Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 09 July, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

The Hi-Tech Gears Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 9, 2025, 8:17 pm

Market Cap 1,341 Cr.
Current Price 720
High / Low 1,065/515
Stock P/E33.2
Book Value 257
Dividend Yield0.69 %
ROCE11.6 %
ROE8.50 %
Face Value 10.0
PEG Ratio4.77

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

View Share Price Target for The Hi-Tech Gears Ltd

Competitors of The Hi-Tech Gears Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Him Teknoforge Ltd 213 Cr. 225 274/14921.8 2330.18 %8.99 %4.88 % 2.00
The Hi-Tech Gears Ltd 1,341 Cr. 720 1,065/51533.2 2570.69 %11.6 %8.50 % 10.0
Bharat Gears Ltd 137 Cr. 89.5 120/64.8 73.50.00 %1.88 %11.8 % 10.0
Industry Average563.67 Cr344.8327.50187.830.29%7.49%8.39%7.33

All Competitor Stocks of The Hi-Tech Gears Ltd

Quarterly Result

MetricMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
Sales 288.64291.74313.77277.16286.55263.50283.64272.91286.87260.63246.39205.06214.88
Expenses 254.05260.15275.00239.37253.37230.29248.50232.16246.04219.69211.21178.51181.66
Operating Profit 34.5931.5938.7737.7933.1833.2135.1440.7540.8340.9435.1826.5533.22
OPM % 11.98%10.83%12.36%13.63%11.58%12.60%12.39%14.93%14.23%15.71%14.28%12.95%15.46%
Other Income 2.212.122.692.180.943.0978.452.073.332.411.913.104.30
Interest 8.087.768.148.548.739.0013.878.216.696.455.654.934.34
Depreciation 14.6819.8023.5423.6815.1315.0115.0214.8716.2815.5916.0015.9515.93
Profit before tax 14.046.159.787.7510.2612.2984.7019.7421.1921.3115.448.7717.25
Tax % 19.94%93.98%63.91%66.84%-62.18%24.33%14.75%24.52%15.90%33.18%38.21%21.66%43.65%
Net Profit 11.240.373.532.5716.649.3072.2214.9117.8314.249.546.879.72
EPS in Rs 5.990.201.881.378.874.9638.487.949.507.585.083.665.17

Last Updated: May 31, 2025, 7:33 am

Below is a detailed analysis of the quarterly data for The Hi-Tech Gears Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Sales, as of Mar 2025, the value is 214.88 Cr.. The value appears strong and on an upward trend. It has increased from 205.06 Cr. (Dec 2024) to 214.88 Cr., marking an increase of 9.82 Cr..
  • For Expenses, as of Mar 2025, the value is 181.66 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 178.51 Cr. (Dec 2024) to 181.66 Cr., marking an increase of 3.15 Cr..
  • For Operating Profit, as of Mar 2025, the value is 33.22 Cr.. The value appears strong and on an upward trend. It has increased from 26.55 Cr. (Dec 2024) to 33.22 Cr., marking an increase of 6.67 Cr..
  • For OPM %, as of Mar 2025, the value is 15.46%. The value appears strong and on an upward trend. It has increased from 12.95% (Dec 2024) to 15.46%, marking an increase of 2.51%.
  • For Other Income, as of Mar 2025, the value is 4.30 Cr.. The value appears strong and on an upward trend. It has increased from 3.10 Cr. (Dec 2024) to 4.30 Cr., marking an increase of 1.20 Cr..
  • For Interest, as of Mar 2025, the value is 4.34 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 4.93 Cr. (Dec 2024) to 4.34 Cr., marking a decrease of 0.59 Cr..
  • For Depreciation, as of Mar 2025, the value is 15.93 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 15.95 Cr. (Dec 2024) to 15.93 Cr., marking a decrease of 0.02 Cr..
  • For Profit before tax, as of Mar 2025, the value is 17.25 Cr.. The value appears strong and on an upward trend. It has increased from 8.77 Cr. (Dec 2024) to 17.25 Cr., marking an increase of 8.48 Cr..
  • For Tax %, as of Mar 2025, the value is 43.65%. The value appears to be increasing, which may not be favorable. It has increased from 21.66% (Dec 2024) to 43.65%, marking an increase of 21.99%.
  • For Net Profit, as of Mar 2025, the value is 9.72 Cr.. The value appears strong and on an upward trend. It has increased from 6.87 Cr. (Dec 2024) to 9.72 Cr., marking an increase of 2.85 Cr..
  • For EPS in Rs, as of Mar 2025, the value is 5.17. The value appears strong and on an upward trend. It has increased from 3.66 (Dec 2024) to 5.17, marking an increase of 1.51.

