Huhtamaki India Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 8, 2025, 1:48 pm

Market Cap	1,527 Cr.
Current Price	202
High / Low	452/170
Stock P/E	23.6
Book Value	158
Dividend Yield	2.47 %
ROCE	7.54 %
ROE	5.52 %
Face Value	2.00
PEG Ratio	-13.67

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Huhtamaki India Ltd

Competitors of Huhtamaki India Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
HCP Plastene Bulkpack Ltd	132 Cr.	123	205/100	25.6	49.4	0.00 %	5.83 %	0.30 %	10.0
Huhtamaki India Ltd	1,527 Cr.	202	452/170	23.6	158	2.47 %	7.54 %	5.52 %	2.00
Flexituff Ventures International Ltd	123 Cr.	37.6	96.6/28.1		12.3	0.00 %	28.3 %	%	10.0
Industry Average	594.00 Cr	120.87		24.60	73.23	0.82%	13.89%	2.91%	7.33

All Competitor Stocks of Huhtamaki India Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	662	729	793	769	693	662	622	662	604	610	639	652	619
Expenses	651	678	758	746	644	610	582	617	546	569	607	634	593
Operating Profit	11	51	34	23	49	51	40	46	58	41	32	18	26
OPM %	2%	7%	4%	3%	7%	8%	6%	7%	10%	7%	5%	3%	4%
Other Income	2	13	6	2	-3	6	0	3	376	8	36	15	6
Interest	8	7	8	9	9	7	10	8	6	5	5	5	3
Depreciation	23	22	22	21	21	16	12	11	11	10	12	12	14
Profit before tax	-18	34	11	-5	16	35	18	30	416	35	51	16	15
Tax %	-25%	28%	23%	-101%	-5%	-1%	22%	-6%	21%	26%	24%	26%	23%
Net Profit	-14	25	8	0	17	35	14	32	327	26	39	12	12
EPS in Rs	-1.79	3.26	1.08	0.01	2.23	4.70	1.91	4.27	43.35	3.45	5.10	1.55	1.55

Last Updated: February 28, 2025, 7:25 pm

Below is a detailed analysis of the quarterly data for Huhtamaki 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 ₹619.00 Cr.. The value appears to be declining and may need further review. It has decreased from 652.00 Cr. (Sep 2024) to ₹619.00 Cr., marking a decrease of 33.00 Cr..
For Expenses, as of Dec 2024, the value is ₹593.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 634.00 Cr. (Sep 2024) to ₹593.00 Cr., marking a decrease of 41.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹26.00 Cr.. The value appears strong and on an upward trend. It has increased from 18.00 Cr. (Sep 2024) to ₹26.00 Cr., marking an increase of ₹8.00 Cr..
For OPM %, as of Dec 2024, the value is 4.00%. The value appears strong and on an upward trend. It has increased from 3.00% (Sep 2024) to 4.00%, marking an increase of 1.00%.
For Other Income, as of Dec 2024, the value is ₹6.00 Cr.. The value appears to be declining and may need further review. It has decreased from 15.00 Cr. (Sep 2024) to ₹6.00 Cr., marking a decrease of 9.00 Cr..
For Interest, as of Dec 2024, the value is ₹3.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 5.00 Cr. (Sep 2024) to ₹3.00 Cr., marking a decrease of 2.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹14.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 12.00 Cr. (Sep 2024) to ₹14.00 Cr., marking an increase of ₹2.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹15.00 Cr.. The value appears to be declining and may need further review. It has decreased from 16.00 Cr. (Sep 2024) to ₹15.00 Cr., marking a decrease of 1.00 Cr..
For Tax %, as of Dec 2024, the value is 23.00%. The value appears to be improving (decreasing) as expected. It has decreased from 26.00% (Sep 2024) to 23.00%, marking a decrease of 3.00%.
For Net Profit, as of Dec 2024, the value is ₹12.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 12.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.55. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded ₹1.55.

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 6, 2025, 4:01 pm

Metric	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales	1,006	1,135	1,151	2,181	2,131	2,369	2,599	2,463	2,625	2,983	2,549	2,521
Expenses	907	1,033	1,030	1,931	1,911	2,146	2,305	2,228	2,515	2,825	2,354	2,404
Operating Profit	100	102	121	251	220	223	294	235	110	158	195	117
OPM %	10%	9%	11%	11%	10%	9%	11%	10%	4%	5%	8%	5%
Other Income	12	16	13	15	13	17	17	8	-22	17	385	65
Interest	1	1	26	39	33	41	23	27	28	33	31	18
Depreciation	34	36	39	93	85	85	87	98	92	86	49	47
Profit before tax	77	81	68	133	115	114	202	118	-32	56	500	117
Tax %	29%	21%	28%	39%	45%	69%	16%	18%	-28%	11%	18%	25%
Net Profit	55	65	49	82	64	35	170	96	-23	50	410	88
EPS in Rs	8.70	8.89	6.75	11.21	8.42	4.62	22.52	12.71	-3.00	6.57	54.24	11.65
Dividend Payout %	32%	32%	41%	27%	36%	65%	13%	24%	-33%	30%	9%	17%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year
YoY Net Profit Growth (%)
Change in YoY Net Profit Growth (%)

No data available for trend analysis.

Growth

Compounded Sales Growth
10 Years:	8%
5 Years:	-1%
3 Years:	-1%
TTM:	-1%

Compounded Profit Growth
10 Years:	1%
5 Years:	-17%
3 Years:	202%
TTM:	-48%

Stock Price CAGR
10 Years:	-2%
5 Years:	-4%
3 Years:	7%
1 Year:	-40%

Return on Equity
10 Years:	10%
5 Years:	8%
3 Years:	8%
Last Year:	6%

Last Updated: Unknown

Balance Sheet

Last Updated: February 12, 2025, 3:36 pm

Month	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Equity Capital	13	15	15	15	15	15	15	15	15	15	15	15
Reserves	377	549	572	495	534	541	682	750	700	742	1,135	1,178
Borrowings	21	19	402	435	406	403	273	295	412	410	255	149
Other Liabilities	187	226	298	501	480	491	544	523	680	584	596	595
Total Liabilities	597	809	1,288	1,446	1,435	1,451	1,514	1,583	1,807	1,751	2,001	1,937
Fixed Assets	158	203	186	465	437	518	486	561	537	479	483	598
CWIP	11	6	3	2	2	4	8	16	43	35	131	40
Investments	94	225	755	195	138	21	61	18	1	0	80	151
Other Assets	335	375	343	784	858	908	959	987	1,227	1,237	1,307	1,148
Total Assets	597	809	1,288	1,446	1,435	1,451	1,514	1,583	1,807	1,751	2,001	1,937

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

For Equity Capital, as of Dec 2024, the value is ₹15.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2023) which recorded ₹15.00 Cr..
For Reserves, as of Dec 2024, the value is ₹1,178.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,135.00 Cr. (Dec 2023) to ₹1,178.00 Cr., marking an increase of 43.00 Cr..
For Borrowings, as of Dec 2024, the value is ₹149.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹255.00 Cr. (Dec 2023) to ₹149.00 Cr., marking a decrease of 106.00 Cr..
For Other Liabilities, as of Dec 2024, the value is ₹595.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹596.00 Cr. (Dec 2023) to ₹595.00 Cr., marking a decrease of 1.00 Cr..
For Total Liabilities, as of Dec 2024, the value is ₹1,937.00 Cr.. The value appears to be improving (decreasing). It has decreased from ₹2,001.00 Cr. (Dec 2023) to ₹1,937.00 Cr., marking a decrease of 64.00 Cr..
For Fixed Assets, as of Dec 2024, the value is ₹598.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹483.00 Cr. (Dec 2023) to ₹598.00 Cr., marking an increase of 115.00 Cr..
For CWIP, as of Dec 2024, the value is ₹40.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹131.00 Cr. (Dec 2023) to ₹40.00 Cr., marking a decrease of 91.00 Cr..
For Investments, as of Dec 2024, the value is ₹151.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹80.00 Cr. (Dec 2023) to ₹151.00 Cr., marking an increase of 71.00 Cr..
For Other Assets, as of Dec 2024, the value is ₹1,148.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹1,307.00 Cr. (Dec 2023) to ₹1,148.00 Cr., marking a decrease of 159.00 Cr..
For Total Assets, as of Dec 2024, the value is ₹1,937.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹2,001.00 Cr. (Dec 2023) to ₹1,937.00 Cr., marking a decrease of 64.00 Cr..

Notably, the Reserves (₹1,178.00 Cr.) exceed the Borrowings (149.00 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

Month	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operating Activity +	33	79	136	166	96	101	285	169	-28	133	274	142
Cash from Investing Activity +	-11	-195	-482	-0	5	-29	-88	-73	-56	-90	40	-77
Cash from Financing Activity +	-20	112	346	-150	-87	-68	-200	-74	49	-32	-211	-161
Net Cash Flow	1	-4	-1	16	13	3	-3	22	-35	11	102	-96

Free Cash Flow

Month	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Free Cash Flow	79.00	83.00	-281.00	-184.00	-186.00	-180.00	21.00	-60.00	-302.00	-252.00	-60.00	-32.00

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

Month	Dec 2012	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Debtor Days	57	67	70	69	77	90	88	87	79	88	81	79
Inventory Days	49	46	42	38	45	49	48	38	52	68	50	57
Days Payable	69	69	69	70	81	93	82	91	93	112	80	98
Cash Conversion Cycle	37	45	43	37	42	46	54	35	38	43	51	37
Working Capital Days	30	41	38	17	31	49	52	42	48	56	55	42
ROCE %	17%	18%	15%	12%	18%	16%	15%	22%	14%	2%	7%	12%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	67.73%	67.73%	67.73%	67.73%	67.73%	67.73%	67.73%	67.73%	67.73%	67.73%	67.73%	67.73%
FIIs	4.23%	3.85%	1.30%	1.03%	1.12%	1.52%	1.43%	0.89%	1.21%	1.39%	1.40%	1.19%
DIIs	0.43%	0.44%	0.50%	0.50%	0.50%	1.53%	1.25%	1.32%	1.30%	1.04%	1.40%	1.28%
Public	27.60%	27.98%	30.46%	30.72%	30.64%	29.22%	29.58%	30.06%	29.76%	29.83%	29.48%	29.80%
No. of Shareholders	33,927	34,378	33,000	31,362	30,256	27,614	26,830	26,544	31,026	33,302	34,825	35,588

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
LIC MF Small Cap Fund	87,127	1.46	2.46	87,127	2025-03-06	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Dec 16	Dec 15	Dec 14	Dec 13	Dec 12
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	11.63	10.58	10.04	8.97	7.19
Diluted EPS (Rs.)	11.63	10.58	10.04	8.97	7.19
Cash EPS (Rs.)	24.71	23.28	15.45	15.92	12.88
Book Value[Excl.RevalReserv]/Share (Rs.)	96.89	87.98	80.69	65.11	59.57
Book Value[Incl.RevalReserv]/Share (Rs.)	96.89	88.36	81.07	65.55	59.57
Revenue From Operations / Share (Rs.)	299.56	280.18	168.51	173.15	143.65
PBDIT / Share (Rs.)	36.37	33.90	17.64	19.06	15.63
PBIT / Share (Rs.)	23.86	21.45	11.61	12.35	9.94
PBT / Share (Rs.)	19.28	15.90	11.19	12.88	9.85
Net Profit / Share (Rs.)	12.20	10.83	9.42	9.22	7.20
NP After MI And SOA / Share (Rs.)	11.63	10.58	9.16	8.97	7.19
PBDIT Margin (%)	12.14	12.10	10.47	11.00	10.87
PBIT Margin (%)	7.96	7.65	6.89	7.13	6.91
PBT Margin (%)	6.43	5.67	6.63	7.43	6.85
Net Profit Margin (%)	4.07	3.86	5.59	5.32	5.01
NP After MI And SOA Margin (%)	3.88	3.77	5.43	5.17	5.00
Return on Networth / Equity (%)	12.49	12.49	11.79	14.48	12.69
Return on Capital Employeed (%)	15.44	13.87	13.36	17.09	15.20
Return On Assets (%)	5.11	4.66	7.56	8.48	7.46
Long Term Debt / Equity (X)	0.60	0.70	0.06	0.10	0.09
Total Debt / Equity (X)	0.60	0.79	0.06	0.10	0.13
Asset Turnover Ratio (%)	1.32	1.06	1.54	1.68	0.00
Current Ratio (X)	1.74	1.62	2.31	1.90	1.76
Quick Ratio (X)	1.39	1.32	1.91	1.46	1.30
Inventory Turnover Ratio (X)	8.70	8.82	8.84	7.97	0.00
Dividend Payout Ratio (NP) (%)	0.00	26.46	30.56	31.22	36.15
Dividend Payout Ratio (CP) (%)	0.00	12.15	18.43	17.86	20.18
Earning Retention Ratio (%)	0.00	73.54	69.44	68.78	63.85
Cash Earning Retention Ratio (%)	0.00	87.85	81.57	82.14	79.82
Interest Coverage Ratio (X)	7.94	6.11	41.37	31.86	165.89
Interest Coverage Ratio (Post Tax) (X)	3.66	2.95	21.07	14.54	77.40
Enterprise Value (Cr.)	2164.14	2238.24	1362.09	512.51	505.66
EV / Net Operating Revenue (X)	0.99	1.10	1.11	0.47	0.56
EV / EBITDA (X)	8.18	9.08	10.62	4.29	5.16
MarketCap / Net Operating Revenue (X)	0.80	0.85	1.07	0.43	0.50
Retention Ratios (%)	0.00	73.53	69.43	68.77	63.84
Price / BV (X)	2.60	2.83	2.33	1.21	1.28
Price / Net Operating Revenue (X)	0.80	0.85	1.07	0.43	0.50
EarningsYield	0.04	0.04	0.05	0.12	0.09

