Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Hercules Hoists Ltd

About the Company - Hercules Hoists Ltd

Hercules Hoists Ltd. is a Public Limited Listed company incorporated on 15/06/1962 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L45400MH1962PLC012385 and registration number is 012385. Currently Company is involved in the business activities of Manufacture of lifting and handling equipment. Company’s Total Operating Revenue is Rs. 108.45 Cr. and Equity Capital is Rs. 3.20 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Engineering - GeneralBajaj Bhawan, 2nd floor, 226, Jamnalal Bajaj Marg, Mumbai Maharashtra 400021indef@indef.com
http://www.indef.com
Management
NamePosition Held
Mr. Shekhar BajajChairman
Mr. H A NevatiaWhole Time Director
Ms. Shruti JatiaDirector
Mr. Vandan ShahDirector
Mr. Nirav Nayan BajajDirector
Ms. Neelima Bajaj SwamyDirector
Mr. K J MallyaDirector
Ms. Girija BalakrishnanDirector
Mr. Vikram HosangadyDirector

Basic Stock Data of Hercules Hoists Ltd

Last Updated: July 26, 2024, 10:36 pm

Market Cap 2,021 Cr.
Current Price 630
High / Low656/284
Stock P/E56.1
Book Value 296
Dividend Yield0.63 %
ROCE5.67 %
ROE4.35 %
Face Value 1.00
PEG Ratio1.06

Data Source: screener.in

Hercules Hoists Ltd Quarterly Results

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales21282228283131373647414140
Expenses19262025263128323143363634
Operating Profit12232-03454556
OPM %7%7%9%11%8%-1%9%12%14%9%11%13%15%
Other Income21165215790378
Interest0000000000000
Depreciation1111111111111
Profit before tax33386139119471113
Tax %29%3%49%11%12%45%29%17%17%9%26%17%22%
Net Profit231751279855910
EPS in Rs0.650.810.432.321.690.220.722.252.7726.551.502.793.24

Last Updated: July 10, 2024, 5:48 pm

Hercules Hoists Ltd Quarterly Chart

Hercules Hoists Ltd Profit & Loss

Last Updated: July 10, 2024, 5:48 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales118124104979173751028378108151170
Expenses83928587847272937874102134150
Operating Profit3632201071495471720
OPM %30%26%19%11%8%1%5%9%6%5%6%11%12%
Other Income111111101212101015814104109
Interest0000000000011
Depreciation2223233343244
Profit before tax4441281817101116161018116124
Tax %30%30%30%28%20%20%8%21%19%19%19%11%
Net Profit31292013138101313815103109
EPS in Rs9.668.926.183.954.152.493.064.004.062.424.6732.2834.08
Dividend Payout %18%20%24%38%36%40%41%38%44%62%56%9%

Hercules Hoists Ltd Profit & Loss Yearly Chart

Hercules Hoists Ltd Growth

Compounded Sales Growth
10 Years:6%
5 Years:12%
3 Years:32%
TTM:19%
Compounded Profit Growth
10 Years:6%
5 Years:29%
3 Years:66%
TTM:40%
Stock Price CAGR
10 Years:13%
5 Years:49%
3 Years:56%
1 Year:104%
Return on Equity
10 Years:4%
5 Years:3%
3 Years:4%
Last Year:4%

Last Updated: July 25, 2024, 5:12 am

Hercules Hoists Ltd Balance Sheet

Last Updated: July 10, 2024, 5:48 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital2333333333333
Reserves136157171177185336377424334491616703805
Borrowings4100700000076
Other Liabilities21283635481517241531606070
Total Liabilities163189210215243354397451352525679774885
Fixed Assets29282725263635363433293634
CWIP1002000000000
Investments2324404451205262315225422573662782
Other Assets1111361431451651141001009371777669
Total Assets163189210215243354397451352525679774885

Hercules Hoists Ltd Reserves and Borrowings Chart

Hercules Hoists Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 3-113-41215131016141228
Cash from Investing Activity 9-12-831-11-5-7-93-1-22
Cash from Financing Activity -10-7-61-13-4-5-6-6-7-9-10
Net Cash Flow2-20-11-0-03-21102-3

Hercules Hoists Ltd Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days7411112515511391414346242740
Inventory Days14119120433126328025826919814512483
Days Payable781321272306987867995827784
Cash Conversion Cycle137170202256306284213233149877439
Working Capital Days19427533440444438426933323111172143
ROCE %27%17%10%9%3%2%3%4%2%4%5%

Hercules Hoists Ltd Financial Efficiency Indicators Chart

Hercules Hoists Ltd Share Holding Pattern

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Promoters69.61%69.61%69.61%69.61%69.61%69.61%69.61%69.61%69.62%69.62%69.62%69.62%
FIIs0.00%0.00%0.00%0.01%0.10%0.07%0.05%0.02%0.00%0.03%0.07%0.11%
Public30.39%30.39%30.39%30.38%30.29%30.32%30.34%30.37%30.40%30.35%30.31%30.28%
No. of Shareholders17,69717,05216,83716,19115,83316,13015,76216,35315,95215,62315,69516,267

