Him Teknoforge Ltd
Incorporated in 1973, Him Teknoforge Ltd does manufacturing, sales, distribution and marketing of automotive, nonautomotive and enigineering components[1]
- Market Cap ₹ 179 Cr.
- Current Price ₹ 227
- High / Low ₹ 237 / 102
- Stock P/E 22.7
- Book Value ₹ 229
- Dividend Yield 0.18 %
- ROCE 8.37 %
- ROE 4.03 %
- Face Value ₹ 2.00
Pros
- Stock is trading at 0.99 times its book value
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of 5.55% over last 3 years.
- Promoters have pledged 58.2% of their holding.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24 | 28 | 30 | 26 | 233 | 267 | 323 | 222 | 239 | 351 | 405 | 373 | 380 | |
18 | 22 | 24 | 21 | 200 | 236 | 288 | 197 | 208 | 318 | 367 | 339 | 343 | |
Operating Profit | 6 | 6 | 6 | 5 | 33 | 31 | 34 | 25 | 31 | 34 | 38 | 34 | 36 |
OPM % | 24% | 23% | 20% | 19% | 14% | 12% | 11% | 11% | 13% | 10% | 9% | 9% | 10% |
1 | 1 | 2 | 3 | 0 | 3 | 12 | 4 | 2 | 5 | 5 | 2 | 3 | |
Interest | 0 | 0 | 0 | 1 | 16 | 16 | 17 | 16 | 17 | 17 | 18 | 18 | 18 |
Depreciation | 0 | 0 | 0 | 0 | 7 | 7 | 8 | 9 | 9 | 9 | 9 | 10 | 10 |
Profit before tax | 6 | 7 | 7 | 6 | 10 | 11 | 21 | 5 | 7 | 12 | 16 | 10 | 11 |
Tax % | 33% | 33% | 33% | 34% | 30% | 4% | 13% | 30% | 28% | 28% | 31% | 27% | |
4 | 5 | 5 | 4 | 7 | 11 | 18 | 3 | 5 | 9 | 11 | 7 | 8 | |
EPS in Rs | 22.67 | 26.57 | 27.14 | 23.43 | 40.86 | 13.37 | 23.26 | 4.13 | 6.53 | 11.23 | 13.58 | 9.04 | 9.99 |
Dividend Payout % | 3% | 2% | 3% | 3% | 0% | 3% | 4% | 5% | 6% | 4% | 3% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 29% |
5 Years: | 3% |
3 Years: | 16% |
TTM: | -6% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | -10% |
3 Years: | 11% |
TTM: | -24% |
Stock Price CAGR | |
---|---|
10 Years: | -3% |
5 Years: | 40% |
3 Years: | 29% |
1 Year: | 84% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 5% |
3 Years: | 6% |
Last Year: | 4% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves | 14 | 18 | 23 | 27 | 122 | 133 | 145 | 147 | 153 | 161 | 172 | 178 |
0 | 0 | 7 | 12 | 118 | 115 | 125 | 130 | 151 | 151 | 148 | 149 | |
4 | 6 | 4 | 5 | 61 | 68 | 55 | 48 | 45 | 59 | 59 | 84 | |
Total Liabilities | 19 | 24 | 34 | 44 | 302 | 317 | 327 | 327 | 351 | 372 | 380 | 414 |
4 | 3 | 3 | 5 | 115 | 128 | 142 | 154 | 153 | 152 | 151 | 178 | |
CWIP | 0 | 0 | 0 | 0 | 15 | 9 | 8 | 1 | 0 | 1 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
15 | 21 | 31 | 39 | 172 | 180 | 178 | 172 | 197 | 219 | 229 | 236 | |
Total Assets | 19 | 24 | 34 | 44 | 302 | 317 | 327 | 327 | 351 | 372 | 380 | 414 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 4 | 2 | 6 | 3 | 18 | 25 | 25 | 3 | 19 | 29 | 42 | |
-1 | -4 | -8 | -10 | -21 | -9 | -19 | -14 | -8 | -9 | -16 | -32 | |
-2 | -0 | 6 | 4 | 17 | -9 | -6 | -11 | 5 | -11 | -13 | -10 | |
Net Cash Flow | 1 | -0 | 0 | 0 | -0 | -0 | -1 | 0 | 0 | -0 | -0 | -0 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 62 | 66 | 56 | 57 | 62 | 52 | 38 | 45 | 70 | 63 | 48 | 52 |
Inventory Days | 88 | 73 | 88 | 92 | 329 | 297 | 255 | 402 | 409 | 267 | 234 | 275 |
Days Payable | 92 | 106 | 69 | 96 | 147 | 139 | 85 | 111 | 92 | 76 | 60 | 89 |
Cash Conversion Cycle | 57 | 33 | 76 | 52 | 245 | 210 | 207 | 336 | 387 | 254 | 222 | 238 |
Working Capital Days | 47 | 43 | 62 | 49 | 131 | 119 | 113 | 178 | 227 | 166 | 147 | 149 |
ROCE % | 49% | 45% | 31% | 22% | 19% | 11% | 12% | 8% | 8% | 10% | 11% | 8% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Outcome of EGM 3h
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
24 Aug - NEWSPAPER PUBLICATION OF CORRIGENDUM TO EGM NOTICE.
- Corrigendum To The Extra Ordinary General Meeting Notice Dated 05Th August, 2024. 22 Aug
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 8 Aug
- Announcement under Regulation 30 (LODR)-Newspaper Publication 7 Aug
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1][2]
Company is a manufacturer of Auto and Tractor components which it markets under the brand name *KAG*. These components serve aftermarket and OEM's in India. Company has capablity of manufacturing transmission gear for various application and heat treatment