Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 541154 | NSE: HAL

Hindustan Aeronautics Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 21, 2024, 10:04 pm

Market Cap 2,66,413 Cr.
Current Price 3,983
High / Low5,675/2,107
Stock P/E31.5
Book Value 465
Dividend Yield0.88 %
ROCE38.9 %
ROE28.9 %
Face Value 5.00
PEG Ratio1.89

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

View Share Price Target for Hindustan Aeronautics Ltd

Competitors of Hindustan Aeronautics Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
DCX Systems Ltd 3,540 Cr. 317452/23567.4 1020.00 %9.27 %8.08 % 2.00
Data Patterns (India) Ltd 12,866 Cr. 2,2993,655/1,75169.5 2410.28 %19.7 %14.3 % 2.00
Paras Defence and Space Technologies Ltd 3,843 Cr. 9541,593/60977.8 1220.00 %11.4 %7.96 % 10.0
Zen Technologies Ltd 16,101 Cr. 1,7821,999/68879.5 1730.06 %47.3 %33.1 % 1.00
Mishra Dhatu Nigam Ltd 5,818 Cr. 311548/30566.5 72.00.45 %9.44 %7.00 % 10.0
Industry Average51,805.09 Cr1,188.1159.34144.000.37%23.06%17.11%4.45

All Competitor Stocks of Hindustan Aeronautics Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales5,42610,8661,6165,5525,89411,5583,6235,1455,66612,4953,9155,6366,061
Expenses4,2178,1551,3724,3094,4639,0632,7983,5354,6809,2523,0364,1074,627
Operating Profit1,2092,7112441,2431,4312,4958251,6109863,2428801,5291,434
OPM %22%25%15%22%24%22%23%31%17%26%22%27%24%
Other Income92133150138195503192261497722411471460
Interest533015114200255000
Depreciation1796481112433733822082522691,055201349212
Profit before tax1,0692,1662681,1381,2512,5748091,6191,2122,8541,0891,6501,681
Tax %20%25%26%25%25%-21%25%25%5%0%25%25%25%
Net Profit8531,6211998489383,1026071,2091,1542,8418141,2351,254
EPS in Rs12.7624.242.9712.6814.0246.389.0718.0817.2542.4812.1718.4718.74

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
Sales14,21114,32815,13515,73016,75817,95018,51920,00821,44522,88224,62026,92828,107
Expenses12,66513,56013,56513,37914,28114,71415,05915,44016,56517,54119,20020,25821,022
Operating Profit1,5467681,5702,3512,4783,2363,4604,5694,8805,3415,4206,6697,085
OPM %11%5%10%15%15%18%19%23%23%23%22%25%25%
Other Income2,5113,3352,6181,6421,5981,0447613764153609861,6722,063
Interest6581561635177359267656456
Depreciation7226016038068636819471,0249981,1571,1101,7841,818
Profit before tax3,3293,4973,5783,1733,2073,5833,2403,7423,9384,2775,2316,4937,274
Tax %24%14%25%25%38%27%39%37%28%24%3%10%
Net Profit2,5392,9972,6932,3881,9982,6161,9872,3462,8423,2395,0865,8116,144
EPS in Rs105.37124.3527.9324.7727.6336.1829.7235.0842.4948.4476.0586.8991.86
Dividend Payout %29%28%33%20%31%31%54%28%39%31%26%32%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)18.04%-10.14%-11.33%-16.33%30.93%-24.04%18.07%21.14%13.97%57.02%14.25%
Change in YoY Net Profit Growth (%)0.00%-28.18%-1.18%-5.01%47.26%-54.98%42.11%3.07%-7.17%43.05%-42.77%

Hindustan Aeronautics 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:7%
5 Years:9%
3 Years:10%
TTM:12%
Compounded Profit Growth
10 Years:11%
5 Years:26%
3 Years:33%
TTM:40%
Stock Price CAGR
10 Years:%
5 Years:59%
3 Years:80%
1 Year:89%
Return on Equity
10 Years:23%
5 Years:27%
3 Years:28%
Last Year:29%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:35 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital120482482362362334334334334334334334334
Reserves13,25814,53316,30410,65812,1759,15111,74112,86515,03418,93023,17228,71230,751
Borrowings56845801,0229054,1575,927534951490
Other Liabilities44,14648,18047,25245,42038,14938,04435,23835,00837,60140,87145,63251,70455,313
Total Liabilities57,52963,87864,04256,51951,70848,43451,47054,13553,02260,18369,19080,79986,399
Fixed Assets2,0082,0887,1916,9257,3507,5667,4547,3517,1586,7586,8276,7308,642
CWIP1031852161,0251,3891,4581,4992,0401,9482,4721,8842,492994
Investments7077077458869819899029401,0551,2941,3851,4971,507
Other Assets54,71060,89855,89047,68241,98838,42141,61543,80342,86149,65959,09370,08075,256
Total Assets57,52963,87864,04256,51951,70848,43451,47054,13553,02260,18369,19080,79986,399

