Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

HBL Power Systems Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 5, 2024, 12:36 am

Market Cap 17,268 Cr.
Current Price 623
High / Low724/254
Stock P/E52.7
Book Value 44.0
Dividend Yield0.08 %
ROCE35.9 %
ROE27.7 %
Face Value 1.00
PEG Ratio1.13

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

View Share Price Target for HBL Power Systems Ltd

Competitors of HBL Power Systems Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
PAE Ltd 5.23 Cr. 5.026.25/4.11 26.90.00 %%% 10.0
HBL Power Systems Ltd 17,268 Cr. 623724/25452.7 44.00.08 %35.9 %27.7 % 1.00
Goldstar Power Ltd 298 Cr. 12.423.4/10.173.7 1.170.00 %17.5 %15.5 % 1.00
Exide Industries Ltd 42,704 Cr. 502620/24248.8 1520.40 %10.2 %7.05 % 1.00
Industry Average15,068.81N/A43.80N/AN/A15.9012.56N/A

All Competitor Stocks of HBL Power Systems Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales233300231283349374320314332403467557599
Expenses213275215258303321285281294358390456486
Operating Profit2124152545533533384578101113
OPM %9%8%7%9%13%14%11%11%12%11%17%18%19%
Other Income2-1182233664332
Interest4221221123233
Depreciation109999888910101011
Profit before tax91322173746293033366991102
Tax %15%17%8%10%32%29%31%35%32%3%25%26%23%
Net Profit8102115253320202435526879
EPS in Rs0.300.370.750.540.901.210.720.720.861.261.872.482.85

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,5621,7091,3041,3491,2991,4141,6031,2661,0929121,2361,3691,759
Expenses1,3461,4871,2081,2101,1641,2861,4771,1691,0118451,0971,2171,497
Operating Profit21622295139134129126978167139151262
OPM %14%13%7%10%10%9%8%8%7%7%11%11%15%
Other Income62366912211621226262016
Interest11712676716846413122157710
Depreciation54643953514846444139353538
Profit before tax51554624275455434019122130229
Tax %38%33%16%43%45%29%42%35%35%29%23%24%
Net Profit323839141538322826149498179
EPS in Rs0.730.931.570.560.591.531.141.000.950.503.393.566.47
Dividend Payout %20%16%13%36%42%18%22%30%32%71%12%13%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)18.75%2.63%-64.10%7.14%153.33%-15.79%-12.50%-7.14%-46.15%571.43%4.26%
Change in YoY Net Profit Growth (%)0.00%-16.12%-66.73%71.25%146.19%-169.12%3.29%5.36%-39.01%617.58%-567.17%

HBL Power Systems Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:6%
5 Years:12%
3 Years:35%
TTM:51%
Compounded Profit Growth
10 Years:36%
5 Years:66%
3 Years:160%
TTM:154%
Stock Price CAGR
10 Years:42%
5 Years:105%
3 Years:131%
1 Year:114%
Return on Equity
10 Years:9%
5 Years:12%
3 Years:17%
Last Year:28%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital252525252828282828282828
Reserves5195365395847017247397457548389241,193
Borrowings87973468654947936623216170638667
Other Liabilities700459311277258224162169184204257366
Total Liabilities2,1231,7551,5621,4351,4671,3421,1611,1031,0361,1331,2941,654
Fixed Assets847495456415417363321304279265320354
CWIP725649483326372743815020
Investments301288556789108
Other Assets1,1741,2021,0549641,0089477977667077799151,171
Total Assets2,1231,7551,5621,4351,4671,3421,1611,1031,0361,1331,2941,654

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 35-36791584315916714912162122273
Cash from Investing Activity -35156-13-1060-81-6-32-17-50-139
Cash from Financing Activity 2-115-66-153-114-150-163-114-104-2210-42
Net Cash Flow15-0-5-111529-14238291

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow216.00-657.00-639.00-547.00-415.00-350.00-240.00-135.00-80.00-3.0076.0065.00

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 Days114122106120122103105102102868362
Inventory Days188276226185168126145162188149147137
Days Payable10613481776843344144424341
Cash Conversion Cycle196265252228222186216222246193188158
Working Capital Days11717217317217715016416816913312883
ROCE %12%5%8%8%8%9%6%6%4%13%14%36%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters58.60%58.60%58.95%58.97%58.97%58.97%59.02%59.08%59.10%59.11%59.11%59.11%
FIIs10.71%10.77%11.25%9.15%4.79%1.55%1.77%0.91%2.63%2.23%2.66%4.59%
DIIs9.68%9.68%9.32%9.33%9.32%3.59%0.00%0.00%0.14%0.08%0.41%0.66%
Public21.01%20.95%20.48%22.55%26.92%35.88%39.21%40.00%38.14%38.58%37.82%35.65%
No. of Shareholders93,7821,06,2941,18,8331,41,7401,51,0171,67,0401,76,5361,71,7141,79,4442,21,3922,42,3852,87,032

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund125,7940.794.533142024-10-0439961.78%
Groww Nifty Total Market Index Fund3140.030.013142024-10-040%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)10.073.513.350.440.85
Diluted EPS (Rs.)10.073.513.350.440.85
Cash EPS (Rs.)10.964.784.611.852.38
Book Value[Excl.RevalReserv]/Share (Rs.)44.0134.3231.2328.2127.88
Book Value[Incl.RevalReserv]/Share (Rs.)44.0134.3231.2328.2127.88
Revenue From Operations / Share (Rs.)80.5749.3844.6032.9039.39
PBDIT / Share (Rs.)15.926.105.532.783.50
PBIT / Share (Rs.)14.434.824.271.382.03
PBT / Share (Rs.)12.954.634.380.651.41
Net Profit / Share (Rs.)9.483.503.350.440.90
NP After MI And SOA / Share (Rs.)10.133.563.390.490.94
PBDIT Margin (%)19.7612.3512.408.448.89
PBIT Margin (%)17.919.769.564.185.16
PBT Margin (%)16.079.389.831.983.57
Net Profit Margin (%)11.767.097.501.352.30
NP After MI And SOA Margin (%)12.577.207.591.502.40
Return on Networth / Equity (%)23.0110.3610.841.753.39
Return on Capital Employeed (%)31.8013.2512.904.677.08
Return On Assets (%)16.987.628.291.322.37
Long Term Debt / Equity (X)0.010.040.030.010.00
Total Debt / Equity (X)0.040.080.050.070.18
Asset Turnover Ratio (%)1.511.111.130.840.95
Current Ratio (X)2.773.053.463.002.42
Quick Ratio (X)1.681.882.041.681.43
Inventory Turnover Ratio (X)3.142.592.551.872.14
Dividend Payout Ratio (NP) (%)0.0011.2310.3320.1963.73
Dividend Payout Ratio (CP) (%)0.008.267.525.2724.95
Earning Retention Ratio (%)0.0088.7789.6779.8136.27
Cash Earning Retention Ratio (%)0.0091.7492.4894.7375.05
Interest Coverage Ratio (X)34.1225.8320.515.234.38
Interest Coverage Ratio (Post Tax) (X)23.4715.6311.982.211.91
Enterprise Value (Cr.)12422.212571.141701.47915.36371.71
EV / Net Operating Revenue (X)5.561.881.381.000.34
EV / EBITDA (X)28.1415.2011.1011.893.83
MarketCap / Net Operating Revenue (X)5.641.931.421.020.28
Retention Ratios (%)0.0088.7689.6679.8036.26
Price / BV (X)10.322.772.031.180.39
Price / Net Operating Revenue (X)5.641.931.421.020.28
EarningsYield0.020.030.050.010.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of HBL Power Systems Ltd as of October 5, 2024 is: ₹642.82

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 October 5, 2024, HBL Power Systems Ltd is Undervalued by 3.18% compared to the current share price ₹623.00

Intrinsic Value of HBL Power Systems Ltd as of October 5, 2024 is: ₹943.46

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 October 5, 2024, HBL Power Systems Ltd is Undervalued by 51.44% compared to the current share price ₹623.00

Last 5 Year EPS CAGR: 46.77%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (733.00 cr) compared to borrowings (364.33 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (71.08 cr) and profit (68.85 cr) over the years.
  1. The stock has a low average ROCE of 10.75%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 150.50, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 214.33, 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 HBL Power Systems Ltd:
    1. Net Profit Margin: 11.76%
      • 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: 31.8% (Industry Average ROCE: 15.9%)
      • 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%: 23.01% (Industry Average ROE: 12.56%)
      • 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): 23.47
      • 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: 1.68
      • 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: 52.7 (Industry average Stock P/E: 43.8)
      • 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: 0.04
      • 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

HBL Power Systems Ltd. is a Public Limited Listed company incorporated on 29/08/1986 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L40109TG1986PLC006745 and registration number is 006745. Currently Company is involved in the business activities of Manufacture of batteries and accumulators. Company’s Total Operating Revenue is Rs. 1221.50 Cr. and Equity Capital is Rs. 27.72 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Auto Ancl - Batteries8-2-601, Road No 10, Hyderabad Telangana 500034investor@hbl.in
http://www.hbl.in
Management
NamePosition Held
Dr. Aluru Jagadish PrasadChairman & Managing Director
Mrs. Kavita Prasad AluruWhole Time Director
Mr. Advay Bhagirath MikkilineniNon Exe.Non Ind.Director
CA. Poruri Ganapathi RaoInd. Non-Executive Director
Mr. Karipineni Venkat SriramInd. Non-Executive Director
Mrs. Richa DattaInd. Non-Executive Director
Mrs. Preeti KhandelwalInd. Non-Executive Director

FAQ

What is the latest fair value of HBL Power Systems Ltd?

The latest fair value of HBL Power Systems Ltd is ₹642.82.

What is the Market Cap of HBL Power Systems Ltd?

The Market Cap of HBL Power Systems Ltd is 17,268 Cr..

What is the current Stock Price of HBL Power Systems Ltd as on 05 October 2024?

The current stock price of HBL Power Systems Ltd as on 05 October 2024 is ₹623.

What is the High / Low of HBL Power Systems Ltd stocks in FY 2024?

In FY 2024, the High / Low of HBL Power Systems Ltd stocks is 724/254.

What is the Stock P/E of HBL Power Systems Ltd?

The Stock P/E of HBL Power Systems Ltd is 52.7.

What is the Book Value of HBL Power Systems Ltd?

The Book Value of HBL Power Systems Ltd is 44.0.

What is the Dividend Yield of HBL Power Systems Ltd?

The Dividend Yield of HBL Power Systems Ltd is 0.08 %.

What is the ROCE of HBL Power Systems Ltd?

The ROCE of HBL Power Systems Ltd is 35.9 %.

What is the ROE of HBL Power Systems Ltd?

The ROE of HBL Power Systems Ltd is 27.7 %.

What is the Face Value of HBL Power Systems Ltd?

The Face Value of HBL Power Systems Ltd is 1.00.

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 HBL Power Systems 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