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: June 16, 2025, 3:46 pm

MetricMar 2006Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Sales 1954717499147227469711,1691,107927
Expenses 1784156548006386568891,028957791
Operating Profit 175695113849082141150136
OPM % 9%12%13%12%12%12%8%12%14%15%
Other Income 7720171110888712
Interest 542429332326333821
Depreciation 9263942434352826163
Profit before tax 93352591934113413863
Tax % 40%38%34%39%56%15%110%32%17%36%
Net Profit 6203436829-12311440
EPS in Rs 10.7318.2418.964.4115.34-0.5912.3160.8421.48
Dividend Payout % 42%23%19%18%34%13%-256%20%8%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)70.00%5.88%-77.78%262.50%-103.45%2400.00%395.65%-64.91%
Change in YoY Net Profit Growth (%)0.00%-64.12%-83.66%340.28%-365.95%2503.45%-2004.35%-460.56%

The Hi-Tech Gears Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:5%
3 Years:-2%
TTM:-16%
Compounded Profit Growth
10 Years:%
5 Years:37%
3 Years:264%
TTM:-20%
Stock Price CAGR
10 Years:11%
5 Years:46%
3 Years:55%
1 Year:-28%
Return on Equity
10 Years:%
5 Years:8%
3 Years:9%
Last Year:9%

Last Updated: Unknown

Balance Sheet

Last Updated: June 16, 2025, 11:13 am

MonthMar 2006Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 9191919191919191919
Reserves 30183222253257302312336447465
Borrowings 90319366440352427471457298202
Other Liabilities 52160128155161174201171144118
Total Liabilities 1816807348677899221,002983908804
Fixed Assets 105403423444446468528496462445
CWIP 71113193471381341
Investments 00048101212121
Other Assets 70267298400301373424462430357
Total Assets 1816807348677899221,002983908804

Below is a detailed analysis of the balance sheet data for The Hi-Tech Gears Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 19.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 19.00 Cr..
  • For Reserves, as of Mar 2025, the value is 465.00 Cr.. The value appears strong and on an upward trend. It has increased from 447.00 Cr. (Mar 2024) to 465.00 Cr., marking an increase of 18.00 Cr..
  • For Borrowings, as of Mar 2025, the value is 202.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 298.00 Cr. (Mar 2024) to 202.00 Cr., marking a decrease of 96.00 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 118.00 Cr.. The value appears to be improving (decreasing). It has decreased from 144.00 Cr. (Mar 2024) to 118.00 Cr., marking a decrease of 26.00 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 804.00 Cr.. The value appears to be improving (decreasing). It has decreased from 908.00 Cr. (Mar 2024) to 804.00 Cr., marking a decrease of 104.00 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 445.00 Cr.. The value appears to be declining and may need further review. It has decreased from 462.00 Cr. (Mar 2024) to 445.00 Cr., marking a decrease of 17.00 Cr..
  • For CWIP, as of Mar 2025, the value is 1.00 Cr.. The value appears to be declining and may need further review. It has decreased from 4.00 Cr. (Mar 2024) to 1.00 Cr., marking a decrease of 3.00 Cr..
  • For Investments, as of Mar 2025, the value is 1.00 Cr.. The value appears to be declining and may need further review. It has decreased from 12.00 Cr. (Mar 2024) to 1.00 Cr., marking a decrease of 11.00 Cr..
  • For Other Assets, as of Mar 2025, the value is 357.00 Cr.. The value appears to be declining and may need further review. It has decreased from 430.00 Cr. (Mar 2024) to 357.00 Cr., marking a decrease of 73.00 Cr..
  • For Total Assets, as of Mar 2025, the value is 804.00 Cr.. The value appears to be declining and may need further review. It has decreased from 908.00 Cr. (Mar 2024) to 804.00 Cr., marking a decrease of 104.00 Cr..

