Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 04 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 500292 | NSE: HEIDELBERG

Heidelberg Cement India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 3, 2025, 1:23 am

Market Cap 4,491 Cr.
Current Price 198
High / Low 258/187
Stock P/E43.0
Book Value 59.1
Dividend Yield4.04 %
ROCE16.1 %
ROE11.4 %
Face Value 10.0
PEG Ratio-2.17

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

View Share Price Target for Heidelberg Cement India Ltd

Competitors of Heidelberg Cement India Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Bheema Cements Ltd 52.7 Cr. 16.2 35.3/16.2 13.20.00 %11.8 %56.4 % 10.0
UltraTech Cement Ltd 3,31,607 Cr. 11,251 12,145/9,25052.9 2,1260.62 %15.1 %12.2 % 10.0
The Ramco Cements Ltd 21,666 Cr. 917 1,060/700114 3020.27 %8.17 %5.63 % 1.00
The India Cements Ltd 8,690 Cr. 280 386/173 1700.00 %0.78 %4.81 % 10.0
Star Cement Ltd 8,704 Cr. 215 256/17265.3 67.90.00 %16.5 %11.5 % 1.00
Industry Average36,531.81 Cr1,985.4347.31529.570.66%11.18%15.93%7.13

All Competitor Stocks of Heidelberg Cement India Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 544.52620.03589.89506.05540.12602.04595.64566.46607.13596.55532.19461.41542.82
Expenses 476.08501.47494.84458.47503.04532.90502.76496.97541.67507.66454.15423.95509.54
Operating Profit 68.44118.5695.0547.5837.0869.1492.8869.4965.4688.8978.0437.4633.28
OPM % 12.57%19.12%16.11%9.40%6.87%11.48%15.59%12.27%10.78%14.90%14.66%8.12%6.13%
Other Income 12.2912.4110.2611.0110.5513.4713.3814.2613.0813.8012.1312.779.36
Interest 9.885.178.0020.6610.896.519.148.598.498.548.568.537.15
Depreciation 28.3227.9628.0028.1328.7427.4427.0026.9127.4228.3428.1426.4727.94
Profit before tax 42.5397.8469.319.808.0048.6670.1248.2542.6365.8153.4715.237.55
Tax % 28.43%4.32%25.54%28.47%30.25%28.13%25.39%25.80%26.18%26.82%25.38%26.40%31.26%
Net Profit 30.4493.6151.617.015.5834.9752.3235.8031.4748.1639.9011.215.19
EPS in Rs 1.344.132.280.310.251.542.311.581.392.131.760.490.23

Last Updated: February 28, 2025, 7:34 pm

Below is a detailed analysis of the quarterly data for Heidelberg Cement India Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹542.82 Cr.. The value appears strong and on an upward trend. It has increased from 461.41 Cr. (Sep 2024) to ₹542.82 Cr., marking an increase of 81.41 Cr..
  • For Expenses, as of Dec 2024, the value is ₹509.54 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 423.95 Cr. (Sep 2024) to ₹509.54 Cr., marking an increase of 85.59 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹33.28 Cr.. The value appears to be declining and may need further review. It has decreased from 37.46 Cr. (Sep 2024) to ₹33.28 Cr., marking a decrease of 4.18 Cr..
  • For OPM %, as of Dec 2024, the value is 6.13%. The value appears to be declining and may need further review. It has decreased from 8.12% (Sep 2024) to 6.13%, marking a decrease of 1.99%.
  • For Other Income, as of Dec 2024, the value is ₹9.36 Cr.. The value appears to be declining and may need further review. It has decreased from 12.77 Cr. (Sep 2024) to ₹9.36 Cr., marking a decrease of 3.41 Cr..
  • For Interest, as of Dec 2024, the value is ₹7.15 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 8.53 Cr. (Sep 2024) to ₹7.15 Cr., marking a decrease of 1.38 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹27.94 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 26.47 Cr. (Sep 2024) to ₹27.94 Cr., marking an increase of 1.47 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹7.55 Cr.. The value appears to be declining and may need further review. It has decreased from 15.23 Cr. (Sep 2024) to ₹7.55 Cr., marking a decrease of 7.68 Cr..
  • For Tax %, as of Dec 2024, the value is 31.26%. The value appears to be increasing, which may not be favorable. It has increased from 26.40% (Sep 2024) to 31.26%, marking an increase of 4.86%.
  • For Net Profit, as of Dec 2024, the value is ₹5.19 Cr.. The value appears to be declining and may need further review. It has decreased from 11.21 Cr. (Sep 2024) to ₹5.19 Cr., marking a decrease of 6.02 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 0.23. The value appears to be declining and may need further review. It has decreased from 0.49 (Sep 2024) to 0.23, marking a decrease of 0.26.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 8:10 pm

