Hanung Toys & Textiles Ltd - Stock Valuation and Financial Performance

BSE: 532770 | NSE: HANUNG | Textile | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Hanung Toys & Text

M-Cap below 100cr DeciZen not available

Hanung Toys & Textiles stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
2.3 Cr.
52-wk low:
0.7
52-wk high:
0.8

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

The key valuation ratios of Hanung Toys & Textiles Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Hanung Toys & Text:

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'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 21.8%17.9%18.1%16.3%14.1%11.4%-16.9%-49.1%-84.8%0%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4896378361,1361,4121,801499136948.65
Sales YoY Gr.-30.4%31.3%35.9%24.2%27.6%-72.3%-72.8%-30.8%-90.8%-
Adj EPS 24.127.640.252.654.538.5-148.5-398.7-350.7-35.8-17.8
YoY Gr.-14.8%45.5%31%3.4%-29.2%-485.3%NANANA-
BVPS (₹) 97.5121.3154.9200.2243.5263.782.2-337.2-691.9-727.7-749.7
Adj Net
Profit
60.669.5101133137102-395-1,229-1,081-110-55
Cash Flow from Ops. -28-67.956.5-211-2.217.1-486-10.4-1817.8-
Debt/CF from Ops. -9.2-5.69.7-4.8-643.193.6-4.7-245.9-122.1120.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -36.1%-63.9%-74.1%-90.8%
Adj EPS -204.5%-191.9%NANA
BVPS-225%-224.5%-306.9%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
28.125.229.129.424.215.4-84.5305.168.55.12.4
Op. Profit
Mgn %
15.817.219.621.121.719.9-44.1-647.2-648.9-464.3-175.3
Net Profit
Mgn %
12.410.912.111.79.75.7-79.2-904.9-1149.4-1276.3-1066.4
Debt to
Equity
1.11.31.422.32.310.5-2.5-1-1-
Working Cap
Days
1902472552743313621,3803,2911,7394,4241,724
Cash Conv.
Cycle
1311771942262742701,2103,0901,4752,292-97,677

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

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

Latest Financials - Hanung Toys & Textiles Ltd.

Standalone Consolidated
TTM EPS (₹) -17.8 -404.8
TTM Sales (₹ Cr.) 5.2 136
BVPS (₹.) -749.7 -336.5
Reserves (₹ Cr.) -2,342 -1,068
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.74 / 0.80
All Time Low / High (₹) 0.74 / 414.30
Market Cap (₹ Cr.) 2.3
Equity (₹ Cr.) 30.8
Face Value (₹) 10
Industry PE 30.2

Management X-Ray of Hanung Toys & Text:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *48.7444.610.000.000.000.000.000.000.0038.45
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hanung Toys & Text

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales488.55637.01836.131,136.201,411.651,800.72498.50135.7994.048.64
Operating Expenses 411.18534.50687.83914.101,134.781,493.41745.951,020.54722.1148.75
Manufacturing Costs43.7457.6768.7256.7255.0354.0938.0927.7925.695.47
Material Costs329.88440.48569.73800.331,010.901,340.95618.59883.88661.1225.66
Employee Cost 16.329.5811.7513.1115.4119.6113.466.564.953.70
Other Costs 21.2526.7737.6443.9553.4478.7675.80102.3230.3513.93
Operating Profit 77.36102.51148.30222.09276.88307.31-247.45-884.75-628.07-40.11
Operating Profit Margin (%) 15.8%16.1%17.7%19.5%19.6%17.1%-49.6%-651.0%-667.0%-464.0%
Other Income 16.8715.4615.892.892.714.862.040.631.075.59
Interest 13.5932.9049.6573.45127.54166.18230.62271.73278.200.07
Depreciation 5.1111.3117.2223.6228.0765.5744.8062.3652.8351.61
Exceptional Items 0000-2.24-0.53-116.96-49.02-0.180
Profit Before Tax 75.5373.7697.31127.91121.7379.89-637.79-1,267.23-958.20-86.20
Tax 14.799.306.847.856.7613.84-142.010135.2824.04
Profit After Tax 60.7464.4590.48120.06114.9766.05-495.78-1,267.23-1,093.48-110.24
PAT Margin (%) 12.4%10.1%10.8%10.6%8.1%3.7%-99.5%-933.0%-1,162.8%-1,276.4%
Adjusted EPS (₹)24.125.635.947.745.724.9-186.0-411.0-354.0-35.8
Dividend Payout Ratio (%)6%6%6%4%4%8%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund 245.48305.51390.10504.29613.40700.76218.38-1,039.25-2,132.73-2,242.97
Share Capital 25.1925.1925.1925.1925.1926.5826.5830.8230.8230.82
Reserves 220.29280.33364.91479.10588.22674.18191.80-1,070.07-2,163.55-2,273.79
Minority Interest0000000000
Debt258.33380.87546.761,023.521,392.491,603.432,295.292,567.65855.08836.86
Long Term Debt258.33380.87546.76455.45591.42495.521,425.081,706.8200
Short Term Debt000568.07801.061,107.91870.22860.83855.08836.86
Trade Payables76.2889.9396.5097.20200.63471.2337.4315.4212.618.18
Others Liabilities 27.5125.9236.6742.77101.48131.32-85.79-82.932,044.912,055.55
Total Liabilities 607.61802.241,070.021,667.772,307.992,906.732,465.321,460.90779.87657.62

Fixed Assets

Gross Block159.91281.13389.97506.75727.51905.35956.26949.98949.92949.09
Accumulated Depreciation11.8723.1740.3263.8191.74157.21201.34261.52314.30365.32
Net Fixed Assets148.04257.96349.65442.94635.77748.14754.91688.46635.62583.77
CWIP 72.770.4525.7859.0784.508.234.034.1300
Investments 6.695.934.1610.7433.6428.123.842.902.902.90
Inventories195.92367.22462.75751.871,085.711,448.791,315.95656.2043.3420.52
Trade Receivables110.33130.74154.42266.90350.91550.09307.9831.7335.2812.89
Cash Equivalents 41.8511.6747.8791.5157.9549.284.429.240.610.41
Others Assets32.0128.2725.4044.7459.5174.0974.1868.2562.1337.14
Total Assets 607.61802.241,070.021,667.772,307.992,906.732,465.321,460.90779.87657.62

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Cash Flow From Operating Activity -27.98-67.8956.48-211.46-2.1717.12-486.20-10.44-17.9617.82
PBT 75.5773.9498.12130.94123.9780.41-520.83-1,218.21-958.20-86.20
Adjustment 16.7343.5866.4995.39153.32227.81274.29334330.9751.66
Changes in Working Capital -111.88-174.08-109.02-417.65-281.21-290.11-113.66923.44609.9176.55
Tax Paid -8.36-11.141.69-16.633.99-0.47-9.04-0.65-0.63-24.18
Cash Flow From Investing Activity -106.87-48.52-132.90-151.68-269.24-96.13-28.254.941.860.24
Capex -104.91-48.90-134.24-150.39-246.34-101.66-47.3841.860.24
Net Investments -1.970.371.34-1.29-22.915.5219.130.9300
Others 0.010.010.010000000
Cash Flow From Financing Activity 120.5886.23112.62406.64237.8570.33469.6010.327.47-18.26
Net Proceeds from Shares 0007.68023.5509.6000
Net Proceeds from Borrowing 128.95122.54165.89476.76368.97210.94691.87272.36285.61-18.21
Interest Paid -12.53-31.89-48.84-71.98-125.25-162.25-229.49-271.64-278.14-0.05
Dividend Paid 0-4.42-4.42-5.89-5.87-5.850000
Others 4.16000.0803.947.22000
Net Cash Flow -14.27-30.1836.2043.51-33.56-8.68-44.854.81-8.63-0.20
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)28.2223.3926.0126.8520.5710.05-107.88N/AN/AN/A
ROCE (%)21.7917.9218.1116.2914.0511.38-16.85N/AN/AN/A
Asset Turnover Ratio1.020.90.890.830.710.690.190.070.080.01
PAT to CFO Conversion(x)-0.46-1.050.62-1.76-0.020.26N/AN/AN/AN/A
Working Capital Days
Receivable Days6269626880913144561301,008
Inventory Days1111611811952372571,0122,6451,3561,337
Payable Days566960445491150118148