Notably, the Reserves (465.00 Cr.) exceed the Borrowings (202.00 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

MonthMonthMar 2006Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +15541547184375654117149
Cash from Investing Activity +-48-119-72-85-40-51-56-41143-1
Cash from Financing Activity +33261860-1512511-41-280-150
Net Cash Flow1-40-3922-71210-27-19-3

Free Cash Flow

MonthMar 2006Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-73.00-263.00-271.00-327.00-268.00-337.00-389.00-316.00-148.00-66.00

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 2006Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days348275684673656566
Inventory Days1248566879291887579
Days Payable1588675791021121097369
Cash Conversion Cycle08166763752456776
Working Capital Days39285351854496274
ROCE %13%12%8%8%5%8%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters56.00%56.22%56.22%56.22%56.22%56.22%56.22%56.26%56.26%56.26%56.23%56.23%
FIIs0.00%0.02%0.00%0.00%0.00%0.00%0.00%0.00%0.02%0.00%0.06%0.01%
DIIs0.01%0.00%0.01%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Government0.00%0.00%0.00%0.00%0.01%0.01%0.02%0.02%0.02%0.02%0.02%0.02%
Public43.99%43.76%43.78%43.78%43.76%43.77%43.77%43.72%43.69%43.73%43.70%43.75%
No. of Shareholders7,7857,5837,4637,5547,7366,6436,3097,1767,4147,2849,56711,872

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 21.4960.8612.32-0.5915.34
Diluted EPS (Rs.) 21.4660.7312.30-0.5915.34
Cash EPS (Rs.) 55.2593.4256.0927.2738.29
Book Value[Excl.RevalReserv]/Share (Rs.) 257.32248.24188.85176.23170.90
Book Value[Incl.RevalReserv]/Share (Rs.) 257.32248.24188.85176.23170.90
Revenue From Operations / Share (Rs.) 493.25589.47622.99517.17397.24
PBDIT / Share (Rs.) 78.5485.1479.5347.7653.48
PBIT / Share (Rs.) 44.7752.5635.7619.9030.53
PBT / Share (Rs.) 33.4073.4518.095.8118.12
Net Profit / Share (Rs.) 21.4860.8412.32-0.5815.34
NP After MI And SOA / Share (Rs.) 21.4860.8412.32-0.5815.34
PBDIT Margin (%) 15.9214.4412.769.2313.46
PBIT Margin (%) 9.078.915.733.847.68
PBT Margin (%) 6.7712.462.901.124.56
Net Profit Margin (%) 4.3510.321.97-0.113.86
NP After MI And SOA Margin (%) 4.3510.321.97-0.113.86
Return on Networth / Equity (%) 8.3424.506.52-0.338.97
Return on Capital Employeed (%) 13.5916.0511.145.658.66
Return On Assets (%) 5.0112.572.34-0.103.12
Long Term Debt / Equity (X) 0.260.110.610.901.03
Total Debt / Equity (X) 0.410.411.221.341.16
Asset Turnover Ratio (%) 1.081.171.180.780.73
Current Ratio (X) 1.861.421.161.201.35
Quick Ratio (X) 1.190.990.840.851.00
Inventory Turnover Ratio (X) 3.634.444.803.883.54
Dividend Payout Ratio (NP) (%) 0.004.100.000.000.00
Dividend Payout Ratio (CP) (%) 0.002.670.000.000.00
Earning Retention Ratio (%) 0.0095.900.000.000.00
Cash Earning Retention Ratio (%) 0.0097.330.000.000.00
Interest Coverage Ratio (X) 6.914.234.503.394.31
Interest Coverage Ratio (Post Tax) (X) 2.891.991.700.952.24
Enterprise Value (Cr.) 1303.431583.85827.56761.72620.24
EV / Net Operating Revenue (X) 1.411.430.700.780.83
EV / EBITDA (X) 8.839.915.548.506.18
MarketCap / Net Operating Revenue (X) 1.231.300.400.410.43
Retention Ratios (%) 0.0095.890.000.000.00
Price / BV (X) 2.353.101.341.221.01
Price / Net Operating Revenue (X) 1.231.300.400.410.43
EarningsYield 0.030.070.040.000.08

After reviewing the key financial ratios for The Hi-Tech Gears Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 21.49. This value is within the healthy range. It has decreased from 60.86 (Mar 24) to 21.49, marking a decrease of 39.37.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 21.46. This value is within the healthy range. It has decreased from 60.73 (Mar 24) to 21.46, marking a decrease of 39.27.
  • For Cash EPS (Rs.), as of Mar 25, the value is 55.25. This value is within the healthy range. It has decreased from 93.42 (Mar 24) to 55.25, marking a decrease of 38.17.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 257.32. It has increased from 248.24 (Mar 24) to 257.32, marking an increase of 9.08.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 257.32. It has increased from 248.24 (Mar 24) to 257.32, marking an increase of 9.08.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 493.25. It has decreased from 589.47 (Mar 24) to 493.25, marking a decrease of 96.22.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 78.54. This value is within the healthy range. It has decreased from 85.14 (Mar 24) to 78.54, marking a decrease of 6.60.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 44.77. This value is within the healthy range. It has decreased from 52.56 (Mar 24) to 44.77, marking a decrease of 7.79.
  • For PBT / Share (Rs.), as of Mar 25, the value is 33.40. This value is within the healthy range. It has decreased from 73.45 (Mar 24) to 33.40, marking a decrease of 40.05.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 21.48. This value is within the healthy range. It has decreased from 60.84 (Mar 24) to 21.48, marking a decrease of 39.36.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 21.48. This value is within the healthy range. It has decreased from 60.84 (Mar 24) to 21.48, marking a decrease of 39.36.
  • For PBDIT Margin (%), as of Mar 25, the value is 15.92. This value is within the healthy range. It has increased from 14.44 (Mar 24) to 15.92, marking an increase of 1.48.
  • For PBIT Margin (%), as of Mar 25, the value is 9.07. This value is below the healthy minimum of 10. It has increased from 8.91 (Mar 24) to 9.07, marking an increase of 0.16.
  • For PBT Margin (%), as of Mar 25, the value is 6.77. This value is below the healthy minimum of 10. It has decreased from 12.46 (Mar 24) to 6.77, marking a decrease of 5.69.
  • For Net Profit Margin (%), as of Mar 25, the value is 4.35. This value is below the healthy minimum of 5. It has decreased from 10.32 (Mar 24) to 4.35, marking a decrease of 5.97.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 4.35. This value is below the healthy minimum of 8. It has decreased from 10.32 (Mar 24) to 4.35, marking a decrease of 5.97.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 8.34. This value is below the healthy minimum of 15. It has decreased from 24.50 (Mar 24) to 8.34, marking a decrease of 16.16.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 13.59. This value is within the healthy range. It has decreased from 16.05 (Mar 24) to 13.59, marking a decrease of 2.46.
  • For Return On Assets (%), as of Mar 25, the value is 5.01. This value is within the healthy range. It has decreased from 12.57 (Mar 24) to 5.01, marking a decrease of 7.56.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.26. This value is within the healthy range. It has increased from 0.11 (Mar 24) to 0.26, marking an increase of 0.15.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.41. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 0.41.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 1.08. It has decreased from 1.17 (Mar 24) to 1.08, marking a decrease of 0.09.
  • For Current Ratio (X), as of Mar 25, the value is 1.86. This value is within the healthy range. It has increased from 1.42 (Mar 24) to 1.86, marking an increase of 0.44.
  • For Quick Ratio (X), as of Mar 25, the value is 1.19. This value is within the healthy range. It has increased from 0.99 (Mar 24) to 1.19, marking an increase of 0.20.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 3.63. This value is below the healthy minimum of 4. It has decreased from 4.44 (Mar 24) to 3.63, marking a decrease of 0.81.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 4.10 (Mar 24) to 0.00, marking a decrease of 4.10.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 2.67 (Mar 24) to 0.00, marking a decrease of 2.67.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 95.90 (Mar 24) to 0.00, marking a decrease of 95.90.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 97.33 (Mar 24) to 0.00, marking a decrease of 97.33.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 6.91. This value is within the healthy range. It has increased from 4.23 (Mar 24) to 6.91, marking an increase of 2.68.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 2.89. This value is below the healthy minimum of 3. It has increased from 1.99 (Mar 24) to 2.89, marking an increase of 0.90.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 1,303.43. It has decreased from 1,583.85 (Mar 24) to 1,303.43, marking a decrease of 280.42.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 1.41. This value is within the healthy range. It has decreased from 1.43 (Mar 24) to 1.41, marking a decrease of 0.02.
  • For EV / EBITDA (X), as of Mar 25, the value is 8.83. This value is within the healthy range. It has decreased from 9.91 (Mar 24) to 8.83, marking a decrease of 1.08.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 1.23. This value is within the healthy range. It has decreased from 1.30 (Mar 24) to 1.23, marking a decrease of 0.07.
  • For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 95.89 (Mar 24) to 0.00, marking a decrease of 95.89.
  • For Price / BV (X), as of Mar 25, the value is 2.35. This value is within the healthy range. It has decreased from 3.10 (Mar 24) to 2.35, marking a decrease of 0.75.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 1.23. This value is within the healthy range. It has decreased from 1.30 (Mar 24) to 1.23, marking a decrease of 0.07.
  • For EarningsYield, as of Mar 25, the value is 0.03. This value is below the healthy minimum of 5. It has decreased from 0.07 (Mar 24) to 0.03, marking a decrease of 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 The Hi-Tech Gears Ltd as of July 9, 2025 is: 584.21

