Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:47 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 530315 | NSE: HINDTIN

Hindustan Tin Works Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹94.24Fairly Valued by 0.26%vs CMP ₹94.00

P/E (9.5) × ROE (5.9%) × BV (₹210.00) × DY (0.85%)

₹127.78Undervalued by 35.94%vs CMP ₹94.00
MoS: +26.4% (Adequate)Confidence: 48/100 (Moderate)Models: 5 Under, 2 Fair, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹87.2420%Fair (-7.2%)
Graham NumberEarnings₹216.6114%Under (+130.4%)
Earnings PowerEarnings₹36.6812%Over (-61%)
DCFCash Flow₹7.3212%Over (-92.2%)
Net Asset ValueAssets₹209.536%Under (+122.9%)
EV/EBITDAEnterprise₹173.978%Under (+85.1%)
Dividend DiscountDividends₹12.248%Over (-87%)
Earnings YieldEarnings₹99.306%Fair (+5.6%)
ROCE CapitalReturns₹372.978%Under (+296.8%)
Revenue MultipleRevenue₹195.115%Under (+107.6%)
Consensus (10 models)₹127.78100%Undervalued
Key Drivers: Wide model spread (₹7–₹373) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -7.4%

*Investments are subject to market risks

Investment Snapshot

51
Hindustan Tin Works Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health57/100 · Moderate
ROCE 8.0% WeakROE 5.9% WeakD/E 0.49 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 41.1% Stable
Earnings Quality50/100 · Moderate
OPM stable around 7% Steady
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +8% YoY GrowingProfit (4Q): -13% YoY Declining
Industry Rank45/100 · Moderate
P/E 9.5 vs industry 39.6 Cheaper than peersROCE 8.0% vs industry 12.8% AverageROE 5.9% vs industry 24.7% Below peers3Y sales CAGR: 0% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:47 am

Market Cap 97.8 Cr.
Current Price 94.0
Intrinsic Value₹127.78
High / Low 179/87.0
Stock P/E9.46
Book Value 210
Dividend Yield0.85 %
ROCE7.95 %
ROE5.88 %
Face Value 10.0
PEG Ratio-1.27

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

View Share Price Target for Hindustan Tin Works Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hindustan Tin Works Ltd 97.8 Cr. 94.0 179/87.09.46 2100.85 %7.95 %5.88 % 10.0
AGI Greenpac Ltd 3,253 Cr. 503 1,009/4659.61 3431.39 %19.9 %16.2 % 2.00
Everest Kanto Cylinder Ltd 1,139 Cr. 102 158/90.29.66 1150.69 %11.8 %8.92 % 2.00
Beardsell Ltd 88.2 Cr. 22.4 38.6/20.09.89 21.80.45 %15.6 %12.9 % 2.00
Cosmo First Ltd 1,638 Cr. 624 1,307/52611.2 5870.64 %9.77 %9.26 % 10.0
Industry Average1,921.04 Cr295.8439.62189.000.36%12.76%24.70%7.38

All Competitor Stocks of Hindustan Tin Works Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 81.7381.05117.25116.2998.0487.77106.89109.6988.76100.95119.37116.9287.73
Expenses 74.4175.96108.65106.1588.1087.63102.04101.4882.7393.79111.88110.0880.32
Operating Profit 7.325.098.6010.149.940.144.858.216.037.167.496.847.41
OPM % 8.96%6.28%7.33%8.72%10.14%0.16%4.54%7.48%6.79%7.09%6.27%5.85%8.45%
Other Income 1.161.590.892.020.956.151.510.991.161.340.690.971.05
Interest 1.441.452.051.561.642.202.071.581.411.702.102.842.48
Depreciation 2.072.092.062.022.102.162.012.062.102.152.042.632.77
Profit before tax 4.973.145.388.587.151.932.285.563.684.654.042.343.21
Tax % 47.08%-27.39%57.99%24.94%25.59%-56.48%28.07%25.72%16.58%26.02%31.44%25.64%25.55%
Net Profit 2.634.002.256.445.323.021.644.133.073.442.761.732.40
EPS in Rs 2.533.852.166.195.122.901.583.972.953.312.651.662.31

