Hariom Pipe Industries Ltd - Stock Valuation and Financial Performance

BSE: 543517 | NSE: HARIOMPIPE | Steel & Iron Products | Small Cap

Hariom Pipe Inds. Share Price

528.05 -23.30 -4.23%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Hariom Pipe Inds.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Hariom Pipe Industries stock performance -

mw4me loader
P/E Ratio (SA):
27.33
Market Cap:
1,635.2 Cr.
52-wk low:
441.1
52-wk high:
885.1

Is Hariom Pipe Industries Ltd an attractive stock to invest in?

1. Is Hariom Pipe Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Hariom Pipe Industries Ltd is a average quality company.

2. Is Hariom Pipe Industries Ltd undervalued or overvalued?

The key valuation ratios of Hariom Pipe Industries Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Hariom Pipe Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Hariom Pipe Industries 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 Hariom Pipe Inds.:

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.
Hariom Pipe 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 % 7.2%0.6%12.7%30.3%22.2%17.9%21.5%29.9%17%14.6%-
Value Creation
Index
-0.5-1.0-0.11.20.60.30.51.10.20.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 69.473.887.21051341612544316441,1531,268
Sales YoY Gr.-6.3%18.1%20.6%27.1%20.3%58.1%69.4%49.5%79.2%-
Adj EPS 0.1-1.71.75.96.168.918.816.719.419.3
YoY Gr.--1407.7%NA255.7%2%-1.5%49.4%111%-11.1%15.7%-
BVPS (₹) 12.210.512.217.927.336.541.759.5125.3154.5177.6
Adj Net
Profit
0.1-1.61.66.587.915.13246.255.860
Cash Flow from Ops. 0.1-1.646.63.20.510.43.7-1015-
Debt/CF from Ops. 164.4-14.95.93.317.3132.17.723.5-2.974.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 36.6%53.9%65.6%79.2%
Adj EPS 74.4%26.1%29.5%15.7%
BVPS32.6%41.5%54.7%23.3%
Share Price - - - -16.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0.9-11.19.832.727.218.725.437.219.413.311.6
Op. Profit
Mgn %
7.53.47.714.512.814.613.51312.71212.7
Net Profit
Mgn %
0.2-2.21.86.264.967.47.24.84.7
Debt to
Equity
1.71.61.411.61.41.10.90.90.80.2
Working Cap
Days
1001341281191181391177911210674
Cash Conv.
Cycle
72857391871019567878528

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 65.56%

Net Profit is growing at healthy rate in last 3 years 29.45%

Debt to equity has declined versus last 3 years average to 0.83

Sales growth is good in last 4 quarters at 51.61%

Return on Equity has declined versus last 3 years average to 11.60%

Latest Financials - Hariom Pipe Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 19.3 -
TTM Sales (₹ Cr.) 1,268 -
BVPS (₹.) 177.6 -
Reserves (₹ Cr.) 521 -
P/BV 2.97 -
PE 27.33 -
From the Market
52 Week Low / High (₹) 441.05 / 885.05
All Time Low / High (₹) 169.35 / 885.05
Market Cap (₹ Cr.) 1,635
Equity (₹ Cr.) 31
Face Value (₹) 10
Industry PE 22.2

Management X-Ray of Hariom Pipe Inds.:

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 Hariom Pipe Inds.

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
Sales6974871051341612544316441,153
Operating Expenses 647180901171372203745621,015
Manufacturing Costs00027294140718286
Material Costs435959598186168279451874
Employee Cost 1222686181938
Other Costs 191020112571016
Operating Profit 527151723345682139
Operating Profit Margin (%) 7.5%3.4%7.7%14.5%12.7%14.6%13.5%13.0%12.7%12.0%
Other Income 0010001315
Interest 223347881033
Depreciation 33232568934
Exceptional Items 0000000000
Profit Before Tax 0-2210121121436377
Tax 0-114436111721
Profit After Tax 0-2268815324657
PAT Margin (%) 0.2%-2.1%1.8%6.2%6.0%4.9%6.0%7.4%7.2%4.9%
Adjusted EPS (₹)0.1-1.71.76.06.16.08.918.816.719.7
Dividend Payout Ratio (%)0%0%0%10%12%0%0%0%0%3%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 13151723364871101346446
Share Capital 47714131317172829
Reserves 10810923355484319417
Minority Interest0000000000
Debt2224232250606676274342
Long Term Debt886732273434125120
Short Term Debt1415161519333241149222
Trade Payables310458154101619
Others Liabilities 223891733297374
Total Liabilities 41504758103140174216709880

Fixed Assets

Gross Block2930313466789497187452
Accumulated Depreciation14171921242935435286
Net Fixed Assets1513121243495954135366
CWIP 00010081010313
Investments 0000000000
Inventories18212732396080115212297
Trade Receivables6106101023202786122
Cash Equivalents 0100421010532
Others Assets1533766106850
Total Assets 41504758103140174216709880

