Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 539176 | NSE: HAWAENG

Hawa Engineers Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 4, 2024, 10:00 pm

Market Cap 69.9 Cr.
Current Price 198
High / Low211/91.2
Stock P/E35.1
Book Value 51.7
Dividend Yield0.00 %
ROCE14.7 %
ROE10.4 %
Face Value 10.0
PEG Ratio1.76

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

View Share Price Target for Hawa Engineers Ltd

Competitors of Hawa Engineers Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Hawa Engineers Ltd 69.9 Cr. 198211/91.235.1 51.70.00 %14.7 %10.4 % 10.0
Shakti Pumps (India) Ltd 9,110 Cr. 4,5475,089/88139.0 3770.09 %31.4 %24.2 % 10.0
Latteys Industries Ltd 248 Cr. 43.143.1/13.0225 3.210.00 %11.8 %9.00 % 2.00
Bright Solar Ltd 16.4 Cr. 6.5512.5/4.75 11.80.00 %10.9 %11.5 % 10.0
Kirloskar Brothers Ltd 14,066 Cr. 1,7722,685/80340.4 2160.34 %27.3 %21.7 % 2.00
Industry Average9,630.50 Cr1,239.1181.78122.890.14%19.90%15.65%6.00

All Competitor Stocks of Hawa Engineers Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales15.1818.7616.6422.6523.7623.3924.8329.9825.9527.7734.8931.0327.73
Expenses14.1818.1916.0821.7223.0022.3623.8928.7325.0826.6932.8829.3926.30
Operating Profit1.000.570.560.930.761.030.941.250.871.082.011.641.43
OPM %6.59%3.04%3.37%4.11%3.20%4.40%3.79%4.17%3.35%3.89%5.76%5.29%5.16%
Other Income0.150.180.010.180.060.070.150.170.100.040.100.200.03
Interest0.310.300.280.500.400.620.700.600.550.670.780.970.71
Depreciation0.210.210.210.210.210.220.210.210.220.200.190.200.22
Profit before tax0.630.240.080.400.210.260.180.610.200.251.140.670.53
Tax %0.00%91.67%0.00%12.50%0.00%0.00%0.00%90.16%0.00%0.00%0.00%70.15%24.53%
Net Profit0.630.020.080.370.210.270.180.060.210.251.140.200.40
EPS in Rs1.790.060.231.050.600.770.510.170.600.713.230.571.13

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales58484643505548454873102120121
Expenses5546434047524542457098114115
Operating Profit3222333333466
OPM %6%5%5%6%6%6%7%6%6%4%4%5%5%
Other Income0000001001000
Interest1111112111233
Depreciation1011111111111
Profit before tax2111111111123
Tax %34%19%32%34%43%34%30%2%22%19%52%21%
Net Profit1111111111122
EPS in Rs3.602.581.931.932.012.782.102.412.273.091.995.105.64
Dividend Payout %0%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 (%)0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%100.00%
Change in YoY Net Profit Growth (%)0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%100.00%

Hawa Engineers Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:9%
5 Years:20%
3 Years:35%
TTM:17%
Compounded Profit Growth
10 Years:7%
5 Years:21%
3 Years:32%
TTM:176%
Stock Price CAGR
10 Years:%
5 Years:51%
3 Years:59%
1 Year:93%
Return on Equity
10 Years:7%
5 Years:7%
3 Years:7%
Last Year:10%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital444444444444
Reserves567789101011121315
Borrowings4778128889161719
Other Liabilities171211121518151516141929
Total Liabilities302927313838363640465367
Fixed Assets667789877666
CWIP000000000000
Investments000001100000
Other Assets242321243028272833404761
Total Assets302927313838363640465367

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 12-012731-3-620
Cash from Investing Activity -10-1-1-2-20000-0-0
Cash from Financing Activity 12-103-5-2-206-14
Net Cash Flow14-3-0301-1-2114

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-1.00-5.00-5.00-6.00-9.00-5.00-5.00-5.00-6.00-13.00-13.00-13.00

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 Days966968827064544950786463
Inventory Days34434783818610112518911611479
Days Payable645352929910097107118634669
Cash Conversion Cycle655963735249596812113113273
Working Capital Days7678891019467799513212110799
ROCE %24%14%12%12%12%13%14%10%10%10%12%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters55.97%55.97%55.97%56.04%62.30%62.42%63.18%63.12%63.18%63.08%63.04%63.40%
Public44.03%44.03%44.03%43.96%37.70%37.58%36.81%36.89%36.82%36.93%36.97%36.59%
No. of Shareholders2,2912,2752,2862,2712,2732,2992,2942,3912,3062,3802,4442,510

