Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 517514 | NSE: DHINDIA

D&H India Ltd: Share Price Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 10, 2024, 8:38 pm

Market Cap 130 Cr.
Current Price 158
High / Low196/74.0
Stock P/E43.2
Book Value 53.0
Dividend Yield0.00 %
ROCE9.89 %
ROE6.70 %
Face Value 10.0
PEG Ratio1.06

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

View Share Price Target for D&H India Ltd

Competitors of D&H India Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
GEE Ltd 387 Cr. 149203/67.042.8 78.60.00 %9.30 %6.50 % 2.00
D&H India Ltd 130 Cr. 158196/74.043.2 53.00.00 %9.89 %6.70 % 10.0
Esab India Ltd 9,649 Cr. 6,2716,999/4,61956.8 2261.77 %75.9 %56.9 % 10.0
Ador Welding Ltd 1,984 Cr. 1,1431,770/1,10726.5 3511.62 %24.2 %18.3 % 10.0
Industry Average3,037.50 Cr1,930.2542.33177.150.85%29.82%22.10%8.00

All Competitor Stocks of D&H India Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales15.9720.1623.7030.9032.3330.4336.4939.4433.2535.5042.9046.1844.47
Expenses14.9919.1222.3929.4530.2028.3133.8336.9731.4133.4040.1743.3541.70
Operating Profit0.981.041.311.452.132.122.662.471.842.102.732.832.77
OPM %6.14%5.16%5.53%4.69%6.59%6.97%7.29%6.26%5.53%5.92%6.36%6.13%6.23%
Other Income0.020.060.200.230.050.040.020.050.020.020.020.120.01
Interest0.380.280.350.410.460.530.560.530.690.720.810.781.01
Depreciation0.430.460.450.280.400.430.440.470.470.470.510.630.68
Profit before tax0.190.360.710.991.321.201.681.520.700.931.431.541.09
Tax %-10.53%-19.44%5.63%-11.11%6.82%19.17%34.52%38.82%12.86%44.09%30.07%64.29%27.52%
Net Profit0.210.430.671.101.230.971.100.920.620.531.010.550.79
EPS in Rs0.280.580.911.491.661.311.411.180.760.651.230.670.96

Last Updated: October 7, 2024, 8:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales69716663606979796891139158169
Expenses64666359566574776686129148159
Operating Profit553343622591010
OPM %8%7%5%5%6%5%7%2%3%5%7%6%6%
Other Income0010000-000000
Interest1111222211233
Depreciation1122222222222
Profit before tax4320002-2-12655
Tax %33%35%27%38%42%40%22%-9%-18%-7%26%41%
Net Profit3210002-2-12433
EPS in Rs3.502.651.590.390.390.262.58-2.32-1.053.245.423.303.51
Dividend Payout %14%19%31%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-33.33%-50.00%-100.00%-200.00%50.00%300.00%100.00%-25.00%
Change in YoY Net Profit Growth (%)0.00%-16.67%-50.00%-100.00%250.00%250.00%-200.00%-125.00%

D&H India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:15%
3 Years:33%
TTM:27%
Compounded Profit Growth
10 Years:3%
5 Years:6%
3 Years:75%
TTM:-5%
Stock Price CAGR
10 Years:26%
5 Years:54%
3 Years:97%
1 Year:106%
Return on Equity
10 Years:3%
5 Years:4%
3 Years:9%
Last Year:7%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 1:47 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital777777777788
Reserves202122222323252322243034
Borrowings4510141513161615182845
Other Liabilities132117151619171512161914
Total Liabilities4554565960636561566685101
Fixed Assets162022222119181614172129
CWIP010000001004
Investments000000000000
Other Assets283334373943474541496368
Total Assets4554565960636561566685101

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +441-122-1-0215-0
Cash from Investing Activity +-0-6-1-0-2001-1-5-9-14
Cash from Financing Activity +-1-112-1-31-1-24415
Net Cash Flow2-200-0-0-0-0-0-000

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow1.000.00-7.00-11.00-11.00-10.00-10.00-14.00-13.00-13.00-19.00-35.00

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.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days716864858180767488737480
Inventory Days681241511612021801721641611389676
Days Payable5099798186100776254634825
Cash Conversion Cycle9093137165196160172176194148122132
Working Capital Days565280111130119131135161132120127
ROCE %16%12%7%5%5%4%9%1%1%8%13%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters48.92%48.92%48.92%48.92%48.92%51.46%49.81%52.26%52.26%52.26%52.26%52.26%
DIIs0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%0.03%
Public51.05%51.05%51.05%51.05%51.07%48.51%50.15%47.71%47.71%47.71%47.70%47.71%
No. of Shareholders4,0593,8153,8023,8494,1904,3033,9834,2144,3314,7944,8814,839

