Hyundai Motor India Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Automobiles - Passenger Cars | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Hyundai Motor India

DeciZen not available for IPO

10 Year X-Ray of Hyundai Motor India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 17.5%14.8%18.2%22.5%19.2%19.4%16.6%12.8%17.1%24.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 25,22927,19431,98635,71039,33343,25842,97940,67447,04359,76143,258
Sales YoY Gr.-7.8%17.6%11.6%10.1%10%-0.7%-5.4%15.7%27%-
Adj EPS 151316.524.426.131.828.422.834.956.63,177.4
YoY Gr.--13%26.2%48.6%6.7%22.1%-10.7%-19.7%53%62%-
BVPS (₹) 64.670.987.1111.4137.5169.2163.4186.2204.7243.416,923.3
Adj Net
Profit
1,2171,0601,3371,9862,1182,5862,3101,8552,8384,5980
Cash Flow from Ops. 2,0252,2512,9622,4704,2684,2704,0725,3655,0816,476-
Debt/CF from Ops. 10.70.30.50.40.30.30.30.20.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.1%8.7%11.6%27%
Adj EPS 15.9%16.8%25.8%62%
BVPS15.9%12.1%14.2%18.9%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
24.919.320.824.62120.817.113.117.925.337
Op. Profit
Mgn %
9.99.110.111.411.311.21010.311.512.5NAN
Net Profit
Mgn %
4.83.94.25.65.465.44.667.70
Debt to
Equity
0.40.30.10.10.10.10.10.10.10.1-
Working Cap
Days
107110808511889585850450
Cash Conv.
Cycle
-10-12-13-13-11-11-9-10-10-90

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Hyundai Motor India Ltd.

Standalone Consolidated
TTM EPS (₹) 3,177.4 -
TTM Sales (₹ Cr.) 43,258 -
BVPS (₹.) 16,923.3 -
Reserves (₹ Cr.) 12,938 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 1,000
Industry PE 30.9

Management X-Ray of Hyundai Motor India:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hyundai Motor India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales25,229.2727,193.9431,986.2035,710.0539,332.7543,258.0942,978.6340,674.0147,042.7959,761.44
Operating Expenses 22,891.5924,767.1928,821.6431,655.6334,903.4038,421.4638,693.7436,499.6541,633.3252,313.71
Manufacturing Costs924.731,139.291,376.841,668.541,596.541,771.891,814.251,552.531,717.352,157.66
Material Costs20,232.7121,837.3025,490.5727,963.9229,754.3932,614.5332,803.8131,329.7935,825.0945,029.93
Employee Cost 621.09692.76784.57889.08987.181,139.571,213.381,284.631,452.441,525.20
Other Costs 1,113.061,097.841,169.661,134.092,565.302,895.482,862.312,332.712,638.453,600.92
Operating Profit 2,337.682,426.753,164.564,054.434,429.344,836.634,284.894,174.365,409.477,447.73
Operating Profit Margin (%) 9.3%8.9%9.9%11.4%11.3%11.2%10.0%10.3%11.5%12.5%
Other Income 191.38227.55237.29457472.74668.34699.65426.99580.901,118.55
Interest 15.8422.0993.88103.02129.44127.66155.94164.65131.89142.22
Depreciation 895.611,135.951,411.901,438.941,531.221,409.521,615.681,943.712,135.682,155.22
Exceptional Items 0000000000
Profit Before Tax 1,617.611,496.261,896.062,969.483,241.433,967.793,212.932,492.993,722.796,268.85
Tax 509.41461.22593.51996.561,117.261,386.07857.93645.83861.031,615.01
Profit After Tax 1,108.201,035.041,302.551,972.922,124.172,581.732,3551,847.162,861.774,653.85
PAT Margin (%) 4.4%3.8%4.1%5.5%5.4%6.0%5.5%4.5%6.1%7.8%
Adjusted EPS (₹)13.612.716.024.326.131.829.022.735.257.3
Dividend Payout Ratio (%)29%42%0%0%0%90%0%74%52%100%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 5,247.535,764.257,079.369,04811,174.1813,750.8613,279.8715,130.1516,635.1519,777.87
Share Capital 812.54812.54812.54812.54812.54812.54812.54812.54812.54812.54
Reserves 4,434.994,951.716,266.828,235.4610,361.6412,938.3212,467.3314,317.6115,822.6118,965.33
Minority Interest0000000000
Debt1,758.081,532.96923.561,158.271,465.45986.23992.261,237.741,051.321,059.30
Long Term Debt1,374.401,340.64763.32783.21835.86862.73864.71820.53795.69732.50
Short Term Debt383.68192.31160.24375.06629.59123.50127.55417.21255.63326.80
Trade Payables2,992.243,222.193,508.564,063.324,624.075,444.534,619.276,053.955,398.597,366.14
Others Liabilities 5,143.315,614.302,842.227,368.258,997.132,656.413,178.423,641.834,400.155,147.86
Total Liabilities 15,141.1616,133.7014,353.6921,637.8326,260.8222,838.0322,069.8226,063.6727,485.2033,351.17