MetricDec 2012Dec 2013Mar 2015n n 15mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 8701,2092,0441,6481,7171,8892,1332,1702,1172,2972,2382,3662,133
Expenses 8071,1071,7831,4171,4391,5261,6501,6421,6101,8621,9892,0491,895
Operating Profit 63102261231279363483528507435249317238
OPM % 7%8%13%14%16%19%23%24%24%19%11%13%11%
Other Income 161213522242035534649455548
Interest 10106139108907475745136463533
Depreciation 248913810099101102109111112112110111
Profit before tax 46-8112045114208342398391335136227142
Tax % 32%-50%50%22%33%36%35%33%20%25%27%26%
Net Profit 31-4160357613322126831525299168104
EPS in Rs 1.36-1.802.631.563.365.889.7411.8313.9011.134.387.404.61
Dividend Payout % 0%0%0%0%59%43%41%63%58%81%160%108%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)117.14%75.00%66.17%21.27%17.54%-20.00%-60.71%69.70%
Change in YoY Net Profit Growth (%)0.00%-42.14%-8.83%-44.90%-3.73%-37.54%-40.71%130.41%

Heidelberg Cement 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:7%
5 Years:2%
3 Years:4%
TTM:-10%
Compounded Profit Growth
10 Years:20%
5 Years:-5%
3 Years:-19%
TTM:-32%
Stock Price CAGR
10 Years:10%
5 Years:8%
3 Years:-1%
1 Year:-2%
Return on Equity
10 Years:13%
5 Years:15%
3 Years:12%
Last Year:11%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:36 pm

MonthDec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 227227227227227227227227227227227227227
Reserves 6206076456687408209451,0881,2671,3391,2351,2431,113
Borrowings 1,0311,3571,2991,039705619517413306199182137143
Other Liabilities 5785686506817358671,0081,0651,0451,0601,0221,0541,068
Total Liabilities 2,4552,7592,8202,6152,4082,5332,6962,7932,8452,8242,6652,6612,551
Fixed Assets 3741,7871,7941,9011,8771,8061,7371,6931,6181,5621,4901,4101,366
CWIP 1,51716712756681716192762892
Investments 000000000551414
Other Assets 5648048996575247199411,0841,2081,2301,1641,2091,078
Total Assets 2,4552,7592,8202,6152,4082,5332,6962,7932,8452,8242,6652,6612,551

Below is a detailed analysis of the balance sheet data for Heidelberg Cement India Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹227.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 227.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹1,113.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,243.00 Cr. (Mar 2024) to ₹1,113.00 Cr., marking a decrease of 130.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹143.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 137.00 Cr. (Mar 2024) to ₹143.00 Cr., marking an increase of 6.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹1,068.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,054.00 Cr. (Mar 2024) to ₹1,068.00 Cr., marking an increase of 14.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹2,551.00 Cr.. The value appears to be improving (decreasing). It has decreased from 2,661.00 Cr. (Mar 2024) to ₹2,551.00 Cr., marking a decrease of 110.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹1,366.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,410.00 Cr. (Mar 2024) to ₹1,366.00 Cr., marking a decrease of 44.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹92.00 Cr.. The value appears strong and on an upward trend. It has increased from 28.00 Cr. (Mar 2024) to ₹92.00 Cr., marking an increase of 64.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹14.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 14.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹1,078.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,209.00 Cr. (Mar 2024) to ₹1,078.00 Cr., marking a decrease of 131.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹2,551.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2,661.00 Cr. (Mar 2024) to ₹2,551.00 Cr., marking a decrease of 110.00 Cr..

Notably, the Reserves (₹1,113.00 Cr.) exceed the Borrowings (143.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthDec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +50119238257361377393459439302226350
Cash from Investing Activity +-431-1956-108-40-14-26-14-173-35144-48
Cash from Financing Activity +144117-212-287-315-165-242-314-304-328-267-242
Net Cash Flow-2384132-1386198125131-38-6110460

Free Cash Flow

MonthDec 2012Dec 2013Mar 2015n n 15mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow62.00101.00261.00230.00-426.00-256.00-34.00115.00201.00236.0067.00180.00