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-423-734-7,6941,53715,12410,1808,8368,226
Cash from Investing Activity +3,0215945,292-1,334-1,190-12,789-5,734-6,412
Cash from Financing Activity +-164-2,5402,32164-7,070-1,464-1,731-1,999
Net Cash Flow2,433-2,680-802666,864-4,0721,370-185

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow1.00763.00-683.00-3.00-78.002.00-902.000.00-1.00-48.00-44.00-45.00

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 Days1401661451058613322719190696455
Inventory Days8029711,1181,017854838882815602608527544
Days Payable92901019162691131647696116116
Cash Conversion Cycle8501,0461,1621,032878902996843617581475484
Working Capital Days-152-52-22-5931172952861461113837
ROCE %28%25%20%23%29%27%29%24%26%30%31%39%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters75.15%75.15%75.15%75.15%75.15%75.15%71.65%71.64%71.64%71.64%71.64%71.64%
FIIs2.29%3.15%4.37%5.56%6.85%7.14%9.07%11.90%12.63%12.93%12.42%11.68%
DIIs5.40%18.25%17.00%15.71%13.48%12.72%13.93%10.64%9.72%9.13%9.58%8.81%
Public17.16%3.45%3.48%3.58%4.53%4.98%5.34%5.81%6.02%6.28%6.36%7.86%
No. of Shareholders1,87,5812,07,0182,18,1162,38,7163,00,1753,21,2463,58,3174,20,6944,91,9696,19,1517,14,09111,16,204

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
HDFC Flexi Cap Fund - Regular Plan8,200,0005.162459.514,086,3552024-11-20100.67%
HDFC Mid-Cap Opportunities Fund - Regular Plan4,086,3552.081225.664,086,3552024-11-200%
HDFC ELSS Tax Saver Fund2,400,0005.36719.864,086,3552024-11-20-41.27%
HDFC Balanced Advantage Fund - Regular Plan2,165,9210.84649.654,086,3552024-11-20-47%
Kotak Equity Arbitrage Fund - Regular Plan1,692,9001.41507.774,086,3552024-11-20-58.57%
Nippon India Small Cap Fund1,477,0760.97443.034,086,3552024-11-20-63.85%
HDFC Focused 30 Fund - Regular Plan1,400,0004.51419.924,086,3552024-11-20-65.74%
HDFC Top 100 Fund - Regular Plan1,161,9401.12348.514,086,3552024-11-20-71.57%
Tata Equity P/E Fund - Regular Plan1,004,0004.2301.144,086,3552024-11-20-75.43%
Tata Equity P/E Fund - Regular Plan - Trigger Option A 5%1,004,0004.2301.144,086,3552024-11-20-75.43%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue5.0010.0010.0010.0010.00
Basic EPS (Rs.)113.95174.28151.9296.8785.92
Diluted EPS (Rs.)113.95174.28151.9296.8785.92
Cash EPS (Rs.)134.60245.43190.41131.96115.57
Book Value[Excl.RevalReserv]/Share (Rs.)435.75705.04577.67461.02396.04
Book Value[Incl.RevalReserv]/Share (Rs.)435.75705.04577.67461.02396.04
Revenue From Operations / Share (Rs.)454.28805.27736.27680.48641.11
PBDIT / Share (Rs.)174.01267.55196.47170.69155.21
PBIT / Share (Rs.)152.97196.32157.99135.45125.35
PBT / Share (Rs.)152.49194.58156.25127.76118.48
Net Profit / Share (Rs.)113.56174.19151.9296.7285.71
NP After MI And SOA / Share (Rs.)113.95174.28151.9296.8885.92
PBDIT Margin (%)38.3033.2226.6825.0824.20
PBIT Margin (%)33.6724.3721.4519.9019.55
PBT Margin (%)33.5624.1621.2218.7718.48
Net Profit Margin (%)24.9921.6320.6314.2113.36
NP After MI And SOA Margin (%)25.0821.6420.6314.2313.40
Return on Networth / Equity (%)26.1524.7226.3021.0121.70
Return on Capital Employeed (%)24.4918.0415.8317.1318.83
Return On Assets (%)9.758.678.696.235.39
Total Debt / Equity (X)0.000.000.000.000.43
Asset Turnover Ratio (%)0.410.420.440.430.41
Current Ratio (X)1.731.681.801.571.33
Quick Ratio (X)1.371.291.220.920.70
Inventory Turnover Ratio (X)0.970.750.560.430.41
Dividend Payout Ratio (NP) (%)25.8828.6826.3230.9638.69
Dividend Payout Ratio (CP) (%)21.8520.3621.0022.7028.71
Earning Retention Ratio (%)74.1271.3273.6869.0461.31
Cash Earning Retention Ratio (%)78.1579.6479.0077.3071.29
Interest Coverage Ratio (X)362.43154.33112.8922.0214.89
Interest Coverage Ratio (Post Tax) (X)237.51101.4888.2913.478.88
Enterprise Value (Cr.)196091.8670983.9635383.1726102.4223284.25
EV / Net Operating Revenue (X)6.452.641.441.151.09
EV / EBITDA (X)16.857.935.394.574.49
MarketCap / Net Operating Revenue (X)7.323.392.021.460.83
Retention Ratios (%)74.1171.3173.6769.0361.30
Price / BV (X)7.643.872.572.161.35
Price / Net Operating Revenue (X)7.323.392.021.460.83
EarningsYield0.030.060.100.090.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Hindustan Aeronautics Ltd as of November 21, 2024 is: 4,270.38