Hanung Toys & Textiles Ltd Stock News

Hanung Toys & Textiles Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hanung Toys & Text 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 Hanung Toys & Text stood at ₹2.28.
The latest P/E ratio of Hanung Toys & Text as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Hanung Toys & Text as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Hanung Toys & Text is ₹0.80 and the 52-week low is ₹0.74.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hanung Toys & Text is ₹5.15 ( Cr.) .

About Hanung Toys & Textiles Ltd

Hanung Toys & Textiles(HTTL) was set up in the year 1990 in collaboration with a South Korean Company. It is a name to be reckoned internationally in the field of Soft Toys and Home Furnishings. In India, it has the distinction of being the leading manufacturer and exporter of Soft Toys and one of the leading manufacturers and exporters of Home Furnishings.

The company is the licensee of Walt Disney characters for soft toys in the country. HTTL's pioneering efforts on the shaped cushions have revolutionized the market, both domestic and international.

It complies with international quality standards like EN-71, ASTM and BS 5852. They have also been awarded the ISO 9001-2000 for quality management systems to manufacture, supply and export of Soft Toys and Home Furnishings.

They are the niche market holders in the Soft Toys and children's furnishings because of their excellent service, quality and the most competitive and consumer-friendly prices which has resulted in their continued presence in the markets of USA, Europe and other developed countries. Their professionally-managed design and development team has developed more than 4,000 designs. Thorough study of the changing market trends, their creative and innovative ideas lead to the development of new designs everyday.

The company owns ‘Play-n-Pets’ and ‘Muskan’ brands in stuffed toys and ‘Splash’ in home furnishings. They are already catering to more than 100 distributors for the stuffed toys under the brand ‘Play-n-Pets’ and ‘Muskan’ across the country, including multi-brand outlets like Lifestyle, Shopper’s Stop, Westside, Big Bazar (Pantaloon group), Pyramid, Globus, Landmark and all other leading stores. Their ‘Splash’ range of Home Furnishings are available at 600 stores across the country. . These brand names associated with Hanung are among the leading contenders for the highest market share.

Product Range:

  • Bedding - Adult Bedding,   Kids Bedding
  • Decorative pillows - Back to school,   Embellished Elegence,   Textures n basics
  • Shaped Pillows - Aquatic life,   Butterflies, Calestial,   Christmas, Flowers
  • Flooring,
  • Sheeting and Duvets,
  • Soft Toys,
  • Throws n Cushions,
  • Windows.

Divisions:

  • The Soft Toys Division -- Established in 1990, it has a production capacity of 20,000 pieces per shift and a work force of 900 people. The production capacity is one of the highest in the sector and responsible for the huge market share that HTTL has in Soft Toys and shaped pillows.
  • The Processing Division – The division is in operation since 2003 has a production capacity of 20,000 meters per day and a workforce of 260 people. It is equipped with the latest machinery and with the capacity to process up to 120 inches wide fabric in bleaching, dyeing and 16 colour printing.
  • The Furnishing Division -- Set up in 2002, it is located in the Hosiery Complex of Noida and has a production capacity of 3,000 sets per shift and a work force of 450 people. The factory has the latest state-of-the-art machinery and has created the hallmark of quality products in Home Furnishings.

Awards/Achievements:

  • IKEA Best Delivery Security Award 1994
  • Licensed Manufacturer of Walt Disney soft toys in India
  • 1st Position, Excellent Performance in Export: SSI & Export Promotion, Govt. of U.P. (consequent 4 years : 1999 -2004
  • 1st Position, U.P. State Export Award (consequent 3 years : 1999- 2003)
  • Toys Exporter of the year 1997 : The Toys Association of India
  • Merit Awards: Ministry of Commerce
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.