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

MonthDec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days993634446658
Inventory Days370288168195141125158137157147160139
Days Payable333276168204194223262243265225239245
Cash Conversion Cycle46223-3-50-95-100-101-102-71-75-98
Working Capital Days-52-25-62-77-36-79-62-63-400-27-38
ROCE %2%1%9%7%11%17%25%28%25%21%11%16%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters69.39%69.39%69.39%69.39%69.39%69.39%69.39%69.39%69.39%69.39%69.39%69.39%
FIIs5.45%6.40%5.16%4.81%4.76%4.73%3.91%4.33%4.48%4.42%3.13%2.31%
DIIs10.65%10.04%9.72%10.12%10.32%9.04%8.97%10.01%10.82%10.81%11.89%12.67%
Government0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%0.14%
Public14.36%14.03%15.59%15.53%15.38%16.70%17.58%16.12%15.16%15.25%15.43%15.49%
No. of Shareholders1,03,0761,00,8271,02,6391,02,5801,02,7211,02,9991,02,65091,10189,34589,80592,03987,647

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Axis Small Cap Fund5,040,6900.49116.451,129,0902025-04-02346.44%
ICICI Prudential Smallcap Fund2,499,6220.6657.741,129,0902025-04-02121.38%
SBI Long Term Equity Fund1,844,4890.1542.611,129,0902025-04-0263.36%
ICICI Prudential Dividend Yield Equity Fund1,727,5060.8239.911,129,0902025-04-0253%
SBI Multi Asset Allocation Fund1,300,0000.530.111,129,0902025-04-0215.14%
ICICI Prudential Infrastructure Fund1,286,9610.4829.731,129,0902025-04-0213.98%
ICICI Prudential Multi Asset Fund1,216,7050.0628.111,129,0902025-04-027.76%
Aditya Birla Sun Life MNC Fund - Div1,129,0900.6426.081,129,0902025-04-020%
Aditya Birla Sun Life MNC Fund - Gr1,129,0900.6426.081,129,0902025-04-020%
ICICI Prudential Manufacturing Fund106,7640.042.471,129,0902025-04-02-90.54%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 7.404.3811.1313.9011.83
Diluted EPS (Rs.) 7.404.3811.1313.9011.83
Cash EPS (Rs.) 12.249.3316.0718.8016.62
Book Value[Excl.RevalReserv]/Share (Rs.) 64.8664.4969.0765.9258.01
Book Value[Incl.RevalReserv]/Share (Rs.) 64.8664.4969.0765.9258.01
Dividend / Share (Rs.) 8.007.009.008.007.50
Revenue From Operations / Share (Rs.) 104.3998.76101.3693.4095.74
PBDIT / Share (Rs.) 16.3812.9821.3424.4125.62
PBIT / Share (Rs.) 11.548.0216.4019.5120.82
PBT / Share (Rs.) 10.015.9914.7917.2617.57
Net Profit / Share (Rs.) 7.404.3811.1313.9011.83
PBDIT Margin (%) 15.6913.1421.0526.1326.75
PBIT Margin (%) 11.058.1216.1720.8821.75
PBT Margin (%) 9.586.0614.5918.4818.34
Net Profit Margin (%) 7.094.4310.9814.8712.35
Return on Networth / Equity (%) 11.416.7816.1121.0820.39
Return on Capital Employeed (%) 14.8910.0218.6922.9325.31
Return On Assets (%) 6.303.728.9311.069.59
Long Term Debt / Equity (X) 0.030.070.100.110.21
Total Debt / Equity (X) 0.080.110.120.190.21
Asset Turnover Ratio (%) 0.880.810.810.750.79
Current Ratio (X) 1.261.311.421.091.10
Quick Ratio (X) 1.071.101.210.910.94
Inventory Turnover Ratio (X) 2.472.372.702.412.45
Dividend Payout Ratio (NP) (%) 94.56205.6571.8643.1738.04
Dividend Payout Ratio (CP) (%) 57.1896.4349.7631.9127.07
Earning Retention Ratio (%) 5.44-105.6528.1456.8361.96
Cash Earning Retention Ratio (%) 42.823.5750.2468.0972.93
Interest Coverage Ratio (X) 10.686.3913.2710.887.86
Interest Coverage Ratio (Post Tax) (X) 5.833.157.927.194.63
Enterprise Value (Cr.) 4015.473322.474101.415144.223029.71
EV / Net Operating Revenue (X) 1.701.481.792.431.40
EV / EBITDA (X) 10.8211.308.489.305.22
MarketCap / Net Operating Revenue (X) 1.881.631.872.501.48
Retention Ratios (%) 5.43-105.6528.1356.8261.95
Price / BV (X) 3.022.492.743.542.45
Price / Net Operating Revenue (X) 1.881.631.872.501.48
EarningsYield 0.030.020.050.050.08