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)3.425.562.99-0.92-2.34
Diluted EPS (Rs.)3.425.432.99-0.92-2.34
Cash EPS (Rs.)5.847.665.421.290.09
Book Value[Excl.RevalReserv]/Share (Rs.)50.9848.4142.5039.4441.02
Book Value[Incl.RevalReserv]/Share (Rs.)50.9848.4142.5039.4441.02
Revenue From Operations / Share (Rs.)192.75178.08122.6191.37106.78
PBDIT / Share (Rs.)11.8212.237.152.912.71
PBIT / Share (Rs.)9.299.994.970.560.29
PBT / Share (Rs.)5.637.333.04-1.28-2.55
Net Profit / Share (Rs.)3.305.423.24-1.05-2.32
NP After MI And SOA / Share (Rs.)3.305.423.24-1.05-2.32
PBDIT Margin (%)6.136.875.833.182.53
PBIT Margin (%)4.815.614.050.610.27
PBT Margin (%)2.924.112.48-1.40-2.39
Net Profit Margin (%)1.713.042.64-1.14-2.17
NP After MI And SOA Margin (%)1.713.042.64-1.14-2.17
Return on Networth / Equity (%)6.4811.197.63-2.66-5.66
Return on Capital Employeed (%)13.3116.249.611.170.64
Return On Assets (%)2.684.973.63-1.38-2.83
Long Term Debt / Equity (X)0.280.200.150.140.05
Total Debt / Equity (X)1.060.560.640.470.47
Asset Turnover Ratio (%)1.701.841.491.161.26
Current Ratio (X)1.541.701.731.971.64
Quick Ratio (X)0.970.940.780.870.68
Inventory Turnover Ratio (X)4.474.062.821.932.15
Interest Coverage Ratio (X)3.234.603.721.551.11
Interest Coverage Ratio (Post Tax) (X)1.903.042.690.420.21
Enterprise Value (Cr.)117.6362.6639.4324.5423.98
EV / Net Operating Revenue (X)0.740.450.430.360.30
EV / EBITDA (X)12.156.587.4511.4111.95
MarketCap / Net Operating Revenue (X)0.460.300.210.160.13
Price / BV (X)1.781.110.620.380.33
Price / Net Operating Revenue (X)0.460.300.210.160.13
EarningsYield0.030.100.12-0.07-0.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of D&H India Ltd as of December 12, 2024 is: 156.47

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 December 12, 2024, D&H India Ltd is Overvalued by 0.97% compared to the current share price 158.00

Intrinsic Value of D&H India Ltd as of December 12, 2024 is: 220.52

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 December 12, 2024, D&H India Ltd is Undervalued by 39.57% compared to the current share price 158.00

Last 5 Year EPS CAGR: 40.93%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (24.08 cr) compared to borrowings (16.58 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (90.85 cr) and profit (2.00 cr) over the years.
  1. The stock has a low average ROCE of 7.58%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 112.83, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 148.75, 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 D&H India Ltd:
    1. Net Profit Margin: 1.71%
      • 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: 13.31% (Industry Average ROCE: 29.82%)
      • 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%: 6.48% (Industry Average ROE: 22.1%)
      • 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): 1.9
      • 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: 0.97
      • 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: 43.2 (Industry average Stock P/E: 42.33)
      • 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: 1.06
      • 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

No data availabale for About the Company
INDUSTRYADDRESSCONTACT
Industry not foundAddress not foundContact not found
Management Data not Available

FAQ

What is the latest intrinsic value of D&H India Ltd?

The latest intrinsic value of D&H India Ltd as on 11 December 2024 is ₹156.47, which is 0.97% lower than the current market price of ₹158.00. The stock has a market capitalization of 130 Cr. and recorded a high/low of ₹196/74.0 during the current fiscal year 2024-2025. As of Mar 2024, the company has reserves of ₹34 Cr and total liabilities of ₹101 Cr.

What is the Market Cap of D&H India Ltd?

The Market Cap of D&H India Ltd is 130 Cr..

What is the current Stock Price of D&H India Ltd as on 11 December 2024?

The current stock price of D&H India Ltd as on 11 December 2024 is 158.

What is the High / Low of D&H India Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of D&H India Ltd stocks is 196/74.0.

What is the Stock P/E of D&H India Ltd?

The Stock P/E of D&H India Ltd is 43.2.

What is the Book Value of D&H India Ltd?

The Book Value of D&H India Ltd is 53.0.

What is the Dividend Yield of D&H India Ltd?

The Dividend Yield of D&H India Ltd is 0.00 %.

What is the ROCE of D&H India Ltd?

The ROCE of D&H India Ltd is 9.89 %.

What is the ROE of D&H India Ltd?

The ROE of D&H India Ltd is 6.70 %.

What is the Face Value of D&H India Ltd?

The Face Value of D&H India Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in D&H India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE