BSE: 538731 | NSE: | Amusement Parks/Recreation/Club | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Hanman Fit Ltd is a below average quality company.
The key valuation ratios of Hanman Fit Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Hanman Fit 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.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 4.8% | 2.7% | -31% | -4.1% | -26.7% | -54.6% | -43.3% | -14.3% | -4.8% | 6.4% | - |
| Value Creation Index ⓘ | -0.7 | -0.8 | -3.2 | -1.3 | -2.9 | -4.9 | -4.1 | -2.0 | -1.3 | -0.5 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 9 | 11.2 | 9.9 | 4.9 | 3.1 | 1.2 | 0.6 | 0 | 0 | 0.2 | 0 |
| Sales YoY Gr. | - | 24.6% | -11.7% | -50.4% | -37.6% | -61% | -53.8% | -100% | NA | NA | - |
| Adj EPS ⓘ | 0.1 | -0.4 | -4.7 | -0.5 | -2.6 | -2.6 | -1.4 | -0.5 | -0.1 | 0.2 | 0.6 |
| YoY Gr. | - | -425% | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 16.4 | 16 | 11.3 | 10.3 | 7.7 | 4.1 | 2.3 | 1.9 | 1.7 | 2.4 | 2.4 |
| Adj Net Profit ⓘ | 0.1 | -0.3 | -3.4 | -0.5 | -2.7 | -2.7 | -1.5 | -0.5 | -0.1 | 0.3 | 1 |
| Cash Flow from Ops. ⓘ | -3.2 | 5.2 | 0 | -2.4 | -0.5 | -1.6 | -1.4 | -0.4 | 0.1 | 0.5 | - |
| Debt/CF from Ops. ⓘ | -0.3 | 0.2 | 38.8 | -0.2 | -1.7 | -0.3 | -0.8 | -3.2 | 12.4 | 1.4 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -34.5% | -42% | -28.6% | NA | ||||
| Adj EPS ⓘ | 8% | NA | NA | NA | ||||
| BVPSⓘ | -19.3% | -20.9% | 0.4% | 36.2% | ||||
| Share Price | -19.3% | -2.7% | 29.8% | 39.2% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 1.1 | -2.4 | -34.7 | -5.3 | -28.9 | -43.4 | -44.8 | -22.1 | -7.6 | 11.6 | 26.6 |
| Op. Profit Mgn % ⓘ | 1 | 5.8 | -15.3 | -14.7 | -66.2 | -137.8 | -202.9 | 0 | 0 | -22.6 | -21 |
| Net Profit Mgn % ⓘ | 1 | -2.5 | -34.7 | -10.3 | -89.1 | -224.5 | -275.8 | 0 | 0 | 126 | 330.8 |
| Debt to Equity ⓘ | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.5 | 0.6 | 0.6 | 0.3 | 0.1 |
| Working Cap Days ⓘ | 220 | 199 | 130 | 313 | 647 | 1,263 | 1,667 | 0 | 0 | 2,630 | 171 |
| Cash Conv. Cycle ⓘ | -47 | -66 | -61 | -129 | -192 | -539 | -1,288 | 0 | 0 | -335 | 83 |
Return on Equity has increased versus last 3 years average to 26.60%
Sales growth has been subdued in last 3 years -28.62%
Net Profit has been subdued in last 3 years 0.00%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 0.6 | - |
| TTM Sales (₹ Cr.) | 0.2 | - |
| BVPS (₹.) ⓘ | 2.4 | - |
| Reserves (₹ Cr.) ⓘ | -8 | - |
| P/BV ⓘ | 1.44 | - |
| PE ⓘ | 5.38 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 2.45 / 6.50 |
| All Time Low / High (₹) | 1.39 / 51.43 |
| Market Cap (₹ Cr.) | 3.6 |
| Equity (₹ Cr.) | 10.5 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 43.5 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 8.96 | 11.16 | 9.86 | 4.89 | 3.05 | 1.19 | 0.55 | 0 | 0 | 0.20 |
| Operating Expenses ⓘ | 8.87 | 10.51 | 11.37 | 5.61 | 5.07 | 4.39 | 2.10 | 0.33 | 0.30 | 0.24 |
| Manufacturing Costs | 1.98 | 2.01 | 1.91 | 1.15 | 0.56 | 0.26 | 0.01 | 0 | 0 | 0 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0.44 | 0.10 | 0.08 | 0.14 |
| Employee Cost | 2.41 | 3.30 | 2.96 | 1.16 | 1.06 | 0.31 | 0.11 | 0.03 | 0 | 0 |
| Other Costs ⓘ | 4.48 | 5.21 | 6.50 | 3.30 | 3.44 | 3.81 | 1.55 | 0.20 | 0.23 | 0.11 |
| Operating Profit ⓘ | 0.09 | 0.65 | -1.51 | -0.72 | -2.02 | -3.19 | -1.56 | -0.33 | -0.30 | -0.04 |
| Operating Profit Margin (%) | 1.0% | 5.8% | -15.3% | -14.7% | -66.2% | -267.0% | -284.0% | - | - | -22.6% |
| Other Income ⓘ | 0.99 | 0.27 | 0.48 | 0.77 | 0.33 | 0 | 0.06 | 0.10 | 0.38 | 0 |
| Interest ⓘ | 0.28 | 0.19 | 0.16 | 0.09 | 0.02 | 0.01 | 0 | 0 | 0 | 0 |
| Depreciation ⓘ | 0.63 | 0.58 | 2.23 | 0.46 | 1 | 0.56 | 0.32 | 0.26 | 0.22 | 0.35 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.59 |
| Profit Before Tax ⓘ | 0.17 | 0.15 | -3.43 | -0.50 | -2.72 | -3.76 | -1.82 | -0.49 | -0.14 | 0.19 |
| Tax ⓘ | 0.08 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.47 |
| Profit After Tax | 0.09 | -0.28 | -3.43 | -0.50 | -2.72 | -3.76 | -1.82 | -0.49 | -0.14 | 0.67 |
| PAT Margin (%) | 1.0% | -2.5% | -34.7% | -10.3% | -89.1% | -315.0% | -332.0% | - | - | 335.3% |
| Adjusted EPS (₹) | 0.1 | -0.4 | -4.7 | -0.5 | -2.6 | -3.6 | -1.7 | -0.5 | -0.1 | 0.6 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 11.87 | 11.59 | 8.16 | 10.76 | 8.05 | 4.28 | 2.46 | 1.97 | 1.83 | 2.49 |
| Share Capital ⓘ | 6.90 | 6.90 | 6.90 | 10 | 10.50 | 10.50 | 10.50 | 10.50 | 10.50 | 10.50 |
| Reserves ⓘ | 4.97 | 4.69 | 1.26 | 0.76 | -2.45 | -6.22 | -8.04 | -8.53 | -8.67 | -8.01 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0.99 | 0.79 | 0.54 | 0.44 | 0.90 | 0.50 | 1.17 | 1.24 | 1 | 0.70 |
| Long Term Debt | 0.99 | 0.79 | 0.54 | 0.44 | 0.90 | 0.50 | 1.17 | 1.24 | 1 | 0.70 |
| Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Payables | 1.21 | 1.28 | 1.37 | 1.85 | 3 | 2.23 | 1.46 | 1.06 | 0.74 | 0.16 |
| Others Liabilities ⓘ | 0.56 | 1.11 | 1 | 0.60 | 0.59 | 0.48 | 0.59 | 0.59 | 0.47 | 0.05 |
| Total Liabilities ⓘ | 14.63 | 14.77 | 11.08 | 13.66 | 12.53 | 7.49 | 5.67 | 4.86 | 4.04 | 3.40 |
Fixed Assets | ||||||||||
| Gross Block | 5.61 | 8.46 | 9.17 | 5.59 | 5 | 2.68 | 1.88 | 1.62 | 10.28 | 10.28 |
| Accumulated Depreciation | 0.81 | 1.38 | 3.25 | 0 | 0 | 0 | 0 | 0 | 8.07 | 8.42 |
| Net Fixed Assetsⓘ | 4.80 | 7.07 | 5.92 | 5.59 | 5 | 2.68 | 1.88 | 1.62 | 2.21 | 1.86 |
| CWIP ⓘ | 1.39 | 1.84 | 1.47 | 2.20 | 1.98 | 1.59 | 1.27 | 1.01 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.21 | 0.19 |
| Inventories | 0 | 0 | 0 | 0.63 | 0.63 | 0.63 | 0.19 | 0.09 | 0.14 | 0 |
| Trade Receivables | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Equivalents | 0.31 | 1.80 | 0.72 | 0.11 | -0.17 | 0.03 | 0.06 | -0.01 | -0.04 | 0.17 |
| Others Assetsⓘ | 8.11 | 4.04 | 2.94 | 4.80 | 4.76 | 2.24 | 1.95 | 1.81 | 1.53 | 1.19 |
| Total Assets ⓘ | 14.63 | 14.77 | 11.08 | 13.66 | 12.53 | 7.49 | 5.67 | 4.86 | 4.04 | 3.40 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -3.24 | 5.15 | 0.01 | -2.35 | -0.52 | -1.55 | -1.43 | -0.39 | 0.08 | 0.49 |
| PBT ⓘ | 0.17 | 0.15 | -3.43 | -0.50 | -2.72 | -3.76 | -1.82 | -0.49 | -0.14 | 0.19 |
| Adjustment ⓘ | 0.90 | 0.73 | 2.36 | 0.54 | 1.02 | 0.57 | 0.32 | 0.26 | 0.43 | 0.35 |
| Changes in Working Capital ⓘ | -4.31 | 4.3 | 1.08 | -2.39 | 1.17 | 1.65 | 0.07 | -0.16 | -0.2 | -0.06 |
| Tax Paid ⓘ | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | -3.29 | -3.31 | -0.72 | -1.18 | -0.20 | 2.16 | 0.80 | 0.25 | 0.12 | 0.02 |
| Capex | -3.29 | -3.31 | -0.72 | -0.85 | -0.20 | 2.16 | 0.80 | 0.25 | 0 | 0 |
| Net Investments | 0 | 0 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0.12 | 0.02 |
| Others ⓘ | 0 | 0 | 0 | -0.31 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 6.66 | -0.36 | -0.37 | 2.92 | 0.44 | -0.41 | 0.66 | 0.07 | -0.24 | -0.30 |
| Net Proceeds from Shares ⓘ | 7.62 | 0 | 0 | 3.10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -0.70 | -0.20 | -0.24 | -0.10 | 0.46 | -0.40 | 0.67 | 0.07 | -0.24 | -0.30 |
