Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 544105 | NSE: HARSHDEEP

Harshdeep Hortico Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 4, 2024, 8:24 pm

Market Cap 118 Cr.
Current Price 73.2
High / Low86.0/39.0
Stock P/E14.2
Book Value 26.1
Dividend Yield0.00 %
ROCE50.1 %
ROE35.2 %
Face Value 10.0
PEG Ratio0.11

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

View Share Price Target for Harshdeep Hortico Ltd

Competitors of Harshdeep Hortico Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Harshdeep Hortico Ltd 118 Cr. 73.286.0/39.014.2 26.10.00 %50.1 %35.2 % 10.0
TPL Plastech Ltd 823 Cr. 106136/47.437.8 17.20.76 %19.0 %15.8 % 2.00
Sintex Plastics Technology Ltd 67.4 Cr. 1.061.51/0.75 3.560.00 %276 %977 % 1.00
Plastiblends India Ltd 708 Cr. 272399/22720.5 1621.56 %11.1 %8.26 % 5.00
Pearl Polymers Ltd 65.3 Cr. 38.648.4/25.640.6 23.80.00 %2.60 %1.91 % 10.0
Industry Average549.67 Cr98.1728.2846.530.46%71.76%207.63%5.60

All Competitor Stocks of Harshdeep Hortico Ltd

Quarterly Result

MonthMar 2023Sep 2023Mar 2024Sep 2024
Sales-0.0022.9725.2724.75
Expenses-0.0018.8519.3318.96
Operating Profit-0.004.125.945.79
OPM %17.94%23.51%23.39%
Other Income-0.000.040.130.17
Interest-0.000.010.010.01
Depreciation-0.000.710.780.85
Profit before tax-0.003.445.285.10
Tax %28.20%22.73%17.25%
Net Profit-0.002.474.084.23
EPS in Rs-0.00354.382.542.63

Last Updated: November 6, 2024, 6:34 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2023Mar 2024
Sales0.0048.22
Expenses0.0037.60
Operating Profit0.0010.62
OPM %22.02%
Other Income0.000.18
Interest0.000.59
Depreciation0.001.49
Profit before tax0.008.72
Tax %24.89%
Net Profit0.006.55
EPS in Rs0.004.07
Dividend Payout %0.00%

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:%
5 Years:%
3 Years:%
TTM:118%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:236%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:35%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 2:34 pm

MonthMar 2023Mar 2024Sep 2024
Equity Capital0.0516.094.31
Reserves0.0021.0337.63
Borrowings0.000.000.00
Other Liabilities0.007.826.15
Total Liabilities0.0544.9448.09
Fixed Assets0.0010.6212.73
CWIP0.000.000.00
Investments0.000.000.00
Other Assets0.0534.3235.36
Total Assets0.0544.9448.09

Reserves and Borrowings Chart

Cash Flow

MonthMar 2023Mar 2024
Cash from Operating Activity +-0.00-14.90
Cash from Investing Activity +-0.00-13.36
Cash from Financing Activity +0.0529.96
Net Cash Flow0.051.70

Free Cash Flow

MonthMar 2023Mar 2024
Free Cash Flow0.0010.62

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 2023Mar 2024
Debtor Days83.42
Inventory Days224.16
Days Payable73.04
Cash Conversion Cycle234.53
Working Capital Days187.12
ROCE %50.09%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2024Sep 2024
Promoters72.46%72.89%
FIIs1.94%0.00%
DIIs4.59%0.00%
Public21.02%27.11%
No. of Shareholders656768