Hercules Hoists Ltd Shareholding Pattern Chart

No. of Hercules Hoists Ltd Shareholders

This stock is not held by any mutual fund

Hercules Hoists Ltd ROCE Trend

Hercules Hoists Ltd EPS Trend

Hercules Hoists Ltd Key Financial Ratios

MonthMar 24Mar 23
FaceValue1.001.00
Basic EPS (Rs.)11.2432.28
Diluted EPS (Rs.)11.2432.28
Cash EPS (Rs.)12.6033.52
Book Value[Excl.RevalReserv]/Share (Rs.)296.21220.83
Book Value[Incl.RevalReserv]/Share (Rs.)296.21220.83
Revenue From Operations / Share (Rs.)56.1047.12
PBDIT / Share (Rs.)16.1010.75
PBIT / Share (Rs.)14.749.51
PBT / Share (Rs.)14.5736.28
Net Profit / Share (Rs.)11.2432.28
NP After MI And SOA / Share (Rs.)11.2432.28
PBDIT Margin (%)28.6922.80
PBIT Margin (%)26.2820.18
PBT Margin (%)25.9777.01
Net Profit Margin (%)20.0368.51
NP After MI And SOA Margin (%)20.0368.51
Return on Networth / Equity (%)3.7914.61
Return on Capital Employeed (%)4.654.08
Return On Assets (%)3.4213.34
Asset Turnover Ratio (%)0.190.00
Current Ratio (X)3.234.65
Quick Ratio (X)2.613.67
Inventory Turnover Ratio (X)3.640.00
Dividend Payout Ratio (NP) (%)22.237.27
Dividend Payout Ratio (CP) (%)19.847.01
Earning Retention Ratio (%)77.7792.73
Cash Earning Retention Ratio (%)80.1692.99
Interest Coverage Ratio (X)93.0562.63
Interest Coverage Ratio (Post Tax) (X)65.9832.09
Enterprise Value (Cr.)1712.54555.18
EV / Net Operating Revenue (X)9.543.68
EV / EBITDA (X)33.2416.14
MarketCap / Net Operating Revenue (X)9.613.79
Retention Ratios (%)77.7692.72
Price / BV (X)1.820.80
Price / Net Operating Revenue (X)9.613.79
EarningsYield0.020.18

Hercules Hoists Ltd Profitability Ratios (%)

Hercules Hoists Ltd Liquidity Ratios

Hercules Hoists Ltd Liquidity Ratios (%)

Hercules Hoists Ltd Interest Coverage Ratios (%)

Hercules Hoists Ltd Valuation Ratios

Fair Value

Fair Value: 726.89

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.

Undervalued: 15.38% compared to the current price 630

Intrinsic Value: 1,112.41

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 76.57% compared to the current price 630

Last 5 Year EPS CAGR: 53.04%

*Investments are subject to market risks

Strength and Weakness of Hercules Hoists Ltd Stock

StrengthWeakness
  1. The company has higher reserves (409.67 cr) compared to borrowings (1.67 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (105.69 cr) and profit (36.08 cr) over the years.
  1. The stock has a low average ROCE of 7.17%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 266.17, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 179.17, which may not be favorable.

FAQ

What is the latest fair value of Hercules Hoists Ltd?

The latest fair value of Hercules Hoists Ltd is ₹726.89.

What is the Market Cap of Hercules Hoists Ltd?

The Market Cap of Hercules Hoists Ltd is 2,021 Cr..

What is the current Stock Price of Hercules Hoists Ltd as on 27 July 2024?

The current stock price of Hercules Hoists Ltd as on 27 July 2024 is 630.

What is the High / Low of Hercules Hoists Ltd stocks in FY 2024?

In FY 2024, the High / Low of Hercules Hoists Ltd stocks is 656/284.

What is the Stock P/E of Hercules Hoists Ltd?

The Stock P/E of Hercules Hoists Ltd is 56.1.

What is the Book Value of Hercules Hoists Ltd?

The Book Value of Hercules Hoists Ltd is 296.

What is the Dividend Yield of Hercules Hoists Ltd?

The Dividend Yield of Hercules Hoists Ltd is 0.63 %.

What is the ROCE of Hercules Hoists Ltd?

The ROCE of Hercules Hoists Ltd is 5.67 %.

What is the ROE of Hercules Hoists Ltd?

The ROE of Hercules Hoists Ltd is 4.35 %.

What is the Face Value of Hercules Hoists Ltd?

The Face Value of Hercules Hoists 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 Hercules Hoists 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