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

For FaceValue, as of Dec 16, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Dec 15) which recorded 2.00.
For Basic EPS (Rs.), as of Dec 16, the value is 11.63. This value is within the healthy range. It has increased from 10.58 (Dec 15) to 11.63, marking an increase of 1.05.
For Diluted EPS (Rs.), as of Dec 16, the value is 11.63. This value is within the healthy range. It has increased from 10.58 (Dec 15) to 11.63, marking an increase of 1.05.
For Cash EPS (Rs.), as of Dec 16, the value is 24.71. This value is within the healthy range. It has increased from 23.28 (Dec 15) to 24.71, marking an increase of 1.43.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Dec 16, the value is 96.89. It has increased from 87.98 (Dec 15) to 96.89, marking an increase of 8.91.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Dec 16, the value is 96.89. It has increased from 88.36 (Dec 15) to 96.89, marking an increase of 8.53.
For Revenue From Operations / Share (Rs.), as of Dec 16, the value is 299.56. It has increased from 280.18 (Dec 15) to 299.56, marking an increase of 19.38.
For PBDIT / Share (Rs.), as of Dec 16, the value is 36.37. This value is within the healthy range. It has increased from 33.90 (Dec 15) to 36.37, marking an increase of 2.47.
For PBIT / Share (Rs.), as of Dec 16, the value is 23.86. This value is within the healthy range. It has increased from 21.45 (Dec 15) to 23.86, marking an increase of 2.41.
For PBT / Share (Rs.), as of Dec 16, the value is 19.28. This value is within the healthy range. It has increased from 15.90 (Dec 15) to 19.28, marking an increase of 3.38.
For Net Profit / Share (Rs.), as of Dec 16, the value is 12.20. This value is within the healthy range. It has increased from 10.83 (Dec 15) to 12.20, marking an increase of 1.37.
For NP After MI And SOA / Share (Rs.), as of Dec 16, the value is 11.63. This value is within the healthy range. It has increased from 10.58 (Dec 15) to 11.63, marking an increase of 1.05.
For PBDIT Margin (%), as of Dec 16, the value is 12.14. This value is within the healthy range. It has increased from 12.10 (Dec 15) to 12.14, marking an increase of 0.04.
For PBIT Margin (%), as of Dec 16, the value is 7.96. This value is below the healthy minimum of 10. It has increased from 7.65 (Dec 15) to 7.96, marking an increase of 0.31.
For PBT Margin (%), as of Dec 16, the value is 6.43. This value is below the healthy minimum of 10. It has increased from 5.67 (Dec 15) to 6.43, marking an increase of 0.76.
For Net Profit Margin (%), as of Dec 16, the value is 4.07. This value is below the healthy minimum of 5. It has increased from 3.86 (Dec 15) to 4.07, marking an increase of 0.21.
For NP After MI And SOA Margin (%), as of Dec 16, the value is 3.88. This value is below the healthy minimum of 8. It has increased from 3.77 (Dec 15) to 3.88, marking an increase of 0.11.
For Return on Networth / Equity (%), as of Dec 16, the value is 12.49. This value is below the healthy minimum of 15. There is no change compared to the previous period (Dec 15) which recorded 12.49.
For Return on Capital Employeed (%), as of Dec 16, the value is 15.44. This value is within the healthy range. It has increased from 13.87 (Dec 15) to 15.44, marking an increase of 1.57.
For Return On Assets (%), as of Dec 16, the value is 5.11. This value is within the healthy range. It has increased from 4.66 (Dec 15) to 5.11, marking an increase of 0.45.