After reviewing the key financial ratios for Heidelberg Cement India Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 7.40. This value is within the healthy range. It has increased from 4.38 (Mar 23) to 7.40, marking an increase of 3.02.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 7.40. This value is within the healthy range. It has increased from 4.38 (Mar 23) to 7.40, marking an increase of 3.02.
  • For Cash EPS (Rs.), as of Mar 24, the value is 12.24. This value is within the healthy range. It has increased from 9.33 (Mar 23) to 12.24, marking an increase of 2.91.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 64.86. It has increased from 64.49 (Mar 23) to 64.86, marking an increase of 0.37.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 64.86. It has increased from 64.49 (Mar 23) to 64.86, marking an increase of 0.37.
  • For Dividend / Share (Rs.), as of Mar 24, the value is 8.00. This value exceeds the healthy maximum of 3. It has increased from 7.00 (Mar 23) to 8.00, marking an increase of 1.00.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 104.39. It has increased from 98.76 (Mar 23) to 104.39, marking an increase of 5.63.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 16.38. This value is within the healthy range. It has increased from 12.98 (Mar 23) to 16.38, marking an increase of 3.40.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 11.54. This value is within the healthy range. It has increased from 8.02 (Mar 23) to 11.54, marking an increase of 3.52.
  • For PBT / Share (Rs.), as of Mar 24, the value is 10.01. This value is within the healthy range. It has increased from 5.99 (Mar 23) to 10.01, marking an increase of 4.02.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 7.40. This value is within the healthy range. It has increased from 4.38 (Mar 23) to 7.40, marking an increase of 3.02.
  • For PBDIT Margin (%), as of Mar 24, the value is 15.69. This value is within the healthy range. It has increased from 13.14 (Mar 23) to 15.69, marking an increase of 2.55.
  • For PBIT Margin (%), as of Mar 24, the value is 11.05. This value is within the healthy range. It has increased from 8.12 (Mar 23) to 11.05, marking an increase of 2.93.
  • For PBT Margin (%), as of Mar 24, the value is 9.58. This value is below the healthy minimum of 10. It has increased from 6.06 (Mar 23) to 9.58, marking an increase of 3.52.
  • For Net Profit Margin (%), as of Mar 24, the value is 7.09. This value is within the healthy range. It has increased from 4.43 (Mar 23) to 7.09, marking an increase of 2.66.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 11.41. This value is below the healthy minimum of 15. It has increased from 6.78 (Mar 23) to 11.41, marking an increase of 4.63.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 14.89. This value is within the healthy range. It has increased from 10.02 (Mar 23) to 14.89, marking an increase of 4.87.
  • For Return On Assets (%), as of Mar 24, the value is 6.30. This value is within the healthy range. It has increased from 3.72 (Mar 23) to 6.30, marking an increase of 2.58.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.03. This value is below the healthy minimum of 0.2. It has decreased from 0.07 (Mar 23) to 0.03, marking a decrease of 0.04.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.08. This value is within the healthy range. It has decreased from 0.11 (Mar 23) to 0.08, marking a decrease of 0.03.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.88. It has increased from 0.81 (Mar 23) to 0.88, marking an increase of 0.07.
  • For Current Ratio (X), as of Mar 24, the value is 1.26. This value is below the healthy minimum of 1.5. It has decreased from 1.31 (Mar 23) to 1.26, marking a decrease of 0.05.
  • For Quick Ratio (X), as of Mar 24, the value is 1.07. This value is within the healthy range. It has decreased from 1.10 (Mar 23) to 1.07, marking a decrease of 0.03.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.47. This value is below the healthy minimum of 4. It has increased from 2.37 (Mar 23) to 2.47, marking an increase of 0.10.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 94.56. This value exceeds the healthy maximum of 50. It has decreased from 205.65 (Mar 23) to 94.56, marking a decrease of 111.09.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 57.18. This value exceeds the healthy maximum of 50. It has decreased from 96.43 (Mar 23) to 57.18, marking a decrease of 39.25.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 5.44. This value is below the healthy minimum of 40. It has increased from -105.65 (Mar 23) to 5.44, marking an increase of 111.09.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 42.82. This value is within the healthy range. It has increased from 3.57 (Mar 23) to 42.82, marking an increase of 39.25.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 10.68. This value is within the healthy range. It has increased from 6.39 (Mar 23) to 10.68, marking an increase of 4.29.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 5.83. This value is within the healthy range. It has increased from 3.15 (Mar 23) to 5.83, marking an increase of 2.68.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 4,015.47. It has increased from 3,322.47 (Mar 23) to 4,015.47, marking an increase of 693.00.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.70. This value is within the healthy range. It has increased from 1.48 (Mar 23) to 1.70, marking an increase of 0.22.
  • For EV / EBITDA (X), as of Mar 24, the value is 10.82. This value is within the healthy range. It has decreased from 11.30 (Mar 23) to 10.82, marking a decrease of 0.48.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.88. This value is within the healthy range. It has increased from 1.63 (Mar 23) to 1.88, marking an increase of 0.25.
  • For Retention Ratios (%), as of Mar 24, the value is 5.43. This value is below the healthy minimum of 30. It has increased from -105.65 (Mar 23) to 5.43, marking an increase of 111.08.
  • For Price / BV (X), as of Mar 24, the value is 3.02. This value exceeds the healthy maximum of 3. It has increased from 2.49 (Mar 23) to 3.02, marking an increase of 0.53.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.88. This value is within the healthy range. It has increased from 1.63 (Mar 23) to 1.88, marking an increase of 0.25.
  • For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. It has increased from 0.02 (Mar 23) to 0.03, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Heidelberg Cement India Ltd as of April 4, 2025 is: 241.13