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 21, 2024, Hindustan Aeronautics Ltd is Undervalued by 7.22% compared to the current share price 3,983.00

Intrinsic Value of Hindustan Aeronautics Ltd as of November 21, 2024 is: 4,982.35

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 21, 2024, Hindustan Aeronautics Ltd is Undervalued by 25.09% compared to the current share price 3,983.00

Last 5 Year EPS CAGR: 16.67%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 27.58%, which is a positive sign.
  2. The company has higher reserves (16,714.15 cr) compared to borrowings (999.00 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (19.23 cr) and profit (3.77 cr) over the years.
  1. The stock has a high average Working Capital Days of 74.33, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 552.42, 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 Hindustan Aeronautics Ltd:
    1. Net Profit Margin: 24.99%
      • 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: 24.49% (Industry Average ROCE: 23.06%)
      • 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%: 26.15% (Industry Average ROE: 17.11%)
      • 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): 237.51
      • 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: 1.37
      • 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: 31.5 (Industry average Stock P/E: 59.34)
      • 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
      • 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 Aeronautics Ltd. is a Public Limited Listed company incorporated on 16/08/1963 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L35301KA1963GOI001622 and registration number is 001622. Currently Company is involved in the business activities of Repair of transport equipment, except motor vehicles. Company’s Total Operating Revenue is Rs. 24620.21 Cr. and Equity Capital is Rs. 334.39 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Aerospace & DefenseNo: 15/1, Cubbon Road, Bengaluru Karnataka 560001investors@hal-india.co.in
http://www.hal-india.co.in
Management
NamePosition Held
Mr. C B AnanthakrishnanDirector - Finance & CFO
Mr. E P JayadevaDirector - Operations
Mr. Atasi Baran PradhanDirector - Human Resources
Dr. Divya GuptaIndependent Director
Mr. Deepak Abasaheb ShindeIndependent Director
Dr. D K SunilDirector - Engineering & R&D
Mr. T NatarajanGovernment Nominee Director
Mr. M Z SiddiqueGovernment Nominee Director

FAQ

What is the latest intrinsic value of Hindustan Aeronautics Ltd?

The latest intrinsic value of Hindustan Aeronautics Ltd as on 21 November 2024 is ₹4270.38, which is 7.22% higher than the current market price of ₹3,983.00.

What is the Market Cap of Hindustan Aeronautics Ltd?

The Market Cap of Hindustan Aeronautics Ltd is 2,66,413 Cr..

What is the current Stock Price of Hindustan Aeronautics Ltd as on 21 November 2024?

The current stock price of Hindustan Aeronautics Ltd as on 21 November 2024 is ₹3,983.

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

In FY 2024, the High / Low of Hindustan Aeronautics Ltd stocks is 5,675/2,107.

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

The Stock P/E of Hindustan Aeronautics Ltd is 31.5.

What is the Book Value of Hindustan Aeronautics Ltd?

The Book Value of Hindustan Aeronautics Ltd is 465.

What is the Dividend Yield of Hindustan Aeronautics Ltd?

The Dividend Yield of Hindustan Aeronautics Ltd is 0.88 %.

What is the ROCE of Hindustan Aeronautics Ltd?

The ROCE of Hindustan Aeronautics Ltd is 38.9 %.

What is the ROE of Hindustan Aeronautics Ltd?

The ROE of Hindustan Aeronautics Ltd is 28.9 %.

What is the Face Value of Hindustan Aeronautics Ltd?

The Face Value of Hindustan Aeronautics Ltd is 5.00.

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 Hindustan Aeronautics 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