Share Price and Basic Stock Data

Last Updated: November 22, 2024, 8:25 pm

Market Cap	150 Cr.
Current Price	1,000
High / Low	1,144/380
Stock P/E	29.1
Book Value	172
Dividend Yield	0.25 %
ROCE	27.6 %
ROE	23.3 %
Face Value	10.0
PEG Ratio	2.86

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Hindustan Hardy Ltd

Competitors of Hindustan Hardy Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Hindustan Hardy Ltd	150 Cr.	1,000	1,144/380	29.1	172	0.25 %	27.6 %	23.3 %	10.0
Rico Auto Industries Ltd	1,157 Cr.	85.6	157/82.1	30.1	53.3	0.70 %	8.18 %	5.55 %	1.00
Rane (Madras) Ltd	1,310 Cr.	805	1,529/624	335	158	0.00 %	6.36 %	43.7 %	10.0
Automotive Axles Ltd	2,643 Cr.	1,749	2,398/1,720	17.2	593	1.83 %	26.7 %	20.2 %	10.0
Industry Average	1,315.00 Cr	909.90		102.85	244.08	0.70%	17.21%	23.19%	7.75

All Competitor Stocks of Hindustan Hardy 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	13.74	18.14	15.94	14.77	14.02	14.43	17.14	17.50	16.40	16.54	16.85	18.05	16.53
Expenses	12.17	15.67	15.05	13.79	13.26	13.67	14.98	15.17	14.04	15.13	15.15	16.01	15.21
Operating Profit	1.57	2.47	0.89	0.98	0.76	0.76	2.16	2.33	2.36	1.41	1.70	2.04	1.32
OPM %	11.43%	13.62%	5.58%	6.64%	5.42%	5.27%	12.60%	13.31%	14.39%	8.52%	10.09%	11.30%	7.99%
Other Income	0.07	0.00	0.05	0.03	0.13	0.00	0.32	0.13	0.11	0.00	0.15	0.04	0.04
Interest	0.08	0.11	0.07	0.07	0.09	0.12	0.11	0.10	0.07	0.05	0.04	0.08	0.04
Depreciation	0.15	0.17	0.19	0.20	0.22	0.22	0.23	0.23	0.23	0.24	0.26	0.25	0.25
Profit before tax	1.41	2.19	0.68	0.74	0.58	0.42	2.14	2.13	2.17	1.12	1.55	1.75	1.07
Tax %	26.95%	26.03%	27.94%	28.38%	25.86%	30.95%	27.10%	26.29%	25.81%	26.79%	25.81%	27.43%	25.23%
Net Profit	1.02	1.63	0.50	0.53	0.43	0.29	1.56	1.56	1.61	0.83	1.16	1.27	0.79
EPS in Rs	6.81	10.88	3.34	3.54	2.87	1.94	10.41	10.41	10.74	5.54	7.74	8.48	5.27