Fixed Assets

Gross Block11,484.5912,805.7314,380.147,564.989,224.7210,629.2414,25516,422.5117,861.2619,390.87
Accumulated Depreciation6,651.367,678.239,024.492,808.964,317.895,699.537,297.419,217.2111,301.8213,338.56
Net Fixed Assets4,833.235,127.505,355.654,756.024,906.834,929.716,957.597,205.306,559.456,052.31
CWIP 674.98935.05257.03466.35189.591,207.74561.81795.87529.061,332.41
Investments 138.02138.03138.69138.90139.02139.16137137141146.80
Inventories2,028.102,021.612,401.422,216.072,340.492,552.502,769.982,563.322,881.123,422.41
Trade Receivables677.69461.90745.681,266.051,523.982,048.201,498.312,440.622,149.092,802.72
Cash Equivalents 968.95698.161,971.573,754.407,230.329,254.158,070.4211,421.8613,965.8417,493.21
Others Assets5,820.206,751.443,483.679,040.049,930.592,706.572,074.711,499.711,259.652,101.32
Total Assets 15,141.1616,133.7014,353.6921,637.8326,260.8222,838.0322,069.8226,063.6727,485.2033,351.17

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 2,025.202,250.662,961.682,469.984,268.114,270.114,071.665,364.945,081.096,475.50
PBT 1,617.611,496.261,896.062,969.483,241.433,967.793,212.932,492.993,722.796,268.85
Adjustment 916.431,098.051,454.181,241.261,219.53917.451,144.621,768.321,775.041,342.24
Changes in Working Capital -84.6494.14275.17-595.691094.63911.3644.112011.25337.04964.58
Tax Paid -424.20-437.78-663.73-1,145.07-1,287.47-1,526.44-929.99-907.62-753.78-2,100.17
Cash Flow From Investing Activity -1,143.62-1,679.40-1,113.92-913.95-1,148-1,781.36-2,364.97-2,157.52-876.54-1,399.28
Capex -1,193.28-1,727.94-1,177.94-1,078.18-1,409.06-2,371.34-2,892.36-2,534.43-1,216.93-2,223.51
Net Investments -0.01-0.0119.8531.043.1102.16000
Others 49.6648.5544.17133.20257.96589.98525.23376.91340.38824.23
Cash Flow From Financing Activity -1,020.53-841.91-573.88227.51355.25-464.95-2,898.40143.45-1,662.02-1,578.27
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -354.38-246.6616.2415.28136.6758.85-33.62-95.98-108.71-117.71
Interest Paid -16.88-22.66-42.89-11.32-22.07-24.11-35.45-44.08-22.89-32.92
Dividend Paid -609.41-325.02-430.65000-2,323.060-1,359.38-1,493.45
Others -39.87-247.58-116.59223.55240.65-499.69-506.28283.51-171.0365.81
Net Cash Flow -138.95-270.651,273.881,783.543,475.362,023.80-1,191.703,350.862,542.533,497.95
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)22.6918.820.2824.4721.0120.7217.421318.0225.56
ROCE (%)23.3120.8225.8733.5429.3429.7523.0817.2222.4833.07
Asset Turnover Ratio1.91.882.372.281.91.761.911.691.761.96
PAT to CFO Conversion(x)1.832.172.271.252.011.651.732.91.781.39
Working Capital Days
Receivable Days11769131515181815
Inventory Days24252221202123242119
Payable Days51524849535656625852

Hyundai Motor India Ltd Stock News

Hyundai Motor India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hyundai Motor India on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Hyundai Motor India stood at ₹0.00.
The latest P/E ratio of Hyundai Motor India as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Hyundai Motor India as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Hyundai Motor India is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hyundai Motor India is ₹43,258 ( Cr.) .

About Hyundai Motor India Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.