest intrinsic value of Heera Ispat Ltd?

What is the Market Cap of Heera Ispat Ltd?

What is the current Stock Price of Heera Ispat Ltd as on 27 November 2024?

What is the High / Low of Heera Ispat Ltd stocks in FY 2024-2025?

What is the Stock P/E of Heera Ispat Ltd?

What is the Book Value of Heera Ispat Ltd?

What is the Dividend Yield of Heera Ispat Ltd?

What is the ROCE of Heera Ispat Ltd?

What is the ROE of Heera Ispat Ltd?

What is the Face Value of Heera Ispat Ltd?

About the Author

Getaka