Hindustan Hardy Ltd
Hindustan Hardy manufactures propeller shafts (mechanical devices that transfer power from engines or motors to the point of application). The company is promoted by XLO India Ltd. [1]
- Market Cap ₹ 165 Cr.
- Current Price ₹ 1,103
- High / Low ₹ 1,277 / 380
- Stock P/E 32.1
- Book Value ₹ 172
- Dividend Yield 0.23 %
- ROCE 27.6 %
- ROE 23.3 %
- Face Value ₹ 10.0
Pros
Cons
- The company has delivered a poor sales growth of 7.80% over past five years.
* 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
55.15 | 48.49 | 52.34 | 55.14 | 36.84 | 37.90 | 46.58 | 39.09 | 44.60 | 62.56 | 63.08 | 67.81 | 71.35 | |
52.20 | 46.22 | 51.33 | 53.10 | 36.21 | 36.87 | 44.00 | 38.30 | 39.45 | 56.66 | 57.11 | 60.24 | 63.45 | |
Operating Profit | 2.95 | 2.27 | 1.01 | 2.04 | 0.63 | 1.03 | 2.58 | 0.79 | 5.15 | 5.90 | 5.97 | 7.57 | 7.90 |
OPM % | 5.35% | 4.68% | 1.93% | 3.70% | 1.71% | 2.72% | 5.54% | 2.02% | 11.55% | 9.43% | 9.46% | 11.16% | 11.07% |
0.13 | 1.16 | 0.19 | 0.70 | 0.30 | 1.05 | 0.05 | 0.27 | 0.05 | 0.15 | 0.59 | 0.25 | 0.41 | |
Interest | 0.99 | 1.01 | 0.89 | 1.03 | 0.87 | 0.49 | 0.36 | 0.31 | 0.19 | 0.32 | 0.41 | 0.24 | 0.21 |
Depreciation | 0.74 | 0.85 | 2.45 | 1.04 | 0.89 | 0.67 | 0.56 | 0.62 | 0.60 | 0.70 | 0.90 | 0.98 | 1.03 |
Profit before tax | 1.35 | 1.57 | -2.14 | 0.67 | -0.83 | 0.92 | 1.71 | 0.13 | 4.41 | 5.03 | 5.25 | 6.60 | 7.07 |
Tax % | 34.07% | 46.50% | -26.17% | 16.42% | -6.02% | 1.09% | 77.19% | 76.92% | 27.66% | 26.64% | 27.05% | 26.21% | |
0.88 | 0.84 | -1.57 | 0.56 | -0.78 | 0.91 | 0.39 | 0.03 | 3.18 | 3.68 | 3.84 | 4.87 | 5.16 | |
EPS in Rs | 5.87 | 5.61 | -10.48 | 3.74 | -5.21 | 6.07 | 2.60 | 0.20 | 21.22 | 24.56 | 25.63 | 32.50 | 34.44 |
Dividend Payout % | 51.14% | 53.57% | 0.00% | 13.39% | 0.00% | 0.00% | 46.15% | 0.00% | 9.43% | 8.15% | 8.59% | 7.70% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 8% |
3 Years: | 15% |
TTM: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | 19% |
5 Years: | 66% |
3 Years: | 15% |
TTM: | -7% |
Stock Price CAGR | |
---|---|
10 Years: | 28% |
5 Years: | 73% |
3 Years: | 60% |
1 Year: | 106% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 22% |
3 Years: | 24% |
Last Year: | 23% |
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 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 |
Reserves | 7.82 | 8.14 | 6.35 | 6.82 | 5.85 | 6.66 | 7.15 | 6.95 | 10.01 | 13.46 | 17.04 | 21.80 | 24.27 |
6.17 | 7.29 | 7.12 | 6.21 | 5.22 | 4.04 | 5.00 | 3.60 | 3.60 | 6.46 | 3.84 | 4.09 | 4.32 | |
15.77 | 13.26 | 12.25 | 14.48 | 10.45 | 12.13 | 12.39 | 11.01 | 15.05 | 11.91 | 13.59 | 15.25 | 18.36 | |
Total Liabilities | 31.26 | 30.19 | 27.22 | 29.01 | 23.02 | 24.33 | 26.04 | 23.06 | 30.16 | 33.33 | 35.97 | 42.64 | 48.45 |
