BSE: 509820 | NSE: HUHTAMAKI | Plastic Products | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Huhtamaki India Ltd is a good quality company.
The key valuation ratios of Huhtamaki India Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Huhtamaki India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 16.7% | 12% | 17.9% | 15.6% | 16.1% | 23.2% | 14.6% | -0.4% | 8.1% | 43% | - |
| Value Creation Index ⓘ | 0.2 | -0.1 | 0.3 | 0.1 | 0.2 | 0.7 | 0.0 | -1.0 | -0.4 | 2.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 1,135 | 1,151 | 2,181 | 2,131 | 2,369 | 2,599 | 2,463 | 2,625 | 2,983 | 2,549 | 2,434 |
| Sales YoY Gr. | - | 1.4% | 89.5% | -2.3% | 11.2% | 9.7% | -5.2% | 6.6% | 13.6% | -14.5% | - |
| Adj EPS ⓘ | 8.2 | 6.8 | 11.5 | 8.6 | 4 | 21.8 | 13.1 | -0.5 | 6.2 | 19.5 | 53.5 |
| YoY Gr. | - | -17.2% | 70% | -25.1% | -53.8% | 445.4% | -40% | -103.6% | NA | 213.9% | - |
| BVPS (₹) ⓘ | 77.1 | 80.3 | 69.5 | 71.8 | 72.7 | 91.5 | 100.4 | 93.9 | 99.4 | 151.7 | 157.4 |
| Adj Net Profit ⓘ | 59.6 | 49.3 | 83.9 | 65.3 | 30.2 | 164 | 98.7 | -3.5 | 46.9 | 147 | 404 |
| Cash Flow from Ops. ⓘ | 79.2 | 136 | 166 | 96 | 101 | 285 | 169 | -27.7 | 133 | 274 | - |
| Debt/CF from Ops. ⓘ | 0.2 | 3 | 2.6 | 4.2 | 4 | 1 | 1.5 | -12.6 | 2.7 | 0.7 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 9.4% | 1.5% | 1.2% | -14.5% | ||||
| Adj EPS ⓘ | 10.1% | 37.3% | 14.3% | 213.9% | ||||
| BVPSⓘ | 7.8% | 15.8% | 14.7% | 52.6% | ||||
| Share Price | 4.1% | 1.8% | 5.7% | -6.2% | ||||
Performance Ratio Colour Code Guide ⓘ
| Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 12.5 | 8.6 | 15.3 | 12.3 | 5.5 | 26.2 | 13.5 | -0.5 | 6.4 | 15.4 | 34.6 |
| Op. Profit Mgn % ⓘ | 9 | 10.6 | 11.5 | 10.5 | 9.4 | 11.3 | 9.8 | 4.2 | 5.4 | 7.6 | 6.1 |
| Net Profit Mgn % ⓘ | 5.3 | 4.3 | 3.9 | 3.1 | 1.3 | 6.3 | 4 | -0.1 | 1.6 | 5.8 | 16.6 |
| Debt to Equity ⓘ | 0 | 0.7 | 0.9 | 0.8 | 0.7 | 0.4 | 0.3 | 0.5 | 0.5 | 0.2 | - |
| Working Cap Days ⓘ | 103 | 103 | 82 | 126 | 127 | 123 | 134 | 180 | 205 | 231 | 95 |
| Cash Conv. Cycle ⓘ | 37 | 36 | 28 | 46 | 53 | 48 | 47 | 49 | 49 | 51 | 51 |
Return on Equity has increased versus last 3 years average to 34.60%
Net Profit is growing at healthy rate in last 3 years 14.28%
Sales growth has been subdued in last 3 years 1.16%
Sales growth is not so good in last 4 quarters at -5.15%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 53.5 | 11.2 |
| TTM Sales (₹ Cr.) | 2,434 | 2,154 |
| BVPS (₹.) ⓘ | 157.4 | 0 |
| Reserves (₹ Cr.) ⓘ | 1,174 | 660 |
| P/BV ⓘ | 1.72 | 0.00 |
| PE ⓘ | 5.06 | 24.14 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 259.80 / 451.50 |
| All Time Low / High (₹) | 7.20 / 451.50 |
| Market Cap (₹ Cr.) | 2,042 |
| Equity (₹ Cr.) | 15.1 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 40.7 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,135 | 1,151 | 2,181 | 2,131 | 2,369 | 2,599 | 2,463 | 2,625 | 2,983 | 2,549 |
| Operating Expenses ⓘ | 1,033 | 1,030 | 1,931 | 1,911 | 2,146 | 2,305 | 2,228 | 2,515 | 2,825 | 2,356 |
| Manufacturing Costs | 67 | 67 | 152 | 155 | 161 | 174 | 193 | 203 | 222 | 219 |
| Material Costs | 824 | 800 | 1,467 | 1,428 | 1,608 | 1,728 | 1,612 | 1,872 | 2,184 | 1,737 |
| Employee Cost | 84 | 98 | 194 | 209 | 235 | 252 | 276 | 258 | 254 | 255 |
| Other Costs ⓘ | 58 | 65 | 117 | 119 | 142 | 151 | 147 | 183 | 166 | 145 |
| Operating Profit ⓘ | 102 | 121 | 250 | 220 | 223 | 294 | 234 | 110 | 158 | 193 |
| Operating Profit Margin (%) | 9.0% | 10.5% | 11.5% | 10.3% | 9.4% | 11.3% | 9.5% | 4.2% | 5.3% | 7.6% |
| Other Income ⓘ | 9 | 13 | 18 | 14 | 17 | 17 | 8 | 9 | 17 | 18 |
| Interest ⓘ | 1 | 26 | 39 | 33 | 41 | 23 | 27 | 28 | 33 | 31 |
| Depreciation ⓘ | 36 | 39 | 93 | 85 | 85 | 87 | 98 | 92 | 86 | 49 |
| Exceptional Items ⓘ | 6 | 0 | -3 | 0 | 0 | 0 | 0 | -31 | 0 | 370 |
| Profit Before Tax ⓘ | 81 | 68 | 133 | 115 | 114 | 202 | 118 | -32 | 56 | 500 |
| Tax ⓘ | 17 | 19 | 52 | 51 | 79 | 32 | 22 | -9 | 6 | 90 |
| Profit After Tax | 65 | 49 | 82 | 64 | 35 | 170 | 96 | -23 | 50 | 410 |
| PAT Margin (%) | 5.7% | 4.3% | 3.7% | 3.0% | 1.5% | 6.5% | 3.9% | -0.9% | 1.7% | 16.1% |
| Adjusted EPS (₹) | 8.9 | 6.8 | 11.2 | 8.4 | 4.6 | 22.5 | 12.7 | -3.0 | 6.6 | 54.2 |
| Dividend Payout Ratio (%) | 32% | 41% | 27% | 36% | 65% | 22% | 24% | -33% | 30% | 9% |
| PARTICULARS | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 563 | 587 | 505 | 542 | 549 | 691 | 759 | 710 | 751 | 1,146 |
| Share Capital ⓘ | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves ⓘ | 549 | 572 | 491 | 527 | 534 | 676 | 744 | 694 | 736 | 1,131 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 17 | 400 | 408 | 394 | 400 | 269 | 246 | 299 | 363 | 200 |
| Long Term Debt | 17 | 400 | 408 | 394 | 390 | 102 | 125 | 200 | 200 | 200 |
| Short Term Debt | 0 | 0 | 0 | 0 | 9 | 167 | 121 | 99 | 163 | 0 |
| Trade Payables | 156 | 153 | 326 | 365 | 362 | 430 | 410 | 574 | 478 | 467 |
| Others Liabilities ⓘ | 72 | 148 | 188 | 123 | 135 | 118 | 161 | 727 | 667 | 784 |
| Total Liabilities ⓘ | 809 | 1,288 | 1,427 | 1,425 | 1,446 | 1,508 | 1,575 | 2,310 | 2,259 | 2,597 |
Fixed Assets | ||||||||||
| Gross Block | 571 | 591 | 557 | 615 | 778 | 816 | 968 | 1,030 | 1,002 | 1,024 |
| Accumulated Depreciation | 368 | 405 | 93 | 177 | 261 | 329 | 408 | 493 | 523 | 541 |
| Net Fixed Assetsⓘ | 203 | 186 | 465 | 437 | 518 | 486 | 561 | 537 | 479 | 483 |
| CWIP ⓘ | 6 | 3 | 2 | 2 | 4 | 8 | 17 | 43 | 35 | 131 |
| Investmentsⓘ | 225 | 755 | 195 | 137 | 21 | 61 | 18 | 1 | 0 | 80 |
| Inventories | 94 | 83 | 183 | 192 | 212 | 182 | 229 | 348 | 298 | 270 |
| Trade Receivables | 218 | 217 | 463 | 527 | 570 | 618 | 534 | 629 | 659 | 551 |
| Cash Equivalents | 12 | 11 | 31 | 45 | 48 | 45 | 67 | 32 | 43 | 312 |
| Others Assetsⓘ | 51 | 31 | 89 | 85 | 73 | 107 | 150 | 720 | 745 | 770 |
| Total Assets ⓘ | 809 | 1,288 | 1,427 | 1,425 | 1,446 | 1,508 | 1,575 | 2,310 | 2,259 | 2,597 |
| PARTICULARS | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 79 | 136 | 166 | 96 | 101 | 285 | 169 | -28 | 133 | 274 |
| PBT ⓘ | 75 | 68 | 133 | 115 | 114 | 202 | 118 | -1 | 56 | 500 |
| Adjustment ⓘ | 29 | 55 | 120 | 111 | 121 | 94 | 115 | 113 | 119 | -323 |
| Changes in Working Capital ⓘ | -16 | 31 | -27 | -80 | -61 | 49 | -20 | -94 | -29 | 123 |
| Tax Paid ⓘ | -14 | -19 | -60 | -49 | -73 | -60 | -44 | -15 | -13 | -27 |
| Cash Flow From Investing Activity ⓘ | -195 | -482 | 0 | 5 | -30 | -88 | -73 | -56 | -90 | 40 |
| Capex | -71 | -27 | -24 | -62 | -63 | -55 | -43 | -76 | -91 | 338 |
| Net Investments | -132 | -20 | 12 | 57 | 31 | -33 | -30 | 18 | 1 | -246 |
| Others ⓘ | 7 | -435 | 12 | 10 | 2 | 1 | 1 | 2 | 1 | -52 |
| Cash Flow From Financing Activityⓘ | 112 | 346 | -150 | -87 | -68 | -200 | -74 | 49 | -32 | -211 |
| Net Proceeds from Shares ⓘ | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -1 | -2 | -92 | -30 | -12 | -289 | 21 | 123 | 0 | 0 |
| Interest Paid ⓘ | 0 | -13 | -34 | -29 | -38 | -42 | -23 | -25 | -32 | -30 |
| Dividend Paid ⓘ | -20 | -24 | -24 | -28 | -27 | -27 | -23 | -23 | -8 | -15 |
| Others ⓘ | 0 | 385 | 0 | 0 | 9 | 158 | -49 | -27 | 8 | -166 |
| Net Cash Flow ⓘ | -4 | -1 | 16 | 13 | 3 | -3 | 22 | -35 | 11 | 102 |
| PARTICULARS | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 13.65 | 8.58 | 14.97 | 12.15 | 6.39 | 27.41 | 13.24 | -3.09 | 6.8 | 43.2 |