| Interest Paid ⓘ | -0.27 | -0.16 | -0.12 | -0.09 | -0.02 | -0.01 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow ⓘ | 0.12 | 1.49 | -1.07 | -0.61 | -0.28 | 0.20 | 0.03 | -0.07 | -0.03 | 0.21 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 1.08 | -2.4 | -34.69 | -5.3 | -28.88 | -61.05 | -54.06 | -22.06 | -7.63 | 30.82 |
| ROCE (%) | 4.79 | 2.68 | -30.98 | -4.1 | -26.74 | -54.63 | -43.29 | -14.25 | -4.79 | 6.44 |
| Asset Turnover Ratio | 0.85 | 0.76 | 0.76 | 0.4 | 0.23 | 0.12 | 0.08 | 0 | 0 | 0.05 |
| PAT to CFO Conversion(x) | -36 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 0.73 | Working Capital Days |
| Receivable Days | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Days | 0 | 0 | 0 | 47 | 75 | 191 | 271 | 0 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | 1,537 | 4,783 | 4,329 | 1,203 |
Powerhouse Fitness and Realty is a fitness chain operating in Mumbai and also has presence in Surat and Jaipur through its franchise. The company operates its Gyms under the brand 'Powerhouse Gyms' which is owned by Powerhouse Gyms International headquartered in Detroit, USA. The Gyms are state of the art facilities with services including gyms, steam, aerobics and diet counseling amongst others. The first gym was established in May 1999, as 'Q’s Fitness Studio' a proprietary firm with Ashok Gupta HUF as its sole proprietor at Santacruz West, Mumbai. After the success of the Santacruz centre another centre was set up at Vile Parle, Mumbai in October 2004.
'Q’s Fitness Studio' has signed a Master Licensing Agreement dated March 21, 2005 with Powerhouse Licensing LLC, which provides it with the exclusive right to set up and operate Powerhouse Gyms and to use and license of the Powerhouse Gyms and the associated trademarks in the gyms in India, Nepal, Bangladesh and Sri Lanka set up and run Powerhouse gyms in India, Sri Lanka, Nepal, Bangladesh and Maldives. The first Powerhouse fitness centre in India was set up in November 2005 at at Juhu (Mumbai). The centres at Santacruz and Vile Parle were converted to Powerhouse.
In February 2013, the company, Powerhouse Fitness & Realty Limited was incorporated to consolidate the business and bring all the gyms into a single entity. Currently, the company has 12 Powerhouse Gyms in Mumbai located at Juhu, Vile Parle, Chembur, Ghatkopar, Mulund(W), Chowpatty, Prabhadevi, Andheri(E), 4 Bunglows, Malad (W), Mumbai Central and Colaba. The company’s gyms are generally located in neighbourhood markets in Mumbai. At present, the company operates 13 fitness centres in Mumbai and three franchisees in Santacruz (Mumbai), Surat and Jaipur. Further the company has also entered into a leave and license agreement for the opening of Gym in Thakur Complex, Kandivali (East) and interior work has commenced. As on date it has about 9000 members in all the gyms including its franchisees.
The company’s services and processes
The company operates 13 fitness centres in Mumbai and three franchisees in Santacruz (Mumbai), Surat and Jaipur. The Gyms are state of the art facilities and provide services including gyms, steam, aerobics and diet counseling amongst others to its clients. The company places emphasis on ensuring that it procures high-quality materials and equipment, enabling the company to provide quality services in an attractive environment to its customers. The company is further planning to open 6 new gyms in Mumbai.
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 Inatant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
