Hardwyn India Ltd - Stock Valuation and Financial Performance

BSE: 541276 | NSE: HARDWYN | Aluminium & Aluminium Products | Small Cap

Hardwyn India Share Price

29.61 0.61 2.10%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Hardwyn India

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Hardwyn India stock performance -

mw4me loader
P/E Ratio (SA):
82.78
Market Cap:
1,033 Cr.
52-wk low:
26.1
52-wk high:
51.8

Is Hardwyn India Ltd an attractive stock to invest in?

1. Is Hardwyn India Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Hardwyn India Ltd is a below average quality company.

2. Is Hardwyn India Ltd undervalued or overvalued?

The key valuation ratios of Hardwyn India Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Hardwyn India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Hardwyn India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Hardwyn 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.
Hardwyn India Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0%0%0%1.4%2%3.5%17.1%27.3%6.8%3.9%-
Value Creation
Index
NANANA-0.9-0.9-0.80.21.0-0.5-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00018.242.211.557.784.6125136143
Sales YoY Gr.-NANANA132.2%-72.7%400.8%46.5%47.9%8.3%-
Adj EPS 0000000.10.20.30.30.4
YoY Gr.-NANANA-100%NANA166.7%56.3%8%-
BVPS (₹) 0000.50.50.50.60.810.71111.1
Adj Net
Profit
0000.100.11.33.38.69.513
Cash Flow from Ops. 000-6.8-9.16.3-3.6-0.23.62.2-
Debt/CF from Ops. 0000-0.70-1.4-37.31.33.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA26.3%32.9%8.3%
Adj EPS NANA65.1%8%
BVPSNA85.4%166.4%2.6%
Share Price - 86.6% 92.7% -25.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
00010.4111.923.84.42.53.3
Op. Profit
Mgn %
0000.50.64.13.66.110.611.614.3
Net Profit
Mgn %
0000.40.10.92.33.86.978.8
Debt to
Equity
00000.600.40.4000
Working Cap
Days
0000114474160201168204107
Cash Conv.
Cycle
0000983626245567843

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 32.89%

Net Profit is growing at healthy rate in last 3 years 65.10%

Sales growth is good in last 4 quarters at 12.02%

Return on Equity has declined versus last 3 years average to 3.30%

Latest Financials - Hardwyn India Ltd.

Standalone Consolidated
TTM EPS (₹) 0.4 0.4
TTM Sales (₹ Cr.) 143 177
BVPS (₹.) 11.1 11.1
Reserves (₹ Cr.) 353 353
P/BV 2.67 2.66
PE 82.78 79.32
From the Market
52 Week Low / High (₹) 26.10 / 51.77
All Time Low / High (₹) 0.28 / 57.00
Market Cap (₹ Cr.) 1,033
Equity (₹ Cr.) 34.9
Face Value (₹) 1
Industry PE 13.4

Management X-Ray of Hardwyn India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hardwyn India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1842125885125136
Operating Expenses 1842115679112120
Manufacturing Costs0000222
Material Costs1841115372102110
Employee Cost 0001233
Other Costs 0102355
Operating Profit 000251316
Operating Profit Margin (%) 0.5%0.6%4.1%3.6%6.1%10.5%11.6%
Other Income 0000010
Interest 0000111
Depreciation 0000001
Exceptional Items 0000000
Profit Before Tax 000251314
Tax 0001144
Profit After Tax 00023910
PAT Margin (%) 0.4%0.1%0.9%2.7%4.0%7.2%7.2%
Adjusted EPS (₹)0.00.00.00.10.20.30.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 710101215373382
Share Capital 7101010102635
Reserves 00025346347
Minority Interest0000000
Debt0605758
Long Term Debt0000000
Short Term Debt0605758
Trade Payables21221322743
Others Liabilities 00013613
Total Liabilities 917133957411447

Fixed Assets

Gross Block0000116
Accumulated Depreciation0000002
Net Fixed Assets0000115
CWIP 0000000
Investments 00000348348
Inventories00010143246
Trade Receivables917921302131
Cash Equivalents 0001112
Others Assets004711815
Total Assets 917133957411447

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -7-96-4042
PBT 000151314
Adjustment 0000112
Changes in Working Capital -7-96-5-4-7-10
Tax Paid 0001-1-4-4
Cash Flow From Investing Activity 0000-10-5
Capex 0000-10-5
Net Investments 0000000
Others 0000000
Cash Flow From Financing Activity 79-651-33
Net Proceeds from Shares 7300000
Net Proceeds from Borrowing 00000-23
Interest Paid 0000-1-1-1
Dividend Paid 0000000
Others 06-65201
Net Cash Flow 0001000
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)1.030.350.9713.7924.994.662.58
ROCE (%)1.41.983.4517.1327.326.833.93
Asset Turnover Ratio1.953.180.772.221.760.530.32
PAT to CFO Conversion(x)N/AN/AN/A-200.440.2
Working Capital Days
Receivable Days178112415961127570
Inventory Days106325267104
Payable Days45145781135107117

Hardwyn India Ltd Stock News

Hardwyn India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hardwyn India on 20-Dec-2024 16:59 is ₹29.61.
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 20-Dec-2024 16:59 the market cap of Hardwyn India stood at ₹1,033.
The latest P/E ratio of Hardwyn India as of 20-Dec-2024 16:59 is 82.78.
The latest P/B ratio of Hardwyn India as of 20-Dec-2024 16:59 is 2.67.
The 52-week high of Hardwyn India is ₹51.77 and the 52-week low is ₹26.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hardwyn India is ₹142.8 ( Cr.) .

About Hardwyn 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.