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 April 4, 2025, Heidelberg Cement India Ltd is Undervalued by 21.78% compared to the current share price 198.00

Intrinsic Value of Heidelberg Cement India Ltd as of April 4, 2025 is: 193.37

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 April 4, 2025, Heidelberg Cement India Ltd is Overvalued by 2.34% compared to the current share price 198.00

Last 5 Year EPS CAGR: -19.81%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -46.75, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -52.00, which is a positive sign.
  3. The company has higher reserves (948.46 cr) compared to borrowings (611.31 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (68.46 cr) and profit (186.38 cr) over the years.
  1. The stock has a low average ROCE of 14.42%, 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 Heidelberg Cement India Ltd:
    1. Net Profit Margin: 7.09%
      • 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: 14.89% (Industry Average ROCE: 11.18%)
      • 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%: 11.41% (Industry Average ROE: 15.93%)
      • 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): 5.83
      • 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: 1.07
      • 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 (Industry average Stock P/E: 47.31)
      • 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: 0.08
      • 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

Heidelberg Cement India Ltd. is a Public Limited Listed company incorporated on 13/05/1958 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L26942HR1958FLC042301 and registration number is 042301. Currently Company is involved in the business activities of Manufacture of clinkers and cement. Company's Total Operating Revenue is Rs. 2365.78 Cr. and Equity Capital is Rs. 226.62 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Cement2 Floor, Block - B, DLF Cyber Greens, Gurgaon Haryana 122002investors.mcl@mycem.in
http://www.mycemco.com
Management
NamePosition Held
Ms. Jyoti NarangChairperson & Independent Director
Mr. Joydeep MukherjeeManaging Director
Mr. Vimal Kumar JainWhole Time Director
Ms. Soek Peng SimNon Executive Director
Mr. Roberto CallieriNon Executive Director
Mr. Atul KhoslaIndependent Director

FAQ

What is the intrinsic value of Heidelberg Cement India Ltd?

Heidelberg Cement India Ltd's intrinsic value (as of 04 April 2025) is ₹241.13 — 21.78% higher the current market price of ₹198.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 4,491 Cr. market cap, FY2025-2026 high/low of ₹258/187, reserves of 1,113 Cr, and liabilities of 2,551 Cr.

What is the Market Cap of Heidelberg Cement India Ltd?

The Market Cap of Heidelberg Cement India Ltd is 4,491 Cr..

What is the current Stock Price of Heidelberg Cement India Ltd as on 04 April 2025?

The current stock price of Heidelberg Cement India Ltd as on 04 April 2025 is 198.

What is the High / Low of Heidelberg Cement India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Heidelberg Cement India Ltd stocks is ₹258/187.

What is the Stock P/E of Heidelberg Cement India Ltd?

The Stock P/E of Heidelberg Cement India Ltd is 43.0.

What is the Book Value of Heidelberg Cement India Ltd?

The Book Value of Heidelberg Cement India Ltd is 59.1.

What is the Dividend Yield of Heidelberg Cement India Ltd?

The Dividend Yield of Heidelberg Cement India Ltd is 4.04 %.

What is the ROCE of Heidelberg Cement India Ltd?

The ROCE of Heidelberg Cement India Ltd is 16.1 %.

What is the ROE of Heidelberg Cement India Ltd?

The ROE of Heidelberg Cement India Ltd is 11.4 %.

What is the Face Value of Heidelberg Cement India Ltd?

The Face Value of Heidelberg Cement India Ltd is 10.0.

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 Heidelberg Cement 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