Hindustan Tin Works Ltd
₹ 214
1.83%
28 Aug
- close price
About
Incorporated in 1958, Hindustan Tin Works
Ltd does manufacturing of Tin Cans, Printed /Lacquered Sheets, Components and trading
in Tin Plates[1]
Key Points
- Market Cap ₹ 223 Cr.
- Current Price ₹ 214
- High / Low ₹ 249 / 111
- Stock P/E 13.6
- Book Value ₹ 197
- Dividend Yield 0.56 %
- ROCE 11.1 %
- ROE 8.65 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.09 times its book value
Cons
- The company has delivered a poor sales growth of 4.53% over past five years.
- Company has a low return on equity of 8.75% over last 3 years.
- Earnings include an other income of Rs.10.6 Cr.
- Dividend payout has been low at 7.70% of profits over last 3 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.
Loading peers table ...
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
272 | 313 | 317 | 297 | 265 | 316 | 336 | 298 | 326 | 409 | 464 | 419 | 409 | |
250 | 287 | 291 | 273 | 242 | 293 | 310 | 277 | 294 | 376 | 433 | 391 | 384 | |
Operating Profit | 23 | 26 | 26 | 24 | 23 | 23 | 26 | 20 | 32 | 33 | 31 | 29 | 25 |
OPM % | 8% | 8% | 8% | 8% | 9% | 7% | 8% | 7% | 10% | 8% | 7% | 7% | 6% |
3 | 2 | 5 | 12 | 4 | 11 | 5 | 5 | 5 | 5 | 8 | 10 | 11 | |
Interest | 10 | 10 | 10 | 9 | 9 | 10 | 11 | 10 | 9 | 9 | 8 | 7 | 7 |
Depreciation | 4 | 5 | 7 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 |
Profit before tax | 11 | 13 | 13 | 19 | 10 | 16 | 13 | 7 | 20 | 21 | 23 | 23 | 20 |
Tax % | 33% | 38% | 35% | 26% | 32% | 38% | 38% | -4% | 26% | 27% | 28% | 26% | |
7 | 8 | 9 | 14 | 7 | 10 | 8 | 8 | 15 | 15 | 16 | 17 | 16 | |
EPS in Rs | 7.07 | 8.09 | 8.23 | 13.48 | 6.76 | 9.27 | 7.59 | 7.32 | 14.03 | 14.61 | 15.87 | 16.39 | 15.79 |
Dividend Payout % | 7% | 10% | 12% | 7% | 15% | 11% | 13% | 8% | 9% | 8% | 8% | 7% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 5% |
3 Years: | 9% |
TTM: | -4% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 17% |
3 Years: | 5% |
TTM: | 13% |
Stock Price CAGR | |
---|---|
10 Years: | 13% |
5 Years: | 31% |
3 Years: | 21% |
1 Year: | 77% |
Return on Equity | |
---|---|
10 Years: | 7% |
5 Years: | 8% |
3 Years: | 9% |
Last Year: | 9% |
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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 86 | 94 | 99 | 112 | 119 | 127 | 134 | 140 | 155 | 168 | 179 | 194 |
70 | 84 | 104 | 105 | 80 | 111 | 102 | 68 | 89 | 84 | 73 | 82 | |
46 | 54 | 56 | 41 | 50 | 48 | 32 | 45 | 43 | 47 | 26 | 29 | |
Total Liabilities | 212 | 243 | 269 | 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 |
63 | 68 | 71 | 85 | 82 | 79 | 78 | 81 | 75 | 76 | 92 | 101 | |
CWIP | 3 | 6 | 7 | 1 | 0 | 2 | 7 | 2 | 2 | 5 | 2 | 8 |
Investments | 3 | 3 | 3 | 0 | 0 | 12 | 12 | 12 | 12 | 11 | 5 | 5 |
142 | 165 | 188 | 182 | 176 | 204 | 182 | 169 | 208 | 218 | 189 | 202 | |
Total Assets | 212 | 243 | 269 | 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
6 | 22 | 5 | 13 | 35 | -6 | 29 | 50 | -12 | 26 | 36 | 19 | |
-4 | -10 | -11 | 0 | -3 | -14 | -7 | -5 | -1 | -10 | -17 | -19 | |
-2 | -6 | 8 | -12 | -37 | 20 | -21 | -46 | 11 | -14 | -20 | 1 | |
Net Cash Flow | -1 | 6 | 2 | 1 | -6 | 0 | 0 | -1 | -2 | 1 | -2 | 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 | 105 | 106 | 118 | 124 | 126 | 119 | 110 | 128 | 125 | 96 | 86 | 89 |
Inventory Days | 63 | 63 | 76 | 65 | 95 | 93 | 71 | 61 | 96 | 90 | 59 | 92 |
Days Payable | 57 | 60 | 61 | 42 | 60 | 46 | 23 | 50 | 41 | 36 | 14 | 19 |
Cash Conversion Cycle | 111 | 109 | 133 | 148 | 161 | 166 | 158 | 139 | 180 | 150 | 132 | 163 |
Working Capital Days | 122 | 119 | 135 | 150 | 159 | 167 | 142 | 145 | 184 | 147 | 125 | 149 |
ROCE % | 13% | 13% | 12% | 9% | 9% | 10% | 9% | 7% | 12% | 11% | 12% | 11% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Aug - Copy of published results for the quarter ended 30th June, 2024
- Results-Financial Results For 30Th June, 2024 14 Aug
- Board Meeting Outcome for Outcome Of Board Meeting 14 Aug
-
Announcement Under Regulation 30(LODR)- Updates
6 Aug - Regarding show cause notice issued by Additional Commissioner, CGST North.
- Board Meeting Intimation for Pursuant To Regulation 29 Of The SEBI (LODR), 2015, Notice Of The Board Meeting 3 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]
HTWL is a manufacturer and exporter of high performance cans, printed sheets,and related components to consumer marketing companies. It supplies diverse range of aerosol cans, food cans, beverage cans, baby food cans and can components to a wide variety of foods, beverages, baby food, health, beauty and luxury companies