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 July 9, 2025, The Hi-Tech Gears Ltd is Overvalued by 18.86% compared to the current share price 720.00

Intrinsic Value of The Hi-Tech Gears Ltd as of July 9, 2025 is: 624.90

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 July 9, 2025, The Hi-Tech Gears Ltd is Overvalued by 13.21% compared to the current share price 720.00

Last 5 Year EPS CAGR: 6.97%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (569.70 cr) and profit (45.20 cr) over the years.
  1. The stock has a low average ROCE of 7.33%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 46.44, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 55.56, which may not be favorable.
  4. The company has higher borrowings (342.20) compared to reserves (280.70), which may suggest financial risk.

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 The Hi-Tech Gears Ltd:
    1. Net Profit Margin: 4.35%
      • 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: 13.59% (Industry Average ROCE: 7.49%)
      • 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%: 8.34% (Industry Average ROE: 8.39%)
      • 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): 2.89
      • 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: 1.19
      • 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: 33.2 (Industry average Stock P/E: 18.33)
      • 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: 0.41
      • 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

The Hi-Tech Gears Ltd. is a Public Limited Listed company incorporated on 23/10/1986 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L29130HR1986PLC081555 and registration number is 004536. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company's Total Operating Revenue is Rs. 657.61 Cr. and Equity Capital is Rs. 18.79 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto Ancl - Gears & DrivePlot No. 24, 25 & 26, Gurgaon Haryana 122050secretarial@thehitechgears.com
http://www.thehitechgears.com
Management
NamePosition Held
Mr. Deep KapuriaExecutive Chairman
Mr. Anant Jaivant TalaulicarVice Chairman
Mr. Pranav KapuriaManaging Director
Mr. Amresh Kumar VermaExecutive Director
Mr. Girish NarangExecutive Director
Mr. Anuj KapuriaExecutive Director
Mr. Bidadi Anjani KumarNon Executive Director
Mr. Kawal JainNon Executive Director
Mr. Anil Kumar KhannaIndependent Director
Mr. Sandeep DinodiaIndependent Director
Mr. Vinit TanejaIndependent Director
Mr. Krishan Chandra VermaIndependent Director
Ms. Malini SudIndependent Director
Mr. Rajiv BatraIndependent Director
Mr. Ramesh Shankarmal PilaniIndependent Director
Mr. Deval Mahadev DesaiIndependent Director
Mr. Sameer GuptaIndependent Director
Mr. Arjun JunejaIndependent Director
Mr. Vikram Rupchand JaisinghaniIndependent Director

FAQ

What is the intrinsic value of The Hi-Tech Gears Ltd?

The Hi-Tech Gears Ltd's intrinsic value (as of 09 July 2025) is 584.21 18.86% lower the current market price of 720.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 1,341 Cr. market cap, FY2025-2026 high/low of 1,065/515, reserves of 465 Cr, and liabilities of 804 Cr.

What is the Market Cap of The Hi-Tech Gears Ltd?

The Market Cap of The Hi-Tech Gears Ltd is 1,341 Cr..

What is the current Stock Price of The Hi-Tech Gears Ltd as on 09 July 2025?

The current stock price of The Hi-Tech Gears Ltd as on 09 July 2025 is 720.

What is the High / Low of The Hi-Tech Gears Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of The Hi-Tech Gears Ltd stocks is ₹1,065/515.

What is the Stock P/E of The Hi-Tech Gears Ltd?

The Stock P/E of The Hi-Tech Gears Ltd is 33.2.

What is the Book Value of The Hi-Tech Gears Ltd?

The Book Value of The Hi-Tech Gears Ltd is 257.

What is the Dividend Yield of The Hi-Tech Gears Ltd?

The Dividend Yield of The Hi-Tech Gears Ltd is 0.69 %.

What is the ROCE of The Hi-Tech Gears Ltd?

The ROCE of The Hi-Tech Gears Ltd is 11.6 %.

What is the ROE of The Hi-Tech Gears Ltd?

The ROE of The Hi-Tech Gears Ltd is 8.50 %.

What is the Face Value of The Hi-Tech Gears Ltd?

The Face Value of The Hi-Tech Gears Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in The Hi-Tech Gears 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