| ROCE (%) | 16.68 | 12.04 | 17.87 | 15.63 | 16.12 | 23.23 | 14.59 | -0.38 | 8.14 | 43 |
| Asset Turnover Ratio | 1.73 | 1.18 | 1.74 | 1.56 | 1.66 | 1.77 | 1.61 | 1.36 | 1.32 | 1.06 |
| PAT to CFO Conversion(x) | 1.22 | 2.78 | 2.02 | 1.5 | 2.89 | 1.68 | 1.76 | N/A | 2.66 | 0.67 | Working Capital Days |
| Receivable Days | 61 | 65 | 53 | 81 | 84 | 83 | 85 | 80 | 78 | 86 |
| Inventory Days | 28 | 26 | 21 | 31 | 31 | 27 | 30 | 40 | 39 | 40 |
| Payable Days | 64 | 70 | 60 | 88 | 83 | 84 | 95 | 96 | 88 | 99 |
Huhtamaki India Ltd. is a leading provider of primary consumer packaging & decorative labelling solutions in India, and part of Huhtamaki Oyj, a Finnish-based global food packaging major.
Packing memorable experiences together with its customers and partners since 1935, today the company has a total solutions company with a Pan-India presence, backed by 18 manufacturing sites and 5 customer support centers. The acquisitions and subsequent mergers of Webtech Labels Pvt Ltd. & Positive Packaging Industries Ltd., as well as the acquisition of the India operations of Ajanta Labels have strengthened HPPL’s leadership in flexible and labelling solutions.
With a passion to protect what is good, it offers unique pack designs and formats through a comprehensive portfolio of flexible packaging solutions. Its solutions include barrier and recyclable laminates, specialized pouching like shaped, 5 and 6 panel pouches, thermoforms, decorative labels, digitally printed laminates for pack personalization and tube laminates.
Catering to both, domestic as well as global demand, its tube laminates are designed for segments such as food, oral care, skin care, pharma and other non-food items. Its leadership in labels is built on offerings across all modern technologies such as shrink sleeves, pressure sensitive labels, metallised labels, heat transfer, in-mould and wrap-around labels. It even offers end-to-end solutions through shrink tunnels and applicators.
For the company, packaging is so much more than just what goes around a product. It’s about building brands, opening new opportunities in new markets and protecting reputations as much as products. That’s why the company has invested for the long-term, to help its customers as they develop and grow. It leverages its rich experience and strong technical capabilities to help brands serve more packaging convenience, personalisation and sustainability and keep pace with rapid change. As specialists of flexible packaging, its purpose is to help great products reach more people, more easily.
Business area of the company
The company is a global leader in sustainable packaging solutions, with more than a 100-year legacy and Nordic heritage. The company ensures hygiene and safety of food & beverages by fulfilling packaging needs that help in preserving the food and increase shelf life. It keeps food & beverages edible for longer. Thereby, reducing food waste while providing access to affordable food for consumers, wherever they are in the world. It also develops fit-for-purpose packaging integral to industries like health care, personal & home care, pet care and other nonfood solutions. To this end, it is material positive, choosing the right packaging materials based on their functionality and full-life cycle, making evidence-based decisions to drive the circular economy. The company’s product portfolio also includes tube laminates, making it a partner of choice for beauty care, oral care and the pharma industry. It brings in innovation in design through its labeling solutions portfolio.
Products range
Awards and recognitions
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