For Long Term Debt / Equity (X), as of Dec 16, the value is 0.60. This value is within the healthy range. It has decreased from 0.70 (Dec 15) to 0.60, marking a decrease of 0.10.
For Total Debt / Equity (X), as of Dec 16, the value is 0.60. This value is within the healthy range. It has decreased from 0.79 (Dec 15) to 0.60, marking a decrease of 0.19.
For Asset Turnover Ratio (%), as of Dec 16, the value is 1.32. It has increased from 1.06 (Dec 15) to 1.32, marking an increase of 0.26.
For Current Ratio (X), as of Dec 16, the value is 1.74. This value is within the healthy range. It has increased from 1.62 (Dec 15) to 1.74, marking an increase of 0.12.
For Quick Ratio (X), as of Dec 16, the value is 1.39. This value is within the healthy range. It has increased from 1.32 (Dec 15) to 1.39, marking an increase of 0.07.
For Inventory Turnover Ratio (X), as of Dec 16, the value is 8.70. This value exceeds the healthy maximum of 8. It has decreased from 8.82 (Dec 15) to 8.70, marking a decrease of 0.12.
For Dividend Payout Ratio (NP) (%), as of Dec 16, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 26.46 (Dec 15) to 0.00, marking a decrease of 26.46.
For Dividend Payout Ratio (CP) (%), as of Dec 16, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 12.15 (Dec 15) to 0.00, marking a decrease of 12.15.
For Earning Retention Ratio (%), as of Dec 16, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 73.54 (Dec 15) to 0.00, marking a decrease of 73.54.
For Cash Earning Retention Ratio (%), as of Dec 16, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 87.85 (Dec 15) to 0.00, marking a decrease of 87.85.
For Interest Coverage Ratio (X), as of Dec 16, the value is 7.94. This value is within the healthy range. It has increased from 6.11 (Dec 15) to 7.94, marking an increase of 1.83.
For Interest Coverage Ratio (Post Tax) (X), as of Dec 16, the value is 3.66. This value is within the healthy range. It has increased from 2.95 (Dec 15) to 3.66, marking an increase of 0.71.
For Enterprise Value (Cr.), as of Dec 16, the value is 2,164.14. It has decreased from 2,238.24 (Dec 15) to 2,164.14, marking a decrease of 74.10.
For EV / Net Operating Revenue (X), as of Dec 16, the value is 0.99. This value is below the healthy minimum of 1. It has decreased from 1.10 (Dec 15) to 0.99, marking a decrease of 0.11.
For EV / EBITDA (X), as of Dec 16, the value is 8.18. This value is within the healthy range. It has decreased from 9.08 (Dec 15) to 8.18, marking a decrease of 0.90.
For MarketCap / Net Operating Revenue (X), as of Dec 16, the value is 0.80. This value is below the healthy minimum of 1. It has decreased from 0.85 (Dec 15) to 0.80, marking a decrease of 0.05.
For Retention Ratios (%), as of Dec 16, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 73.53 (Dec 15) to 0.00, marking a decrease of 73.53.
For Price / BV (X), as of Dec 16, the value is 2.60. This value is within the healthy range. It has decreased from 2.83 (Dec 15) to 2.60, marking a decrease of 0.23.
For Price / Net Operating Revenue (X), as of Dec 16, the value is 0.80. This value is below the healthy minimum of 1. It has decreased from 0.85 (Dec 15) to 0.80, marking a decrease of 0.05.
For EarningsYield, as of Dec 16, the value is 0.04. This value is below the healthy minimum of 5. There is no change compared to the previous period (Dec 15) which recorded 0.04.