Last Updated: March 3, 2026, 9:12 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 7:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 313317297265316336298326409464417406425
Expenses 287291273242293310277294376432389380396
Operating Profit 26262423232620323331292629
OPM % 8%8%8%9%7%8%7%10%8%7%7%6%7%
Other Income 2512411555581054
Interest 101099101110998779
Depreciation 57888898888810
Profit before tax 1313191016137202123231614
Tax % 38%35%26%32%38%38%-4%26%27%28%26%24%
Net Profit 891471088151516171210
EPS in Rs 8.098.2313.486.769.277.597.3214.0314.6115.8716.3911.819.93
Dividend Payout % 10%12%7%15%11%13%8%9%8%8%7%7%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)12.50%55.56%-50.00%42.86%-20.00%0.00%87.50%0.00%6.67%6.25%-29.41%
Change in YoY Net Profit Growth (%)0.00%43.06%-105.56%92.86%-62.86%20.00%87.50%-87.50%6.67%-0.42%-35.66%

Hindustan Tin Works Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: January 7, 2026, 5:38 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 10101010101010101010101010
Reserves 9499112119127134140155168179194205208
Borrowings 841041058011110268898473827791
Other Liabilities 54564150483245434726294963
Total Liabilities 243269268259297278263297310288316341372
Fixed Assets 68718582797881757692101101154
CWIP 67102722528423
Investments 330012121212115555
Other Assets 165188182176204182169208218189202193211
Total Assets 243269268259297278263297310288316341372

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2251335-62950-1226361956
Cash from Investing Activity + -10-110-3-14-7-5-1-10-17-19-43
Cash from Financing Activity + -68-12-3720-21-4611-14-201-14
Net Cash Flow 621-600-1-21-20-1
Free Cash Flow 10-9-231-121843-141314-312
CFO/OP 101%36%70%165%-7%134%260%-21%98%137%86%222%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-58.00-78.00-81.00-57.00-88.00-76.00-48.00-57.00-51.00-42.00-53.00-51.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 10611812412611911012812596868997
Inventory Days 637665959371619690599273
Days Payable 606142604623504136141939
Cash Conversion Cycle 109133148161166158139180150132163132
Working Capital Days 45536887717194105888810496
ROCE %13%12%9%9%10%9%7%12%11%12%11%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 41.02%41.02%41.05%41.05%41.05%41.05%41.05%41.05%41.11%41.03%41.03%41.10%
FIIs 0.00%0.00%0.00%0.18%0.00%0.00%0.05%0.05%0.05%0.00%0.00%0.00%
DIIs 9.83%9.83%9.83%9.35%8.91%8.91%8.14%8.14%7.48%7.48%7.48%7.48%
Public 49.15%49.16%49.12%49.42%50.04%50.03%50.76%50.76%51.36%51.49%51.49%51.42%
No. of Shareholders 11,93111,74811,43311,61411,63411,77911,46011,17111,07011,00110,88710,825