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 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)5.101.983.102.262.40
Diluted EPS (Rs.)5.101.983.102.262.40
Cash EPS (Rs.)7.414.395.464.624.82
Book Value[Excl.RevalReserv]/Share (Rs.)51.6846.5844.6041.5039.53
Book Value[Incl.RevalReserv]/Share (Rs.)51.6846.5844.6041.5039.53
Revenue From Operations / Share (Rs.)339.27289.13207.68136.42133.83
PBDIT / Share (Rs.)17.1413.1010.149.118.54
PBIT / Share (Rs.)14.8310.697.786.756.13
PBT / Share (Rs.)6.424.123.832.882.45
Net Profit / Share (Rs.)5.101.983.102.262.40
PBDIT Margin (%)5.054.534.886.676.38
PBIT Margin (%)4.373.693.744.944.57
PBT Margin (%)1.891.421.842.101.83
Net Profit Margin (%)1.500.681.491.651.79
Return on Networth / Equity (%)9.874.256.955.456.07
Return on Capital Employeed (%)17.4414.6812.8610.7010.78
Return On Assets (%)2.701.322.402.002.34
Long Term Debt / Equity (X)0.090.090.130.150.05
Total Debt / Equity (X)1.051.061.020.610.54
Asset Turnover Ratio (%)2.012.081.721.271.30
Current Ratio (X)1.671.751.631.861.75
Quick Ratio (X)1.120.820.940.941.13
Inventory Turnover Ratio (X)4.014.033.312.613.10
Interest Coverage Ratio (X)2.041.992.572.352.32
Interest Coverage Ratio (Post Tax) (X)1.611.301.791.581.65
Enterprise Value (Cr.)66.9236.2127.2215.056.84
EV / Net Operating Revenue (X)0.550.350.370.310.14
EV / EBITDA (X)11.077.847.614.692.27
MarketCap / Net Operating Revenue (X)0.470.240.220.210.13
Price / BV (X)3.141.511.030.720.45
Price / Net Operating Revenue (X)0.470.240.220.210.13
EarningsYield0.030.020.060.070.13

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Hawa Engineers Ltd as of October 5, 2024 is: ₹192.50

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 October 5, 2024, Hawa Engineers Ltd is Overvalued by 2.78% compared to the current share price ₹198.00

Intrinsic Value of Hawa Engineers Ltd as of October 5, 2024 is: ₹230.93

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 October 5, 2024, Hawa Engineers Ltd is Undervalued by 16.63% compared to the current share price ₹198.00

Last 5 Year EPS CAGR: 19.96%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (65.92 cr) and profit (1.31 cr) over the years.
  1. The stock has a low average ROCE of 13.17%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 94.83, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 78.75, which may not be favorable.
  4. The company has higher borrowings (10.25) compared to reserves (9.42), 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 Hawa Engineers Ltd:
    1. Net Profit Margin: 1.5%
      • 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: 17.44% (Industry Average ROCE: 19.9%)
      • 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%: 9.87% (Industry Average ROE: 15.65%)
      • 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): 1.61
      • 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: 1.12
      • 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: 35.1 (Industry average Stock P/E: 81.78)
      • 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: 1.05
      • 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

Hawa Engineers Ltd. is a Public Limited Listed company incorporated on 26/03/1993 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L29120GJ1993PLC019199 and registration number is 019199. Currently company belongs to the Industry of Pumps. Company’s Total Operating Revenue is Rs. 73.24 Cr. and Equity Capital is Rs. 3.53 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
PumpsPlot No. 129, Near Kashiram Textile Mill, Ahmedabad Gujarat 382405cs@hawaengltd.com
http://www.hawaengltd.com
Management
NamePosition Held
Mr. Aslam KagdiManaging Director
Mr. Asad KagdiJoint Managing Director
Mr. Mohammedkhan PathanWhole Time Director
Mr. Anwarahmed Mohammed Javid DaruwalaIndependent Director
Mrs. Sabana Amjad RehmaniIndependent Woman Director
Mr. Abdul Motibhai DesaiIndependent Director
Mr. Johebhasan Aabidbhai KureshiIndependent Director

FAQ

What is the latest fair value of Hawa Engineers Ltd?

The latest fair value of Hawa Engineers Ltd is ₹192.50.

What is the Market Cap of Hawa Engineers Ltd?

The Market Cap of Hawa Engineers Ltd is 69.9 Cr..

What is the current Stock Price of Hawa Engineers Ltd as on 04 October 2024?

The current stock price of Hawa Engineers Ltd as on 04 October 2024 is ₹198.

What is the High / Low of Hawa Engineers Ltd stocks in FY 2024?

In FY 2024, the High / Low of Hawa Engineers Ltd stocks is 211/91.2.

What is the Stock P/E of Hawa Engineers Ltd?

The Stock P/E of Hawa Engineers Ltd is 35.1.

What is the Book Value of Hawa Engineers Ltd?

The Book Value of Hawa Engineers Ltd is 51.7.

What is the Dividend Yield of Hawa Engineers Ltd?

The Dividend Yield of Hawa Engineers Ltd is 0.00 %.

What is the ROCE of Hawa Engineers Ltd?

The ROCE of Hawa Engineers Ltd is 14.7 %.

What is the ROE of Hawa Engineers Ltd?

The ROE of Hawa Engineers Ltd is 10.4 %.

What is the Face Value of Hawa Engineers Ltd?

The Face Value of Hawa Engineers 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 Hawa Engineers 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