Him Teknoforge Ltd

Him Teknoforg. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Him Teknoforge Ltd

₹ 190 -5.16%
11 Jun - close price
himteknoforge.com BSE: 505712
About

Incorporated in 1973, Him Teknoforge Ltd does manufacturing, sales, distribution and marketing of automotive, non-automotive and engineering components[1]

Key Points

Business Overview:[1][2]
Company is a manufacturer of Auto and Tractor components which it markets under the brand name *KAG*. These components serve aftermarket and OEM's in India. Company has capablity of manufacturing transmission gear for various application and heat treatment

Website BSE
  • Market Cap ₹ 180 Cr.
  • Current Price ₹ 190
  • High / Low ₹ 274 / 143
  • Stock P/E 18.5
  • Book Value ₹ 233
  • Dividend Yield 0.21 %
  • ROCE 8.99 %
  • ROE 4.88 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 0.82 times its book value
  • Promoter holding has increased by 3.00% over last quarter.

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of 5.27% over last 3 years.
  • Promoters have pledged 50.9% of their holding.
  • Debtor days have increased from 56.6 to 69.5 days.
  • Promoter holding has decreased over last 3 years: -3.70%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
89.11 100.44 113.47 97.03 95.52 98.46 95.27 80.79 98.91 104.73 103.70 87.93 106.61
82.47 90.96 104.07 88.87 86.03 90.60 86.55 73.61 88.24 95.06 94.49 78.59 96.85
Operating Profit 6.64 9.48 9.40 8.16 9.49 7.86 8.72 7.18 10.67 9.67 9.21 9.34 9.76
OPM % 7.45% 9.44% 8.28% 8.41% 9.94% 7.98% 9.15% 8.89% 10.79% 9.23% 8.88% 10.62% 9.15%
2.09 1.06 1.14 1.47 1.43 0.65 0.48 0.58 0.78 0.87 1.20 0.82 1.13
Interest 4.55 4.47 4.28 4.07 3.89 4.17 4.76 4.53 4.04 4.65 4.71 4.84 4.36
Depreciation 2.48 2.32 2.36 2.40 2.28 2.31 2.36 2.46 2.58 2.56 2.59 2.66 2.72
Profit before tax 1.70 3.75 3.90 3.16 4.75 2.03 2.08 0.77 4.83 3.33 3.11 2.66 3.81
Tax % 27.65% 33.60% 28.72% 25.95% 35.16% 29.56% 29.81% 31.17% 23.40% 34.53% 31.83% 49.62% -8.40%
1.24 2.49 2.78 2.34 3.08 1.42 1.45 0.54 3.70 2.17 2.11 1.35 4.13
EPS in Rs 1.58 3.17 3.53 2.97 3.92 1.81 1.84 0.69 4.70 2.76 2.43 1.53 4.36
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
28 30 26 233 267 323 222 239 351 405 373 403
22 24 21 200 236 288 197 208 318 367 337 365
Operating Profit 6 6 5 33 31 34 25 31 34 38 35 38
OPM % 23% 20% 19% 14% 12% 11% 11% 13% 10% 9% 9% 9%
1 2 3 0 3 12 4 2 5 5 2 4
Interest 0 0 1 16 16 17 16 17 17 18 18 19
Depreciation 0 0 0 7 7 8 9 9 9 9 10 11
Profit before tax 7 7 6 10 11 21 5 7 12 16 10 13
Tax % 33% 33% 34% 30% 4% 13% 30% 28% 28% 31% 27% 24%
5 5 4 7 11 18 3 5 9 11 7 10
EPS in Rs 26.57 27.14 23.43 40.86 13.37 23.26 4.13 6.53 11.23 13.58 9.04 10.30
Dividend Payout % 2% 3% 3% 0% 3% 4% 5% 6% 4% 3% 4% 0%
Compounded Sales Growth
10 Years: 30%
5 Years: 13%
3 Years: 5%
TTM: 8%
Compounded Profit Growth
10 Years: 7%
5 Years: 25%
3 Years: 2%
TTM: 35%
Stock Price CAGR
10 Years: -1%
5 Years: 37%
3 Years: 29%
1 Year: 34%
Return on Equity
10 Years: 6%
5 Years: 5%
3 Years: 5%
Last Year: 5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.35 0.35 0.35 2 2 2 2 2 2 2 2 2
Reserves 18 23 27 122 133 145 147 153 161 172 178 218
0 7 12 118 115 125 130 151 151 148 149 150
6 4 5 61 68 55 48 45 59 59 84 83
Total Liabilities 24 34 44 302 317 327 327 351 372 380 414 453
3 3 5 115 128 142 154 153 152 151 178 186
CWIP 0 0 0 15 9 8 1 0 1 0 0 2
Investments 0 0 0 0 0 0 0 0 0 0 0 0
21 31 39 172 180 178 172 197 219 229 236 265
Total Assets 24 34 44 302 317 327 327 351 372 380 414 453

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
4 2 6 3 18 25 25 3 19 29 42 4
-4 -8 -10 -21 -9 -19 -14 -8 -9 -16 -32 -23
-0 6 4 17 -9 -6 -11 5 -11 -13 -10 19
Net Cash Flow -0 0 0 -0 -0 -1 0 0 -0 -0 -0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 66 56 57 62 52 38 45 70 63 48 52 69
Inventory Days 73 88 92 329 297 255 402 409 267 234 275 270
Days Payable 106 69 96 147 139 85 111 92 76 60 89 92
Cash Conversion Cycle 33 76 52 245 210 207 336 387 254 222 238 247
Working Capital Days 43 62 49 131 119 113 178 227 166 147 150 166
ROCE % 45% 31% 22% 19% 11% 12% 8% 8% 10% 11% 9% 9%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
54.55% 54.55% 54.55% 54.55% 54.55% 53.61% 53.61% 53.61% 53.61% 48.52% 47.85% 50.86%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.57% 0.39% 0.40% 0.35% 0.34% 0.20%
0.76% 0.76% 0.76% 0.76% 0.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
44.69% 44.69% 44.69% 44.70% 44.69% 46.38% 45.81% 46.00% 45.98% 51.13% 51.79% 48.93%
No. of Shareholders 3,8603,9483,9673,9404,0664,6486,5836,1615,9225,5475,4465,426

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings