Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 13 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 515145 | NSE: HINDNATGLS

Hindusthan National Glass & Industries Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 12, 2025, 1:34 pm

Market Cap 182 Cr.
Current Price 20.3
High / Low 31.5/15.8
Stock P/E1.51
Book Value 86.3
Dividend Yield0.00 %
ROCE19.9 %
ROE%
Face Value 2.00
PEG Ratio0.01

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

View Share Price Target for Hindusthan National Glass & Industries Ltd

Competitors of Hindusthan National Glass & Industries Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Haldyn Glass Ltd 500 Cr. 93.1 186/84.023.7 38.50.75 %12.9 %9.75 % 1.00
Hindusthan National Glass & Industries Ltd 182 Cr. 20.3 31.5/15.81.51 86.30.00 %19.9 %% 2.00
Industry Average341.00 Cr56.7012.6162.400.38%16.40%9.75%1.50

All Competitor Stocks of Hindusthan National Glass & Industries Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 584.74592.36634.10572.22589.46661.47701.05612.02617.43621.84553.61434.45417.35
Expenses 646.06686.22741.27646.92575.25607.02610.14533.81557.83560.31493.75408.93410.78
Operating Profit -61.32-93.86-107.17-74.7014.2154.4590.9178.2159.6061.5359.8625.526.57
OPM % -10.49%-15.85%-16.90%-13.05%2.41%8.23%12.97%12.78%9.65%9.89%10.81%5.87%1.57%
Other Income 1.986.592.803.854.412.9122.209.598.33-75.466.356.225.77
Interest 13.154.142.897.831.6814.942.720.040.620.970.610.700.03
Depreciation 29.5129.3630.1728.2924.5823.2723.2222.7122.6319.5219.3319.1619.24
Profit before tax -102.00-120.77-137.43-106.97-7.6419.1587.1765.0544.68-34.4246.2711.88-6.93
Tax % 0.03%0.00%0.00%0.00%0.00%2.25%0.13%0.17%0.25%-3.52%-0.48%-1.85%-3.17%
Net Profit -102.03-120.78-137.43-106.98-7.6418.7387.0764.9544.58-33.2146.4912.10-6.71
EPS in Rs -11.39-13.49-15.35-11.95-0.852.099.727.254.98-3.715.191.35-0.75

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

Below is a detailed analysis of the quarterly data for Hindusthan National Glass & Industries 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 ₹417.35 Cr.. The value appears to be declining and may need further review. It has decreased from 434.45 Cr. (Sep 2024) to ₹417.35 Cr., marking a decrease of 17.10 Cr..
  • For Expenses, as of Dec 2024, the value is ₹410.78 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 408.93 Cr. (Sep 2024) to ₹410.78 Cr., marking an increase of ₹1.85 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹6.57 Cr.. The value appears to be declining and may need further review. It has decreased from 25.52 Cr. (Sep 2024) to ₹6.57 Cr., marking a decrease of 18.95 Cr..
  • For OPM %, as of Dec 2024, the value is 1.57%. The value appears to be declining and may need further review. It has decreased from 5.87% (Sep 2024) to 1.57%, marking a decrease of 4.30%.
  • For Other Income, as of Dec 2024, the value is ₹5.77 Cr.. The value appears to be declining and may need further review. It has decreased from 6.22 Cr. (Sep 2024) to ₹5.77 Cr., marking a decrease of 0.45 Cr..
  • For Interest, as of Dec 2024, the value is ₹0.03 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.70 Cr. (Sep 2024) to ₹0.03 Cr., marking a decrease of 0.67 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹19.24 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 19.16 Cr. (Sep 2024) to ₹19.24 Cr., marking an increase of ₹0.08 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹-6.93 Cr.. The value appears to be declining and may need further review. It has decreased from 11.88 Cr. (Sep 2024) to ₹-6.93 Cr., marking a decrease of 18.81 Cr..
  • For Tax %, as of Dec 2024, the value is -3.17%. The value appears to be improving (decreasing) as expected. It has decreased from -1.85% (Sep 2024) to -3.17%, marking a decrease of 1.32%.
  • For Net Profit, as of Dec 2024, the value is ₹-6.71 Cr.. The value appears to be declining and may need further review. It has decreased from 12.10 Cr. (Sep 2024) to ₹-6.71 Cr., marking a decrease of 18.81 Cr..
  • For EPS in Rs, as of Dec 2024, the value is -0.75. The value appears to be declining and may need further review. It has decreased from ₹1.35 (Sep 2024) to -0.75, marking a decrease of ₹2.10.

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, 8:06 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 1,8261,8141,9981,9791,8541,9602,3922,2861,8992,0872,4572,5522,027
Expenses 1,6691,6361,7831,7121,6601,8482,2612,0241,8552,2282,5712,2621,874
Operating Profit 15717821426719311313126344-141-113290153
OPM % 9%10%11%13%10%6%5%11%2%-7%-5%11%8%
Other Income -18663593210716-33214-35-57
Interest 2042572592552382522532332101202742
Depreciation 1982472541991751611591481341191068877
Profit before tax -246-239-236-182-127-298-173-103-304-349-23316217
Tax % -30%-9%0%-0%-0%-1%0%-0%-0%-0%0%-1%
Net Profit -172-218-237-182-127-295-173-103-304-349-23316319
EPS in Rs -19.67-24.98-27.14-20.87-14.55-32.89-19.31-11.50-33.96-38.92-26.0518.242.08
Dividend Payout % -1%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-26.74%-8.72%23.21%30.22%-132.28%41.36%40.46%-195.15%-14.80%33.24%169.96%
Change in YoY Net Profit Growth (%)0.00%18.03%31.92%7.01%-162.50%173.64%-0.89%-235.61%180.34%48.04%136.72%

Hindusthan National Glass & Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:3%
5 Years:1%
3 Years:10%
TTM:-22%
Compounded Profit Growth
10 Years:11%
5 Years:25%
3 Years:43%
TTM:-44%
Stock Price CAGR
10 Years:-15%
5 Years:-9%
3 Years:20%
1 Year:7%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:34 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 17171717171818181818181818
Reserves 983749495505377129-39-143-450-784-1,016-850-791
Borrowings 2,6972,5612,6972,6022,5682,5302,3912,4452,2552,2252,2642,2642,264
Other Liabilities 7116466625956236388098631,1871,4841,5921,4681,448
Total Liabilities 4,4083,9743,8703,7203,5863,3153,1793,1843,0102,9422,8582,9002,939
Fixed Assets 2,6872,5052,3072,4242,2942,1462,0371,9261,7751,6821,6311,4461,409
CWIP 14814612175100125110878683242930
Investments 18114523310836362211111
Other Assets 1,3921,1781,2101,1131,1551,0081,0301,1691,1481,1761,2011,4241,499
Total Assets 4,4083,9743,8703,7203,5863,3153,1793,1843,0102,9422,8582,9002,939

Below is a detailed analysis of the balance sheet data for Hindusthan National Glass & Industries 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 ₹18.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹18.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹-791.00 Cr.. The value appears to be improving (becoming less negative). It has improved from ₹-850.00 Cr. (Mar 2024) to ₹-791.00 Cr., marking an improvement of 59.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹2,264.00 Cr.. The value remains steady. However, Reserves are negative, which is a major warning sign. There is no change compared to the previous period (Mar 2024) which recorded ₹2,264.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹1,448.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹1,468.00 Cr. (Mar 2024) to ₹1,448.00 Cr., marking a decrease of 20.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹2,939.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹2,900.00 Cr. (Mar 2024) to ₹2,939.00 Cr., marking an increase of 39.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹1,409.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹1,446.00 Cr. (Mar 2024) to ₹1,409.00 Cr., marking a decrease of 37.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹30.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹29.00 Cr. (Mar 2024) to ₹30.00 Cr., marking an increase of 1.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹1.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹1,499.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,424.00 Cr. (Mar 2024) to ₹1,499.00 Cr., marking an increase of 75.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹2,939.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹2,900.00 Cr. (Mar 2024) to ₹2,939.00 Cr., marking an increase of 39.00 Cr..

However, the Borrowings (2,264.00 Cr.) are higher than the Reserves (₹-791.00 Cr.), which may signal higher financial risk.

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +61338180308166249219-701983853176
Cash from Investing Activity +-457118-755296-439614-1413-1
Cash from Financing Activity +423-465-130-356-265-205-1665-134-35-20
Net Cash Flow27-9-254-31149-5150454175

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow155.00176.00212.00265.00191.00111.00129.00261.0042.00-143.00-115.00288.00

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 Days987579777973565166614444
Inventory Days461361284287407264178240284208161257
Days Payable300264228250306247165117175220205221
Cash Conversion Cycle259173135115179907017517548179
Working Capital Days522352757112-71-118-42-84-98-73
ROCE %-1%-2%-1%2%1%-2%-0%6%-4%-14%-15%20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters70.73%70.73%70.73%70.73%70.72%70.72%70.72%70.72%70.72%70.72%70.72%70.72%
FIIs0.00%0.00%0.33%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public29.27%29.27%28.94%29.27%29.28%29.27%29.26%29.27%29.27%29.26%29.27%29.27%
No. of Shareholders6,4237,26713,30214,37714,26814,11513,78313,35512,72012,05811,82811,567

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 18Mar 17Mar 16Mar 15Mar 14
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) -32.28-13.10-17.45-27.26-22.53
Diluted EPS (Rs.) -32.28-13.10-17.45-27.26-22.53
Cash EPS (Rs.) -14.926.258.506.6213.05
Book Value[Excl.RevalReserv]/Share (Rs.) 17.8045.5759.0844.3173.44
Book Value[Incl.RevalReserv]/Share (Rs.) 17.8045.5759.0854.4083.90
Revenue From Operations / Share (Rs.) 215.22213.03258.14266.76249.14
PBDIT / Share (Rs.) 12.8021.8939.9039.4443.17
PBIT / Share (Rs.) -5.171.8713.275.569.78
PBT / Share (Rs.) -33.29-13.77-17.80-27.15-23.01
Net Profit / Share (Rs.) -32.89-13.77-18.13-27.26-20.35
NP After MI And SOA / Share (Rs.) -31.83-13.10-17.45-27.26-22.53
PBDIT Margin (%) 5.9410.2715.4514.7817.32
PBIT Margin (%) -2.400.875.142.083.92
PBT Margin (%) -15.46-6.46-6.89-10.17-9.23
Net Profit Margin (%) -15.28-6.46-7.02-10.21-8.16
NP After MI And SOA Margin (%) -14.78-6.14-6.75-10.21-9.04
Return on Networth / Equity (%) -178.80-28.74-29.53-61.52-30.67
Return on Capital Employeed (%) -2.530.704.271.913.08
Return On Assets (%) -8.56-3.18-3.81-5.69-4.42
Long Term Debt / Equity (X) 10.344.754.215.253.14
Total Debt / Equity (X) 14.096.075.257.054.04
Asset Turnover Ratio (%) 0.550.490.500.480.41
Current Ratio (X) 0.650.870.930.850.77
Quick Ratio (X) 0.320.400.450.470.40
Inventory Turnover Ratio (X) 1.090.981.131.090.97
Interest Coverage Ratio (X) 0.450.801.281.211.32
Interest Coverage Ratio (Post Tax) (X) -0.160.060.410.160.37
Enterprise Value (Cr.) 3199.303335.473384.163670.823866.43
EV / Net Operating Revenue (X) 1.661.791.501.581.78
EV / EBITDA (X) 27.9117.459.7110.6610.25
MarketCap / Net Operating Revenue (X) 0.490.490.300.400.60
Price / BV (X) 6.032.321.342.462.04
Price / Net Operating Revenue (X) 0.490.490.300.400.60
EarningsYield -0.29-0.12-0.22-0.25-0.15

After reviewing the key financial ratios for Hindusthan National Glass & Industries Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 18, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 17) which recorded 2.00.
  • For Basic EPS (Rs.), as of Mar 18, the value is -32.28. This value is below the healthy minimum of 5. It has decreased from -13.10 (Mar 17) to -32.28, marking a decrease of 19.18.
  • For Diluted EPS (Rs.), as of Mar 18, the value is -32.28. This value is below the healthy minimum of 5. It has decreased from -13.10 (Mar 17) to -32.28, marking a decrease of 19.18.
  • For Cash EPS (Rs.), as of Mar 18, the value is -14.92. This value is below the healthy minimum of 3. It has decreased from 6.25 (Mar 17) to -14.92, marking a decrease of 21.17.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 18, the value is 17.80. It has decreased from 45.57 (Mar 17) to 17.80, marking a decrease of 27.77.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 18, the value is 17.80. It has decreased from 45.57 (Mar 17) to 17.80, marking a decrease of 27.77.
  • For Revenue From Operations / Share (Rs.), as of Mar 18, the value is 215.22. It has increased from 213.03 (Mar 17) to 215.22, marking an increase of 2.19.
  • For PBDIT / Share (Rs.), as of Mar 18, the value is 12.80. This value is within the healthy range. It has decreased from 21.89 (Mar 17) to 12.80, marking a decrease of 9.09.
  • For PBIT / Share (Rs.), as of Mar 18, the value is -5.17. This value is below the healthy minimum of 0. It has decreased from 1.87 (Mar 17) to -5.17, marking a decrease of 7.04.
  • For PBT / Share (Rs.), as of Mar 18, the value is -33.29. This value is below the healthy minimum of 0. It has decreased from -13.77 (Mar 17) to -33.29, marking a decrease of 19.52.
  • For Net Profit / Share (Rs.), as of Mar 18, the value is -32.89. This value is below the healthy minimum of 2. It has decreased from -13.77 (Mar 17) to -32.89, marking a decrease of 19.12.
  • For NP After MI And SOA / Share (Rs.), as of Mar 18, the value is -31.83. This value is below the healthy minimum of 2. It has decreased from -13.10 (Mar 17) to -31.83, marking a decrease of 18.73.
  • For PBDIT Margin (%), as of Mar 18, the value is 5.94. This value is below the healthy minimum of 10. It has decreased from 10.27 (Mar 17) to 5.94, marking a decrease of 4.33.
  • For PBIT Margin (%), as of Mar 18, the value is -2.40. This value is below the healthy minimum of 10. It has decreased from 0.87 (Mar 17) to -2.40, marking a decrease of 3.27.
  • For PBT Margin (%), as of Mar 18, the value is -15.46. This value is below the healthy minimum of 10. It has decreased from -6.46 (Mar 17) to -15.46, marking a decrease of 9.00.
  • For Net Profit Margin (%), as of Mar 18, the value is -15.28. This value is below the healthy minimum of 5. It has decreased from -6.46 (Mar 17) to -15.28, marking a decrease of 8.82.
  • For NP After MI And SOA Margin (%), as of Mar 18, the value is -14.78. This value is below the healthy minimum of 8. It has decreased from -6.14 (Mar 17) to -14.78, marking a decrease of 8.64.
  • For Return on Networth / Equity (%), as of Mar 18, the value is -178.80. This value is below the healthy minimum of 15. It has decreased from -28.74 (Mar 17) to -178.80, marking a decrease of 150.06.
  • For Return on Capital Employeed (%), as of Mar 18, the value is -2.53. This value is below the healthy minimum of 10. It has decreased from 0.70 (Mar 17) to -2.53, marking a decrease of 3.23.
  • For Return On Assets (%), as of Mar 18, the value is -8.56. This value is below the healthy minimum of 5. It has decreased from -3.18 (Mar 17) to -8.56, marking a decrease of 5.38.
  • For Long Term Debt / Equity (X), as of Mar 18, the value is 10.34. This value exceeds the healthy maximum of 1. It has increased from 4.75 (Mar 17) to 10.34, marking an increase of 5.59.
  • For Total Debt / Equity (X), as of Mar 18, the value is 14.09. This value exceeds the healthy maximum of 1. It has increased from 6.07 (Mar 17) to 14.09, marking an increase of 8.02.
  • For Asset Turnover Ratio (%), as of Mar 18, the value is 0.55. It has increased from 0.49 (Mar 17) to 0.55, marking an increase of 0.06.
  • For Current Ratio (X), as of Mar 18, the value is 0.65. This value is below the healthy minimum of 1.5. It has decreased from 0.87 (Mar 17) to 0.65, marking a decrease of 0.22.
  • For Quick Ratio (X), as of Mar 18, the value is 0.32. This value is below the healthy minimum of 1. It has decreased from 0.40 (Mar 17) to 0.32, marking a decrease of 0.08.
  • For Inventory Turnover Ratio (X), as of Mar 18, the value is 1.09. This value is below the healthy minimum of 4. It has increased from 0.98 (Mar 17) to 1.09, marking an increase of 0.11.
  • For Interest Coverage Ratio (X), as of Mar 18, the value is 0.45. This value is below the healthy minimum of 3. It has decreased from 0.80 (Mar 17) to 0.45, marking a decrease of 0.35.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 18, the value is -0.16. This value is below the healthy minimum of 3. It has decreased from 0.06 (Mar 17) to -0.16, marking a decrease of 0.22.
  • For Enterprise Value (Cr.), as of Mar 18, the value is 3,199.30. It has decreased from 3,335.47 (Mar 17) to 3,199.30, marking a decrease of 136.17.
  • For EV / Net Operating Revenue (X), as of Mar 18, the value is 1.66. This value is within the healthy range. It has decreased from 1.79 (Mar 17) to 1.66, marking a decrease of 0.13.
  • For EV / EBITDA (X), as of Mar 18, the value is 27.91. This value exceeds the healthy maximum of 15. It has increased from 17.45 (Mar 17) to 27.91, marking an increase of 10.46.
  • For MarketCap / Net Operating Revenue (X), as of Mar 18, the value is 0.49. This value is below the healthy minimum of 1. There is no change compared to the previous period (Mar 17) which recorded 0.49.
  • For Price / BV (X), as of Mar 18, the value is 6.03. This value exceeds the healthy maximum of 3. It has increased from 2.32 (Mar 17) to 6.03, marking an increase of 3.71.
  • For Price / Net Operating Revenue (X), as of Mar 18, the value is 0.49. This value is below the healthy minimum of 1. There is no change compared to the previous period (Mar 17) which recorded 0.49.
  • For EarningsYield, as of Mar 18, the value is -0.29. This value is below the healthy minimum of 5. It has decreased from -0.12 (Mar 17) to -0.29, marking a decrease of 0.17.