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	55.15	48.49	52.34	55.14	36.84	37.90	46.58	39.09	44.60	62.56	63.08	67.81	71.35
Expenses	52.20	46.22	51.33	53.10	36.21	36.87	44.00	38.30	39.45	56.66	57.11	60.24	63.45
Operating Profit	2.95	2.27	1.01	2.04	0.63	1.03	2.58	0.79	5.15	5.90	5.97	7.57	7.90
OPM %	5.35%	4.68%	1.93%	3.70%	1.71%	2.72%	5.54%	2.02%	11.55%	9.43%	9.46%	11.16%	11.07%
Other Income	0.13	1.16	0.19	0.70	0.30	1.05	0.05	0.27	0.05	0.15	0.59	0.25	0.41
Interest	0.99	1.01	0.89	1.03	0.87	0.49	0.36	0.31	0.19	0.32	0.41	0.24	0.21
Depreciation	0.74	0.85	2.45	1.04	0.89	0.67	0.56	0.62	0.60	0.70	0.90	0.98	1.03
Profit before tax	1.35	1.57	-2.14	0.67	-0.83	0.92	1.71	0.13	4.41	5.03	5.25	6.60	7.07
Tax %	34.07%	46.50%	-26.17%	16.42%	-6.02%	1.09%	77.19%	76.92%	27.66%	26.64%	27.05%	26.21%
Net Profit	0.88	0.84	-1.57	0.56	-0.78	0.91	0.39	0.03	3.18	3.68	3.84	4.87	5.16
EPS in Rs	5.87	5.61	-10.48	3.74	-5.21	6.07	2.60	0.20	21.22	24.56	25.63	32.50	34.44
Dividend Payout %	51.14%	53.57%	0.00%	13.39%	0.00%	0.00%	46.15%	0.00%	9.43%	8.15%	8.59%	7.70%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-4.55%	-286.90%	135.67%	-239.29%	216.67%	-57.14%	-92.31%	10500.00%	15.72%	4.35%	26.82%
Change in YoY Net Profit Growth (%)	0.00%	-282.36%	422.57%	-374.95%	455.95%	-273.81%	-35.16%	10592.31%	-10484.28%	-11.38%	22.48%

Hindustan Hardy Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	3%
5 Years:	8%
3 Years:	15%
TTM:	6%

Compounded Profit Growth
10 Years:	19%
5 Years:	66%
3 Years:	15%
TTM:	-7%

Stock Price CAGR
10 Years:	25%
5 Years:	72%
3 Years:	56%
1 Year:	100%

Return on Equity
10 Years:	14%
5 Years:	22%
3 Years:	24%
Last Year:	23%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 2:32 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	1.50	1.50	1.50	1.50	1.50	1.50	1.50	1.50	1.50	1.50	1.50	1.50	1.50
Reserves	7.82	8.14	6.35	6.82	5.85	6.66	7.15	6.95	10.01	13.46	17.04	21.80	24.27
Borrowings	6.17	7.29	7.12	6.21	5.22	4.04	5.00	3.60	3.60	6.46	3.84	4.09	4.32
Other Liabilities	15.77	13.26	12.25	14.48	10.45	12.13	12.39	11.01	15.05	11.91	13.59	15.25	18.36
Total Liabilities	31.26	30.19	27.22	29.01	23.02	24.33	26.04	23.06	30.16	33.33	35.97	42.64	48.45
Fixed Assets	8.82	8.41	6.35	5.99	3.75	3.97	4.29	4.79	4.63	6.69	6.85	6.66	7.75
CWIP	0.01	0.03	0.61	0.29	0.68	0.26	0.44	0.38	0.65	0.18	0.16	3.68	4.15
Investments	0.01	0.01	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other Assets	22.42	21.74	20.25	22.72	18.58	20.10	21.31	17.89	24.88	26.46	28.96	32.30	36.55
Total Assets	31.26	30.19	27.22	29.01	23.02	24.33	26.04	23.06	30.16	33.33	35.97	42.64	48.45

Reserves and Borrowings Chart

Cash Flow

Month	Mar 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 +	2.00	1.19	2.36	2.56	1.06	2.02	0.37	3.59	1.67	0.76	5.02	6.39
Cash from Investing Activity +	-2.29	-0.39	-1.18	-1.45	0.98	-0.41	-1.05	-1.73	-0.91	-2.25	-0.97	-4.34
Cash from Financing Activity +	0.41	-0.41	-1.58	-1.25	-1.86	-1.67	0.61	-1.85	-0.15	2.33	-3.32	-0.23
Net Cash Flow	0.12	0.39	-0.40	-0.14	0.17	-0.06	-0.07	0.01	0.61	0.84	0.73	1.82

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-3.22	-5.02	-6.11	-4.17	-4.59	-3.01	-2.42	-2.81	1.55	-0.56	2.13	3.48