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0-24731104-1015
PBT 0-2210121121436377
Adjustment 555551213141963
Changes in Working Capital -5-4-3-5-9-21-20-46-165-117
Tax Paid 000-4-4-2-4-7-18-18
Cash Flow From Investing Activity -2-1-1-4-32-12-23-4-222-182
Capex -2-1-1-4-32-12-16-3-129-231
Net Investments 000000000-42
Others 000000-8-1-9292
Cash Flow From Financing Activity 13-4-332912042674
Net Proceeds from Shares 0300701302040
Net Proceeds from Borrowing 0000001711041
Interest Paid -2-2-3-3-3-7-7-8-11-32
Dividend Paid 000-10-10000
Others 42-112917-117129106
Net Cash Flow 00004-2-1-1104-102
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)1.07-14.8314.941.9828.8618.7425.4137.220.6714.34
ROCE (%)7.190.5912.6830.2522.217.9421.4729.8917.0314.6
Asset Turnover Ratio2.121.852.092.351.951.561.933.061.831.82
PAT to CFO Conversion(x)N/AN/A21.170.380.130.670.13-2.20.09
Working Capital Days
Receivable Days25332723243226142426
Inventory Days66868686829584607164
Payable Days2340443029482110117

Hariom Pipe Industries Ltd Stock News

Hariom Pipe Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hariom Pipe Inds. on 20-Dec-2024 16:59 is ₹528.0.
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 Hariom Pipe Inds. stood at ₹1,635.2.
The latest P/E ratio of Hariom Pipe Inds. as of 20-Dec-2024 16:59 is 27.33.
The latest P/B ratio of Hariom Pipe Inds. as of 20-Dec-2024 16:59 is 2.97.
The 52-week high of Hariom Pipe Inds. is ₹885.0 and the 52-week low is ₹441.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hariom Pipe Inds. is ₹1,268 ( Cr.) .

About Hariom Pipe Industries Ltd

Hariom Pipe Industries is an integrated manufacturer of Mild Steel (MS) Pipes, Scaffolding, HR Strips, MS Billets, and Sponge Iron. It uses iron ore to produce Sponge Iron which is then processed across various stages to manufacture its final products viz. MS Pipes and Scaffolding making its manufacturing process cost-effective.’ The company caters to the southern and western Indian markets for its products. The company’s MS Pipes are marketed and sold in these geographies under the brand name “Hariom Pipes”. Substantial portion of the Sponge Iron, MS Billets and HR Strips produced by the company is used for captive consumption in the manufacturing MS Pipes and Scaffolding.

The company manufactures MS Pipes and Scaffoldings of different specifications and cater, directly and indirectly, to customer requirements in various sectors such as housing, infrastructure, agriculture, automotive, power, cement, mining, solar power and engineering. Its integrated plant at Mahabubnagar District in Telangana (Unit I) manufactures finished steel products from iron scrap and Sponge Iron and its other plant at Anantapur District, Andhra Pradesh (Unit II) exclusively manufactures Sponge Iron. Unit II is located near Bellary, which is one of the hubs in South India for iron ore production. The iron ore required to produce Sponge Iron at Unit II is mostly procured through the online bidding process. Most of the Sponge Iron produced at the Unit II is transported to the Unit I and used as a raw material for manufacturing MS Billets, HR Strips, MS Pipes and Scaffolding. The manufacturing of Sponge Iron at its Unit II has reduced its dependence on external sources for raw materials since its acquisition in September, 2020.

The integration of Unit I and II has optimized its operations and profitability through backward integration which helps with efficient logistics, inventory management, procurement, energy savings and quality control. The company’s quality control team led by qualified chemists and engineers ensure that its raw materials as well as end products are tested on all quality parameters to ensure that it is compliant with the required market standards. It mainly sells MS Pipes through more than two hundred (200) distributors and dealers. It also sells MS Pipes and Scaffoldings to certain developers and contractors directly as B2B sales. Its key differentiator is its range of product specifications in terms of thickness, length, quality, availability and customised products.

Business area of the company

The company is a premium manufacturer of iron and steel products. The company has gone from strength to strength, evolving into an integrated steel manufacturer with a stronghold in the South Indian market. With a diverse product portfolio consisting of Mild Steel (MS) Billets, Pipes and Tubes, Hot Rolled (HR) Coils and Scaffolding Systems, its top-quality products cater to a variety of industrial applications across multiple sectors.

Products:

  • Sponge Iron
  • MS Billets
  • HR Strips
  • MS Pipes
  • Scaffolding, Tube Accessories and Fittings

Major Events and Milestones

  • 2007: Incorporation of Company.
  • 2010: Commencement of production of HR Strips and MS Tubes at our Unit I.
  • 2011: Commencement of production of Scaffolding at our Unit I.
  • 2013: Commencement of production of HR Slit Coil & MS Tubes at our Unit I.
  • 2018: Conversion of Company from private limited to public limited.
  • 2018: Achieved Turnover of Rs 10,000 lakh.
  • 2020: Acquisition of Unit II at Anantapur.
  • 2021: Receipt of ISO 9001:2015 (Quality Management System) in respect of manufacturing of MS Billets, HR Strips, MS Pipes, MS Sections, GP Pipes and Scaffoldings.
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.