Shareholding Pattern Chart

No. of Shareholders

Hindustan Tin Works Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 11.1916.2811.2914.3014.41
Diluted EPS (Rs.) 11.1916.2811.2914.3014.41
Cash EPS (Rs.) 19.8124.4023.7322.1622.11
Book Value[Excl.RevalReserv]/Share (Rs.) 207.02197.03181.94171.85158.76
Book Value[Incl.RevalReserv]/Share (Rs.) 207.02197.03181.94171.85158.76
Dividend / Share (Rs.) 0.801.201.201.201.20
Revenue From Operations / Share (Rs.) 390.67403.24446.76393.29313.38
PBDIT / Share (Rs.) 30.0537.3337.4335.4035.56
PBIT / Share (Rs.) 22.0429.3229.5527.8527.48
PBT / Share (Rs.) 15.5522.1621.9820.1418.87
Net Profit / Share (Rs.) 11.8016.3915.8614.6114.03
PBDIT Margin (%) 7.699.258.379.0011.34
PBIT Margin (%) 5.647.276.617.088.76
PBT Margin (%) 3.985.494.925.126.02
Net Profit Margin (%) 3.024.063.553.714.47
Return on Networth / Equity (%) 5.708.318.718.498.83
Return on Capital Employeed (%) 8.7612.7414.0614.3515.07
Return On Assets (%) 3.595.395.724.904.92
Long Term Debt / Equity (X) 0.190.150.130.090.10
Total Debt / Equity (X) 0.350.400.380.460.49
Asset Turnover Ratio (%) 1.241.391.551.351.16
Current Ratio (X) 2.352.582.671.971.91
Quick Ratio (X) 1.581.571.821.251.31
Inventory Turnover Ratio (X) 5.814.394.724.123.71
Interest Coverage Ratio (X) 4.635.214.954.604.13
Interest Coverage Ratio (Post Tax) (X) 2.823.293.102.902.63
Enterprise Value (Cr.) 227.37247.14163.40162.46145.83
EV / Net Operating Revenue (X) 0.550.580.350.390.44
EV / EBITDA (X) 7.286.374.204.413.94
MarketCap / Net Operating Revenue (X) 0.370.390.200.200.20
Price / BV (X) 0.700.810.500.470.41
Price / Net Operating Revenue (X) 0.370.390.200.200.20
EarningsYield 0.080.100.170.180.21

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Hindustan Tin Works Ltd. is a Public Limited Listed company incorporated on 11/12/1958 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L27109DL1958PLC003006 and registration number is 003006. Currently Company is involved in the business activities of Manufacture of containers such as tins and cans for food products and boxes. Company's Total Operating Revenue is Rs. 406.29 Cr. and Equity Capital is Rs. 10.40 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Packaging & Containers426, DLF Tower-A, Jasola, New Delhi Delhi 110025Contact not found
Management
NamePosition Held
Mr. Ashok Kumar BhatiaChairman
Mr. Sanajy BhatiaManaging Director
Mr. P P SinghWhole Time Director
Mr. Vipin AggarwalDirector
Mr. Sanjeev Kumar AbrolDirector
Mrs. Sushmita SinghaDirector

FAQ

What is the intrinsic value of Hindustan Tin Works Ltd and is it undervalued?

As of 12 April 2026, Hindustan Tin Works Ltd's intrinsic value is ₹127.78, which is 35.94% higher than the current market price of ₹94.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (5.88 %), book value (₹210), dividend yield (0.85 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Hindustan Tin Works Ltd?

Hindustan Tin Works Ltd is trading at ₹94.00 as of 12 April 2026, with a FY2026-2027 high of ₹179 and low of ₹87.0. The stock is currently near its 52-week low. Market cap stands at ₹97.8 Cr..

How does Hindustan Tin Works Ltd's P/E ratio compare to its industry?

Hindustan Tin Works Ltd has a P/E ratio of 9.46, which is below the industry average of 39.62. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Hindustan Tin Works Ltd financially healthy?

Key indicators for Hindustan Tin Works Ltd: ROCE of 7.95 % is on the lower side compared to the industry average of 12.76%; ROE of 5.88 % is below ideal levels (industry average: 24.70%). Dividend yield is 0.85 %.

Is Hindustan Tin Works Ltd profitable and how is the profit trend?

Hindustan Tin Works Ltd reported a net profit of ₹12 Cr in Mar 2025 on revenue of ₹406 Cr. Compared to ₹15 Cr in Mar 2022, the net profit shows a declining trend.

Does Hindustan Tin Works Ltd pay dividends?

Hindustan Tin Works Ltd has a dividend yield of 0.85 % at the current price of ₹94.00. The company pays dividends, though the yield is modest.

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 Hindustan Tin Works 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
Explore Industry-wise Stock Analysis Reports