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 Hindusthan National Glass & Industries Ltd as of March 13, 2025 is: ₹15.95

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 March 13, 2025, Hindusthan National Glass & Industries Ltd is Overvalued by 21.43% compared to the current share price 20.30

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of Hindusthan National Glass & Industries Ltd as of March 13, 2025 is: 32.85

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 March 13, 2025, Hindusthan National Glass & Industries Ltd is Undervalued by 61.82% compared to the current share price 20.30

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 105.94%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -16.75, which is a positive sign.
  1. The stock has a low average ROCE of -0.83%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 124.92, which may not be favorable.
  3. The company has higher borrowings (2,443.31) compared to reserves (-64.23), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (1.46) and profit (-177.77).

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 Hindusthan National Glass & Industries Ltd:
    1. Net Profit Margin: -15.28%
      • 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: -2.53% (Industry Average ROCE: 16.4%)
      • 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%: -178.8% (Industry Average ROE: 9.75%)
      • 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): -0.16
      • 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: 0.32
      • 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: 1.51 (Industry average Stock P/E: 12.61)
      • 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: 14.09
      • 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

Hindusthan National Glass & Industries Ltd. is a Public Limited Listed company incorporated on 23/02/1946 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L26109WB1946PLC013294 and registration number is 013294. Currently company belongs to the Industry of Glass & Glass Products. Company's Total Operating Revenue is Rs. 2552.35 Cr. and Equity Capital is Rs. 17.91 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Glass & Glass Products2, Red Cross Place, Kolkata West Bengal 700001cosec@hngil.com
http://www.hngil.com
Management
NamePosition Held
Mr. Amal Chandra SahaIndependent Director
Mrs. Rita BhimaniIndependent Director
Mr. Neeraj Kumar SurekaIndependent Director

FAQ

What is the latest intrinsic value of Hindusthan National Glass & Industries Ltd?

The latest intrinsic value of Hindusthan National Glass & Industries Ltd as on 13 March 2025 is ₹15.95, which is 21.43% lower than the current market price of ₹20.30, indicating the stock is overvalued by 21.43%. The intrinsic value of Hindusthan National Glass & Industries Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹182 Cr. and recorded a high/low of ₹31.5/15.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-791 Cr and total liabilities of ₹2,939 Cr.

What is the Market Cap of Hindusthan National Glass & Industries Ltd?

The Market Cap of Hindusthan National Glass & Industries Ltd is 182 Cr..

What is the current Stock Price of Hindusthan National Glass & Industries Ltd as on 13 March 2025?

The current stock price of Hindusthan National Glass & Industries Ltd as on 13 March 2025 is ₹20.3.

What is the High / Low of Hindusthan National Glass & Industries Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Hindusthan National Glass & Industries Ltd stocks is ₹31.5/15.8.

What is the Stock P/E of Hindusthan National Glass & Industries Ltd?

The Stock P/E of Hindusthan National Glass & Industries Ltd is 1.51.

What is the Book Value of Hindusthan National Glass & Industries Ltd?

The Book Value of Hindusthan National Glass & Industries Ltd is 86.3.

What is the Dividend Yield of Hindusthan National Glass & Industries Ltd?

The Dividend Yield of Hindusthan National Glass & Industries Ltd is 0.00 %.

What is the ROCE of Hindusthan National Glass & Industries Ltd?

The ROCE of Hindusthan National Glass & Industries Ltd is 19.9 %.

What is the ROE of Hindusthan National Glass & Industries Ltd?

The ROE of Hindusthan National Glass & Industries Ltd is %.

What is the Face Value of Hindusthan National Glass & Industries Ltd?

The Face Value of Hindusthan National Glass & Industries Ltd is 2.00.

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 Hindusthan National Glass & Industries 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