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23
FaceValue10.0010.00
Basic EPS (Rs.)4.07-0.54
Diluted EPS (Rs.)4.56-0.54
Cash EPS (Rs.)5.00-0.54
Book Value[Excl.RevalReserv]/Share (Rs.)23.079.46
Book Value[Incl.RevalReserv]/Share (Rs.)23.079.46
Revenue From Operations / Share (Rs.)29.980.00
PBDIT / Share (Rs.)6.70-0.54
PBIT / Share (Rs.)5.78-0.54
PBT / Share (Rs.)5.42-0.54
Net Profit / Share (Rs.)4.07-0.54
PBDIT Margin (%)22.350.00
PBIT Margin (%)19.270.00
PBT Margin (%)18.060.00
Net Profit Margin (%)13.570.00
Return on Networth / Equity (%)17.64-5.70
Return on Capital Employeed (%)25.04-5.70
Return On Assets (%)14.57-5.52
Asset Turnover Ratio (%)2.140.00
Current Ratio (X)4.3830.56
Quick Ratio (X)2.8530.56
Interest Coverage Ratio (X)18.590.00
Interest Coverage Ratio (Post Tax) (X)12.290.00
Enterprise Value (Cr.)65.280.00
EV / Net Operating Revenue (X)1.350.00
EV / EBITDA (X)6.050.00
MarketCap / Net Operating Revenue (X)1.390.00
Price / BV (X)1.810.00
Price / Net Operating Revenue (X)1.390.00
EarningsYield0.090.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Harshdeep Hortico Ltd as of December 5, 2024 is: 133.07

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 December 5, 2024, Harshdeep Hortico Ltd is Undervalued by 81.79% compared to the current share price 73.20

Intrinsic Value of Harshdeep Hortico Ltd as of December 5, 2024 is: 299.63

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 December 5, 2024, Harshdeep Hortico Ltd is Undervalued by 309.33% compared to the current share price 73.20

Last 5 Year EPS CAGR: 125.17%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 25.05%, which is a positive sign.
  2. The company has higher reserves (19.55 cr) compared to borrowings (0.00 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (24.11 cr) and profit (4.36 cr) over the years.
  1. The stock has a high average Working Capital Days of 93.56, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 117.27, 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 Harshdeep Hortico Ltd:
    1. Net Profit Margin: 13.57%
      • 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: 25.04% (Industry Average ROCE: 71.76%)
      • 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%: 17.64% (Industry Average ROE: 207.63%)
      • 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): 12.29
      • 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: 2.85
      • 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: 14.2 (Industry average Stock P/E: 22.62)
      • 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

Plastics - Plastic & Plastic Products
INDUSTRYADDRESSCONTACT
Building No.1, Shree Sai Logistics, Survey No.18/2E 18/2P 17/2A, Thane Maharashtra 421302Mr.Hitesh%20Chunilal%20Shah
Chairman%20&%20Managing%20Director
Management
NamePosition Held
Mr. Harshit Hitesh ShahWholeTime Director & CFO
Ms. Dipti Hitesh ShahNon Executive Director
Mr. Megh Hitesh ShahNon Executive Director
Mr. Arjun Manish BhanushaliInd. Non-Executive Director
Mr. Dhruva Hemandra ParekhInd. Non-Executive Director

FAQ

What is the latest intrinsic value of Harshdeep Hortico Ltd?

The latest intrinsic value of Harshdeep Hortico Ltd as on 05 December 2024 is ₹133.07, which is 81.79% higher than the current market price of ₹73.20. The stock has a market capitalization of 118 Cr. and recorded a high/low of ₹86.0/39.0 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹37.63 Cr and total liabilities of ₹48.09 Cr.

What is the Market Cap of Harshdeep Hortico Ltd?

The Market Cap of Harshdeep Hortico Ltd is 118 Cr..

What is the current Stock Price of Harshdeep Hortico Ltd as on 05 December 2024?

The current stock price of Harshdeep Hortico Ltd as on 05 December 2024 is 73.2.

What is the High / Low of Harshdeep Hortico Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Harshdeep Hortico Ltd stocks is 86.0/39.0.

What is the Stock P/E of Harshdeep Hortico Ltd?

The Stock P/E of Harshdeep Hortico Ltd is 14.2.

What is the Book Value of Harshdeep Hortico Ltd?

The Book Value of Harshdeep Hortico Ltd is 26.1.

What is the Dividend Yield of Harshdeep Hortico Ltd?

The Dividend Yield of Harshdeep Hortico Ltd is 0.00 %.

What is the ROCE of Harshdeep Hortico Ltd?

The ROCE of Harshdeep Hortico Ltd is 50.1 %.

What is the ROE of Harshdeep Hortico Ltd?

The ROE of Harshdeep Hortico Ltd is 35.2 %.

What is the Face Value of Harshdeep Hortico Ltd?

The Face Value of Harshdeep Hortico Ltd is 10.0.

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 Harshdeep Hortico 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