Haldyn Glass Ltd

Haldyn Glass Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Haldyn Glass Ltd

₹ 143 0.81%
03 Jul - close price
haldynglass.com BSE: 515147
About

Incorporated in 1991, Haldyn Glass
Ltd is in the business of manufacturing
glass containers[1]

Key Points

Business Overview:[1]
HGL is promoted by Haldyn Corporation Limited (parent company), which holds ~53.64% in HGL. Company manufactures Soda Lime Flint & Amber Glass containers. It creates, designs, and shapes bottles used in the food, pharmaceutical, beverage, liquor, and beer industries.

Website BSE
  • Market Cap ₹ 768 Cr.
  • Current Price ₹ 143
  • High / Low ₹ 189 / 74.0
  • Stock P/E 41.0
  • Book Value ₹ 38.0
  • Dividend Yield 0.49 %
  • ROCE 12.8 %
  • ROE 9.57 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 23.0%
  • Company's working capital requirements have reduced from 68.0 days to 46.1 days

Cons

  • Stock is trading at 3.76 times its book value
  • Company has a low return on equity of 9.04% over last 3 years.
  • Earnings include an other income of Rs.15.6 Cr.

* 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: Glass & Glass Products Industry: Glass & Glass Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
48.92 44.43 53.42 59.89 55.01 76.40 80.81 88.57 74.15 72.89 46.46 95.22 84.21
45.54 40.22 48.38 53.49 55.17 69.65 72.88 79.45 68.01 61.66 47.84 79.19 70.80
Operating Profit 3.38 4.21 5.04 6.40 -0.16 6.75 7.93 9.12 6.14 11.23 -1.38 16.03 13.41
OPM % 6.91% 9.48% 9.43% 10.69% -0.29% 8.84% 9.81% 10.30% 8.28% 15.41% -2.97% 16.83% 15.92%
1.51 0.75 0.92 1.19 2.33 1.47 1.90 0.86 0.12 1.74 5.10 0.22 8.53
Interest 0.11 0.12 0.10 0.14 0.19 0.19 0.16 0.36 0.51 0.71 1.14 2.29 5.39
Depreciation 1.83 1.71 1.68 2.10 1.71 1.81 1.87 1.80 2.06 2.17 3.35 6.12 7.15
Profit before tax 2.95 3.13 4.18 5.35 0.27 6.22 7.80 7.82 3.69 10.09 -0.77 7.84 9.40
Tax % 40.68% 30.67% 33.73% 27.29% -437.04% 30.71% 29.49% 36.32% -32.52% 32.11% 109.09% 27.93% 34.15%
1.75 2.16 2.77 3.90 1.46 4.32 5.50 4.98 4.89 6.85 0.07 5.65 6.19
EPS in Rs 0.33 0.40 0.52 0.73 0.27 0.80 1.02 0.93 0.91 1.27 0.01 1.05 1.15
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
153 161 156 141 172 166 223 229 178 213 320 299
111 128 129 123 144 153 197 202 157 196 289 259
Operating Profit 42 33 26 18 27 14 26 28 21 16 30 39
OPM % 27% 21% 17% 13% 16% 8% 12% 12% 12% 8% 9% 13%
1 3 4 2 3 5 1 2 5 5 5 16
Interest 2 1 0 1 1 1 0 1 1 1 2 10
Depreciation 9 7 5 8 11 11 11 13 10 7 8 19
Profit before tax 32 28 24 11 18 7 16 15 14 14 26 27
Tax % 31% 34% 33% 38% 36% 10% 22% 32% 30% 20% 23% 29%
22 18 16 7 11 6 12 11 10 11 20 19
EPS in Rs 4.10 3.43 2.98 1.24 2.09 1.20 2.26 1.96 1.87 2.02 3.67 3.49
Dividend Payout % 18% 22% 25% 40% 26% 25% 27% 31% 32% 30% 19% 20%
Compounded Sales Growth
10 Years: 6%
5 Years: 6%
3 Years: 19%
TTM: -7%
Compounded Profit Growth
10 Years: 0%
5 Years: 8%
3 Years: 24%
TTM: -3%
Stock Price CAGR
10 Years: 24%
5 Years: 37%
3 Years: 53%
1 Year: 91%
Return on Equity
10 Years: 8%
5 Years: 8%
3 Years: 9%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 5 5 5 5 5 5 5 5 5 5 5 5
Reserves 92 106 112 115 129 132 143 150 158 166 182 199
6 1 3 18 2 3 8 2 6 12 47 123
31 32 32 37 34 33 33 33 36 36 47 127
Total Liabilities 134 145 151 176 170 173 189 190 205 220 282 454
62 64 56 84 75 66 59 50 45 45 57 240
CWIP 1 1 7 1 1 1 0 0 0 1 23 9
Investments 0 5 0 20 22 32 36 35 36 47 46 48
71 75 88 71 72 74 93 104 124 127 156 157
Total Assets 134 145 151 176 170 173 189 190 205 220 282 454

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
10 45 13 14 22 16 13 18 25 10 30 19
-1 -12 -6 -48 -2 -12 -8 -2 -3 -12 -58 -86
-17 -10 -3 9 -21 -3 3 -10 -2 -1 30 65
Net Cash Flow -7 22 3 -25 -1 2 7 6 20 -3 2 -2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 94 65 60 71 62 76 82 86 94 91 68 78
Inventory Days 222 110 172 280 215 162 110 85 203 178 75 238
Days Payable 76 73 80 127 44 70 59 66 118 122 96 221
Cash Conversion Cycle 241 102 153 223 233 168 133 106 179 147 46 95
Working Capital Days 93 52 60 88 90 96 85 87 101 103 55 46
ROCE % 34% 27% 21% 10% 14% 6% 12% 12% 9% 8% 13%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
56.73% 56.99% 57.20% 57.68% 57.93% 57.93% 57.93% 58.11% 58.14% 58.14% 58.14% 58.14%
0.04% 0.04% 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.17% 1.51%
43.23% 42.97% 42.76% 42.32% 42.07% 42.07% 42.08% 41.90% 41.86% 41.87% 40.69% 40.36%
No. of Shareholders 16,88616,65617,66718,55917,87820,75322,88121,73820,89822,52623,18821,938

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings