Hindusthan National Glass & Industries Ltd - Stock Valuation and Financial Performance

BSE: 515145 | NSE: HINDNATGLS | Glass | Small Cap

Hind National Glass Share Price

23.25 -0.50 -2.11%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Hind National Glass

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Hindusthan National Glass & Industries stock performance -

mw4me loader
P/E Ratio (SA):
3.04
Market Cap:
212.7 Cr.
52-wk low:
15.1
52-wk high:
31.5

Is Hindusthan National Glass & Industries Ltd an attractive stock to invest in?

1. Is Hindusthan National Glass & Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Hindusthan National Glass & Industries Ltd is a average quality company.

2. Is Hindusthan National Glass & Industries Ltd undervalued or overvalued?

The key valuation ratios of Hindusthan National Glass & Industries Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Hindusthan National Glass & Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Hindusthan National Glass & Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Hind National Glass:

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.
Hindusthan National Glass & Industries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0.7%2.3%3.6%-1.6%3.2%5.6%-4.5%-13.9%-15.1%12.4%-
Value Creation
Index
-1.0-0.8-0.7-1.1NANANANANA-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,9981,9791,8611,9602,3922,2861,8992,0872,4572,5522,227
Sales YoY Gr.--1%-6%5.3%22%-4.4%-16.9%9.9%17.7%3.9%-
Adj EPS -31.8-20.5-21.4-32.3-26.1-10.1-32.9-39.2-26.225.47.8
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 48.559.845.216.4-2.4-13.9-48.2-85.6-111.4-92.9-86.4
Adj Net
Profit
-278-179-187-290-234-90.8-294-351-23522870
Cash Flow from Ops. 180308166249219-7019838.253.1176-
Debt/CF from Ops. 158.515.510.210.9-34.911.458.242.612.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.8%1.3%10.4%3.9%
Adj EPS NANANANA
BVPS-207.5%NANANA
Share Price -15.5% -5.5% -4.9% 42.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-43.5-34.6-40.8-107-374124.2105.858.526.6-24.9-8.7
Op. Profit
Mgn %
10.713.810.465.511.52.3-6.7-4.711.49.3
Net Profit
Mgn %
-13.9-9-10.1-14.8-9.8-4-15.5-16.8-9.68.93.1
Debt to
Equity
6.456.517.3-111-19.6-5.2-2.9-2.3-2.7-
Working Cap
Days
196195203199145156199175146141121
Cash Conv.
Cycle
907982846072105804132-205

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 10.36%

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -12.82%

Latest Financials - Hindusthan National Glass & Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 7.8 -31.8
TTM Sales (₹ Cr.) 2,227 1,927
BVPS (₹.) -86.4 0
Reserves (₹ Cr.) -792 141
P/BV -0.27 0.00
PE 3.04 0.00
From the Market
52 Week Low / High (₹) 15.10 / 31.47
All Time Low / High (₹) 7.48 / 360.26
Market Cap (₹ Cr.) 213
Equity (₹ Cr.) 17.9
Face Value (₹) 2
Industry PE 38.7

Management X-Ray of Hind National Glass:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *96.5096.5096.5096.5096.5096.5096.5096.5096.5096.50
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hind National Glass

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,9981,9791,8611,9602,3922,2861,8992,0872,4572,552
Operating Expenses 1,7841,7131,6771,8512,2672,0431,8702,2302,5732,262
Manufacturing Costs8477928288951,1681,0159981,1971,2871,233
Material Costs681648546633785692579744996728
Employee Cost 182179211200206219205212220237
Other Costs 74949212310811889777165
Operating Profit 21426618411012524329-143-116290
Operating Profit Margin (%) 10.7%13.4%9.9%5.6%5.2%10.6%1.5%-6.9%-4.7%11.4%
Other Income 63675193512341766
Interest 259255238252253233210120274
Depreciation 25419917516115914813411910688
Exceptional Items 00950950000-102
Profit Before Tax -236-182-127-298-173-103-304-349-233162
Tax 100-400000-1
Profit After Tax -237-182-127-295-173-103-304-349-233163
PAT Margin (%) -11.9%-9.2%-6.8%-15.0%-7.2%-4.5%-16.0%-16.7%-9.5%6.4%
Adjusted EPS (₹)-27.1-20.9-14.6-32.9-19.3-11.5-34.0-38.9-26.118.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 512523395147-22-125-432-766-998-832
Share Capital 17171718181818181818
Reserves 495505377129-39-143-450-784-1,016-850
Minority Interest0000000000
Debt2,4842,5292,4182,2451,8711,581983292147147
Long Term Debt1,8262,0301,8891,6481,5641,31880814600
Short Term Debt657498529598306263176147147147
Trade Payables428442452455354221278449559441
Others Liabilities 4462473414899961,5262,2012,9683,1363,137
Total Liabilities 3,8703,7403,6063,3363,1993,2043,0302,9432,8442,892

Fixed Assets

Gross Block3,7392,6224,0284,0174,0173,9643,9393,9624,0173,714
Accumulated Depreciation1,4321981,7341,8711,9802,0382,1642,2802,3852,268
Net Fixed Assets2,3072,4242,2942,1462,0371,9261,7751,6821,6311,446
CWIP 121751001251108786832429
Investments 2331083636221111
Inventories533508601485383455450424425504
Trade Receivables432419400395369321345347300305
Cash Equivalents 4968173117168171225400
Others Assets241198168141125295205235238207
Total Assets 3,8703,7403,6063,3363,1993,2043,0302,9432,8442,892

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 180308166249219-701983853176
PBT -236-182-127-298-173-103-304-349-233162
Adjustment 457444322406312388352220129159
Changes in Working Capital -4045-2813780-356151167159-147
Tax Paid -1103-1100-22
Cash Flow From Investing Activity -755296-439614-1413-1
Capex -16-76-74-45-19-5-17-10-7
Net Investments -601281670-17170100
Others 102213224236
Cash Flow From Financing Activity -130-356-265-205-1665-134-35-20
Net Proceeds from Shares 00046-19300000
Net Proceeds from Borrowing 0000000-1300
Interest Paid -266-248-242-211-7-4-2-3-20
Dividend Paid 0000000000
Others 136-108-22-40349-132-1900
Net Cash Flow -254-31149-5150454175
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-43.05-38.52-27.71-108.79N/AN/AN/AN/AN/AN/A
ROCE (%)0.722.323.64-1.64N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.560.570.560.580.730.710.610.70.850.89
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/A1.08
Working Capital Days
Receivable Days67717272585564614843
Inventory Days87879898666787766366
Payable Days183225299262188152158178185251

Hindusthan National Glass & Industries Ltd Stock News

Hindusthan National Glass & Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hind National Glass on 21-Nov-2024 16:59 is ₹23.25.
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 21-Nov-2024 16:59 the market cap of Hind National Glass stood at ₹212.7.
The latest P/E ratio of Hind National Glass as of 21-Nov-2024 16:59 is 3.04.
The latest P/B ratio of Hind National Glass as of 21-Nov-2024 16:59 is -0.27.
The 52-week high of Hind National Glass is ₹31.47 and the 52-week low is ₹15.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hind National Glass is ₹2,227 ( Cr.) .

About Hindusthan National Glass & Industries Ltd

Hindusthan National Glass (HNG) a CK Somany group was founded by  C K Somany, a visionary entrepreneur in 1952 with the inauguration of India’s first fully automatic glass container manufacturing plant at Rishra, near Calcutta (INDIA). The HNG Group was launched under the banner of Hindusthan National Glass Manufacturing Co. Ltd., subsequently renamed Hindusthan National Glass & Industries Ltd. (HNGIL).

The company offers premium glass containers for every kind of application. HNGIL is an acknowledged market leader of today and producing 6 million bottles per day ranging from 5 ml to 3200 ml containers for multifarious industries like pharmaceuticals, beverages, processed foods, cosmetics, liquors etc.

Its manufacturing facilities are strategically located at Bahadurgarh near Delhi (since 1964), Rishikesh, Pondicherry and Nashik with state-of-the-art induction furnace for manufacturing of castings in its own foundry. HNGIL has incorporated its technology from the best suppliers in Europe and USA.

HNG Group operates 10 furnaces and 42 production lines with fully automatic IS (Individual Section) machines up to 12 Sections operating on Double and Triple Gob. 

All the plants have a thorough electronic inspection system right from the batch mixing till the final packing. Quality control and R&D Sections are well equipped with sophisticated instruments enabling production of international quality glassware.

Well-equipped workshop to manufacture moulds for bottles of all designs & shapes, backed up by own power generating plants.

The far-sighted and dynamic approach of C K Somany, the highly focused management strategies and the leadership qualities of his sons Sanjay Somany and Mukul Somany have turned every challenge into a winning formula.

As a result of which, in the 5 ml-3200 ml segment, HNG Group is the undisputed market leader catering to around 70% of the Domestic Market in the pharmaceutical, beverage, processed food, cosmetic and liquor sectors covering industry majors like, CocaCola, Dabur, GlaxoWellcome, Nestle, Pepsi, Reckitt Benckiser (India) Ltd., Smithkline Beecham, UB Group etc. Exports to South East, Middle East, Africa and First World Countries in Europe & North America.

HNGIL has a wide and diversified customer base to its credit. Its clientele includes leading companies like :

Pepsi Co., Coca-Cola, Cadbury’s, Nestle ,Raun Pollack, Dabur, Bayer, Lakme, Glaxo, Pfizer, Reckitt & Coleman, Shaw Wallace, UB group

Product range of the company includes:

Premium glass containers like glass bottles/vials, for use in beverages industry, cosmetics, pharmaceuticals, liquor and processed food industry.

Other companies under the HNG wing are Glass Equipment (India) Ltd. (GEIL), Ceramic Decorators Ltd. (CDL), Somany Foam Limited (SFL) and Quality Minerals Ltd. (QML). Besides, there are number of Investment Companies, Partnership Firms and Charitable Trusts which are also part of the HNG Group.

  • Glass Equipment ( India) Limited- GEIL's state-of-the-art technology accounts for manufacture of sophisticated equipment for glass plants. It is also expert in manufacturing of critical spares for Glass container manufacturing industries and provides solutions in setting up glass plants on a turnkey basis.
  • Ceramic Decorators Limited- CDL provides decorative printing on bottles with the latest machines and Lehrs.
  • Somany Foam Limited- Project being set up at BHEL Industrial Area, Haridwar to manufacture all types of FOAM with an Capital outlay of Rs.36 Crores.
  • HNG Float Glass Limited- HNG group is planning to come up with an integrated 600 TPD Float Glass Project in the State of Gujarat at a capital outlay of Rs.550 crores. The commercial production for architectural processing and building glass will start by 1st quarter of 2008-09.

 

In order to keep pace with changing technology and demands, the Group has acquired the Glass Division of L & T at Nashik in October 2005, having one furnace of 320 TPD melting capacity.

HNGIL has also entered into a scheme of amalgamation with Ace Glass Containers (ACE)

Milestones:

  • 1946     Incorporation of HNG in Rishra (near Kolkata) on the 23rd days of  February
  • 1952     Commissioning of India's first fully automated glass manufacturing plant  with an installed capacity of 30 TPD
  • 2001     Installed capacity was raised to 1100 TPD Certified with ISO 9001:2000
  • 2002     Production strength was raised to 1800 TPD with the acquisition of Owens Brockway (India) Ltd.
  • 2003     Unveiling of TPM with an objective to improve the draw-to-pack efficiency  by nearly 300 basis points
  • 2005     Acquisition of Larsen & Toubro Plant (Nashik) led to the escalation of   installed capacity to 2150 TPD
  • 2006     Debottlenecking further raised the installed capacity of HNG to 2435 TPD
  • 2007     Lean Six Sigma was launched to reduce non-value added time (between   production completion and revenue generation)
  • 2007     Acquisition of Neemrana Plant through the merger of Haryana Sheet   GlassInstalled capacity increased to 2540 TPD
  • 2008    ERP was introduced to facilitate timely decision making, superior   inventories management and eliminate data redundancies
  • 2008     Received ISO 22000 certification
  • 2009     Developed CAD/CAM facilities to design a variety of bottles in different  sizes, customized to the precise requirements of pharmaceuticals,  processed foods, liquor and soft drink industries
  • 2009     Implementation of SAP
  • 2010     Installed capacity increased to 2825 TPD through Brownfield expansions
  • 2010     Singed largest deals in the Indian Glass Industry worth Rs 2.5 billion
  • 2013     Installed capacity increased to 4395 TPD with the introduction of SNR and NDP plant of 650 TPD capacities each.

Awards /achievements

HNG has been ranked at No.307 amongst the Top 1000 companies, published in the latest edition of Business Standard for March'09.

HNGIL is to be awarded as the best company in “Glass & Ceramics” category by Dun & Bradstreet.

Read More Read Less
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.