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	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	67.77	77.46	73.92	74.93	89.37	116.53	104.38	94.40	139.62	111.38	113.12	109.16
Inventory Days	73.95	69.75	56.26	54.73	65.72	76.20	76.91	96.27	86.82	51.60	65.12	68.69
Days Payable	140.47	120.62	117.05	133.17	133.49	154.83	123.82	138.47	167.95	102.77	113.02	110.41
Cash Conversion Cycle	1.25	26.59	13.12	-3.51	21.60	37.90	57.46	52.20	58.49	60.21	65.22	67.44
Working Capital Days	16.94	30.41	27.34	20.98	28.34	44.40	49.84	45.66	63.34	71.88	71.92	65.08
ROCE %	16.72%	15.92%	-7.84%	11.53%	0.30%	11.30%	16.02%	3.58%	33.80%	29.07%	25.53%	27.57%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	66.11%	66.11%	66.16%	66.16%	66.16%	66.16%	66.16%	66.16%	66.16%	66.16%	66.16%	66.16%
Public	33.89%	33.89%	33.84%	33.84%	33.84%	33.85%	33.85%	33.84%	33.84%	33.84%	33.84%	33.84%
No. of Shareholders	3,063	3,239	3,222	3,169	3,162	3,168	3,167	3,250	3,364	3,611	3,756	3,756

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.)	32.50	25.61	24.57	21.25	0.21
Diluted EPS (Rs.)	32.50	25.61	24.57	21.25	0.21
Cash EPS (Rs.)	39.01	31.63	29.27	25.26	4.33
Book Value[Excl.RevalReserv]/Share (Rs.)	155.45	123.70	99.83	76.81	56.37
Book Value[Incl.RevalReserv]/Share (Rs.)	155.45	123.70	99.83	76.81	56.37
Dividend / Share (Rs.)	2.50	2.20	2.00	2.00	0.00
Revenue From Operations / Share (Rs.)	452.71	421.03	417.63	297.72	260.92
PBDIT / Share (Rs.)	52.17	43.84	40.33	34.67	7.04
PBIT / Share (Rs.)	45.65	37.81	35.63	30.66	2.92
PBT / Share (Rs.)	44.03	35.05	33.52	29.42	0.87
Net Profit / Share (Rs.)	32.49	25.61	24.57	21.25	0.21
PBDIT Margin (%)	11.52	10.41	9.65	11.64	2.69
PBIT Margin (%)	10.08	8.98	8.53	10.29	1.11
PBT Margin (%)	9.72	8.32	8.02	9.88	0.33
Net Profit Margin (%)	7.17	6.08	5.88	7.13	0.08
Return on Networth / Equity (%)	20.90	20.69	24.61	27.67	0.37
Return on Capital Employeed (%)	26.70	27.50	30.64	35.78	4.86
Return On Assets (%)	11.32	10.55	10.93	10.45	0.13
Long Term Debt / Equity (X)	0.08	0.09	0.14	0.08	0.02
Total Debt / Equity (X)	0.17	0.20	0.43	0.31	0.42
Asset Turnover Ratio (%)	1.71	1.80	1.95	1.66	1.57
Current Ratio (X)	1.81	1.80	1.59	1.33	1.12
Quick Ratio (X)	1.43	1.42	1.29	1.04	0.75
Inventory Turnover Ratio (X)	5.68	6.39	6.64	4.18	4.00
Dividend Payout Ratio (NP) (%)	6.77	7.81	8.13	0.00	563.63
Dividend Payout Ratio (CP) (%)	5.63	6.32	6.83	0.00	27.71
Earning Retention Ratio (%)	93.23	92.19	91.87	0.00	-463.63
Cash Earning Retention Ratio (%)	94.37	93.68	93.17	0.00	72.29
Interest Coverage Ratio (X)	32.27	15.87	19.12	27.90	3.45
Interest Coverage Ratio (Post Tax) (X)	21.10	10.27	12.65	18.10	1.10
Enterprise Value (Cr.)	60.86	37.18	40.71	24.98	14.59
EV / Net Operating Revenue (X)	0.89	0.58	0.65	0.55	0.37
EV / EBITDA (X)	7.79	5.66	6.74	4.81	13.84
MarketCap / Net Operating Revenue (X)	0.89	0.56	0.57	0.49	0.28
Retention Ratios (%)	93.22	92.18	91.86	0.00	-463.63
Price / BV (X)	2.62	1.92	2.39	1.92	1.32
Price / Net Operating Revenue (X)	0.89	0.56	0.57	0.49	0.28
EarningsYield	0.07	0.10	0.10	0.14	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Hindustan Hardy Ltd as of November 25, 2024 is: 1,169.13

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 25, 2024, Hindustan Hardy Ltd is Undervalued by 16.91% compared to the current share price 1,000.00

Intrinsic Value of Hindustan Hardy Ltd as of November 25, 2024 is: 1,288.03

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 25, 2024, Hindustan Hardy Ltd is Undervalued by 28.80% compared to the current share price 1,000.00

Last 5 Year EPS CAGR: 10.17%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 15.29%, which is a positive sign. The company has higher reserves (10.95 cr) compared to borrowings (5.15 cr), indicating strong financial stability. The company has shown consistent growth in sales (52.38 cr) and profit (2.44 cr) over the years.	The stock has a high average Working Capital Days of 44.68, which may not be favorable. The stock has a high average Cash Conversion Cycle of 38.16, which may not be favorable.

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 Hindustan Hardy Ltd:
1. Net Profit Margin: 7.17%
  - 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: 26.7% (Industry Average ROCE: 17.21%)
  - 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%: 20.9% (Industry Average ROE: 23.19%)
  - 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): 21.1
  - 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: 1.43
  - 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: 29.1 (Industry average Stock P/E: 102.85)
  - 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: 0.17
  - 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

Hindustan Hardy Spicer Ltd. is a Public Limited Listed company incorporated on 16/10/1982 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L29300MH1982PLC028498 and registration number is 028498. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company’s Total Operating Revenue is Rs. 62.58 Cr. and Equity Capital is Rs. 1.50 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Auto Ancl - Dr. Trans & Steer - Others	C-12, Additional Nasik Industrial Area, Nasik Maharashtra 422010	co@hhardys.com http://www.hhardys.com

Management
Name	Position Held
Mr. S C Saran	Chairman
Ms. Devaki Saran	Executive Director & CFO
Mr. Vijay Pathak	COO & Executive Director
Mr. Navroze Shiamak Marshall	Independent Director
Mr. Sanjiv Bhasin	Independent Director

FAQ

What is the latest intrinsic value of Hindustan Hardy Ltd?

The latest intrinsic value of Hindustan Hardy Ltd as on 24 November 2024 is ₹1169.13, which is 16.91% higher than the current market price of ₹1,000.00.

What is the Market Cap of Hindustan Hardy Ltd?

The Market Cap of Hindustan Hardy Ltd is 150 Cr..

What is the current Stock Price of Hindustan Hardy Ltd as on 24 November 2024?

The current stock price of Hindustan Hardy Ltd as on 24 November 2024 is 1,000.

What is the High / Low of Hindustan Hardy Ltd stocks in FY 2024?

In FY 2024, the High / Low of Hindustan Hardy Ltd stocks is 1,144/380.

What is the Stock P/E of Hindustan Hardy Ltd?

The Stock P/E of Hindustan Hardy Ltd is 29.1.

What is the Book Value of Hindustan Hardy Ltd?

The Book Value of Hindustan Hardy Ltd is 172.

What is the Dividend Yield of Hindustan Hardy Ltd?

The Dividend Yield of Hindustan Hardy Ltd is 0.25 %.

What is the ROCE of Hindustan Hardy Ltd?

The ROCE of Hindustan Hardy Ltd is 27.6 %.

What is the ROE of Hindustan Hardy Ltd?

The ROE of Hindustan Hardy Ltd is 23.3 %.

What is the Face Value of Hindustan Hardy Ltd?

The Face Value of Hindustan Hardy Ltd is 10.0.