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 Huhtamaki India Ltd as of March 10, 2025 is: ₹168.73

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 10, 2025, Huhtamaki India Ltd is Overvalued by 16.47% compared to the current share price 202.00

Intrinsic Value of Huhtamaki India Ltd as of March 10, 2025 is: 165.82

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 10, 2025, Huhtamaki India Ltd is Overvalued by 17.91% compared to the current share price 202.00

Last 5 Year EPS CAGR: -1.73%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (687.92 cr) compared to borrowings (290.00 cr), indicating strong financial stability. The company has shown consistent growth in sales (1.75 cr) and profit (129.08 cr) over the years.	The stock has a low average ROCE of 14.00%, which may not be favorable. The stock has a high average Working Capital Days of 41.75, which may not be favorable. The stock has a high average Cash Conversion Cycle of 42.33, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Huhtamaki India Ltd:
1. Net Profit Margin: 4.07%
  - 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: 15.44% (Industry Average ROCE: 13.89%)
  - 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%: 12.49% (Industry Average ROE: 2.91%)
  - 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): 3.66
  - 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: 1.39
  - 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: 23.6 (Industry average Stock P/E: 24.6)
  - 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: 0.6
  - 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

Huhtamaki India Ltd. is a Public Limited Listed company incorporated on 19/08/1944 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L21011MH1950FLC145537 and registration number is 145537. Currently company belongs to the Industry of Packaging & Containers. Company's Total Operating Revenue is Rs. 2521.18 Cr. and Equity Capital is Rs. 15.11 Cr. for the Year ended 31/12/2024.

INDUSTRY	ADDRESS	CONTACT
Packaging & Containers	A-802, Crescenzo, Mumbai Maharashtra 400051	investor.communication@huhtamaki.com http://www.flexibles.huhtamaki.in

Management
Name	Position Held
Mr. Murali Sivaraman	Chairman & Ind.Director
Mr. Dhananjay Salunkhe	Managing Director
Mr. Jagdish Agarwal	Executive Director & CFO
Mr. Marco Hilty	Non Executive Director
Mr. Stefan Lotz	Non Executive Director
Mr. Sami Pauni	Non Executive Director
Ms. Seema Modi	Independent Director
Mr. Ashok Kumar Barat	Independent Director

FAQ

What is the latest intrinsic value of Huhtamaki India Ltd?

The latest intrinsic value of Huhtamaki India Ltd as on 10 March 2025 is ₹168.73, which is 16.47% lower than the current market price of 202.00, indicating the stock is overvalued by 16.47%. The intrinsic value of Huhtamaki India Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹1,527 Cr. and recorded a high/low of ₹452/170 during the current fiscal year 2024-2025. As of Dec 2024, the company has reserves of ₹1,178 Cr and total liabilities of ₹1,937 Cr.

What is the Market Cap of Huhtamaki India Ltd?

The Market Cap of Huhtamaki India Ltd is 1,527 Cr..

What is the current Stock Price of Huhtamaki India Ltd as on 10 March 2025?

The current stock price of Huhtamaki India Ltd as on 10 March 2025 is ₹202.

What is the High / Low of Huhtamaki India Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Huhtamaki India Ltd stocks is ₹452/170.

What is the Stock P/E of Huhtamaki India Ltd?

The Stock P/E of Huhtamaki India Ltd is 23.6.

What is the Book Value of Huhtamaki India Ltd?

The Book Value of Huhtamaki India Ltd is 158.

What is the Dividend Yield of Huhtamaki India Ltd?

The Dividend Yield of Huhtamaki India Ltd is 2.47 %.

What is the ROCE of Huhtamaki India Ltd?

The ROCE of Huhtamaki India Ltd is 7.54 %.

What is the ROE of Huhtamaki India Ltd?

The ROE of Huhtamaki India Ltd is 5.52 %.

What is the Face Value of Huhtamaki India Ltd?

The Face Value of Huhtamaki India Ltd is 2.00.