8.82 | 8.41 | 6.35 | 5.99 | 3.75 | 3.97 | 4.29 | 4.79 | 4.63 | 6.69 | 6.85 | 6.66 | 7.75 | |
CWIP | 0.01 | 0.03 | 0.61 | 0.29 | 0.68 | 0.26 | 0.44 | 0.38 | 0.65 | 0.18 | 0.16 | 3.68 | 4.15 |
Investments | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
22.42 | 21.74 | 20.25 | 22.72 | 18.58 | 20.10 | 21.31 | 17.89 | 24.88 | 26.46 | 28.96 | 32.30 | 36.55 | |
Total Assets | 31.26 | 30.19 | 27.22 | 29.01 | 23.02 | 24.33 | 26.04 | 23.06 | 30.16 | 33.33 | 35.97 | 42.64 | 48.45 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2.00 | 1.19 | 2.36 | 2.56 | 1.06 | 2.02 | 0.37 | 3.59 | 1.67 | 0.76 | 5.02 | 6.39 | |
-2.29 | -0.39 | -1.18 | -1.45 | 0.98 | -0.41 | -1.05 | -1.73 | -0.91 | -2.25 | -0.97 | -4.34 | |
0.41 | -0.41 | -1.58 | -1.25 | -1.86 | -1.67 | 0.61 | -1.85 | -0.15 | 2.33 | -3.32 | -0.23 | |
Net Cash Flow | 0.12 | 0.39 | -0.40 | -0.14 | 0.17 | -0.06 | -0.07 | 0.01 | 0.61 | 0.84 | 0.73 | 1.82 |
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 | 67.77 | 77.46 | 73.92 | 74.93 | 89.37 | 116.53 | 104.38 | 94.40 | 139.62 | 111.38 | 113.12 | 109.16 |
Inventory Days | 73.95 | 69.75 | 56.26 | 54.73 | 65.72 | 76.20 | 76.91 | 96.27 | 86.82 | 51.60 | 65.12 | 68.69 |
Days Payable | 140.47 | 120.62 | 117.05 | 133.17 | 133.49 | 154.83 | 123.82 | 138.47 | 167.95 | 102.77 | 113.02 | 110.41 |
Cash Conversion Cycle | 1.25 | 26.59 | 13.12 | -3.51 | 21.60 | 37.90 | 57.46 | 52.20 | 58.49 | 60.21 | 65.22 | 67.44 |
Working Capital Days | 16.94 | 30.41 | 27.34 | 20.98 | 28.34 | 44.40 | 49.84 | 45.66 | 63.34 | 71.88 | 71.92 | 65.08 |
ROCE % | 16.72% | 15.92% | -7.84% | 11.53% | 0.30% | 11.30% | 16.02% | 3.58% | 33.80% | 29.07% | 25.53% | 27.57% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 27 Nov
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 30 Oct
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
27 Oct - Newspaper clipping regarding publication of Unaudited Financial Results for the quarter and half year ended September 30, 2024, published in "The Free Press Journal" (English …
-
Announcement under Regulation 30 (LODR)-Change in Management
25 Oct - Approved unaudited financial results and appointed new director.
- Unaudited Financial Results For The Quarter And Half Year Ended 30-9-2024. 25 Oct
Annual reports
-
Financial Year 2024
from bse
-
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
Holding Company[1]
The company is a subsidiary of XLO India Private Limited (formerly XLO India Limited).
XLO INDIA Ltd. is a closely held public limited company with 45% share holding with Unit Trust of India & General Insurance Company of India. 51% of the share holding is with Mr. S. C. Saran, Chairman & MD. [2]