Hindustan Hardy Ltd
Incorporated in 1982, Hindustan Hardy
Ltd is in the business of designing and manufacturing of Propeller Shafts and
other accessories[1]
- Market Cap ₹ 118 Cr.
- Current Price ₹ 785
- High / Low ₹ 1,277 / 410
- Stock P/E 22.6
- Book Value ₹ 172
- Dividend Yield 0.32 %
- ROCE 27.6 %
- ROE 23.3 %
- Face Value ₹ 10.0
Pros
Cons
- The company has delivered a poor sales growth of 7.80% over past five years.
* 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
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
55.15 | 48.49 | 52.34 | 55.14 | 36.84 | 37.90 | 46.58 | 39.09 | 44.60 | 62.56 | 63.08 | 67.81 | 74.40 | |
52.20 | 46.22 | 51.33 | 53.10 | 36.21 | 36.87 | 44.00 | 38.30 | 39.45 | 56.66 | 57.11 | 60.24 | 66.38 | |
Operating Profit | 2.95 | 2.27 | 1.01 | 2.04 | 0.63 | 1.03 | 2.58 | 0.79 | 5.15 | 5.90 | 5.97 | 7.57 | 8.02 |
OPM % | 5.35% | 4.68% | 1.93% | 3.70% | 1.71% | 2.72% | 5.54% | 2.02% | 11.55% | 9.43% | 9.46% | 11.16% | 10.78% |
0.13 | 1.16 | 0.19 | 0.70 | 0.30 | 1.05 | 0.05 | 0.27 | 0.05 | 0.15 | 0.59 | 0.25 | 0.33 | |
Interest | 0.99 | 1.01 | 0.89 | 1.03 | 0.87 | 0.49 | 0.36 | 0.31 | 0.19 | 0.32 | 0.41 | 0.24 | 0.17 |
Depreciation | 0.74 | 0.85 | 2.45 | 1.04 | 0.89 | 0.67 | 0.56 | 0.62 | 0.60 | 0.70 | 0.90 | 0.98 | 1.06 |
Profit before tax | 1.35 | 1.57 | -2.14 | 0.67 | -0.83 | 0.92 | 1.71 | 0.13 | 4.41 | 5.03 | 5.25 | 6.60 | 7.12 |
Tax % | 34.07% | 46.50% | -26.17% | 16.42% | -6.02% | 1.09% | 77.19% | 76.92% | 27.66% | 26.64% | 27.05% | 26.21% | |
0.88 | 0.84 | -1.57 | 0.56 | -0.78 | 0.91 | 0.39 | 0.03 | 3.18 | 3.68 | 3.84 | 4.87 | 5.22 | |
EPS in Rs | 5.87 | 5.61 | -10.48 | 3.74 | -5.21 | 6.07 | 2.60 | 0.20 | 21.22 | 24.56 | 25.63 | 32.50 | 34.84 |
Dividend Payout % | 51.14% | 53.57% | 0.00% | 13.39% | 0.00% | 0.00% | 46.15% | 0.00% | 9.43% | 8.15% | 8.59% | 7.70% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 8% |
3 Years: | 15% |
TTM: | 11% |
Compounded Profit Growth | |
---|---|
10 Years: | 19% |
5 Years: | 66% |
3 Years: | 15% |
TTM: | 1% |
Stock Price CAGR | |
---|---|
10 Years: | 24% |
5 Years: | 71% |
3 Years: | 50% |
1 Year: | 54% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 22% |
3 Years: | 24% |
Last Year: | 23% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 | 1.50 |
Reserves | 7.82 | 8.14 | 6.35 | 6.82 | 5.85 | 6.66 | 7.15 | 6.95 | 10.01 | 13.46 | 17.04 | 21.80 | 24.27 |
6.17 | 7.29 | 7.12 | 6.21 | 5.22 | 4.04 | 5.00 | 3.60 | 3.60 | 6.46 | 3.84 | 4.09 | 4.32 | |
15.77 | 13.26 | 12.25 | 14.48 | 10.45 | 12.13 | 12.39 | 11.01 | 15.05 | 11.91 | 13.59 | 15.25 | 18.36 | |
Total Liabilities | 31.26 | 30.19 | 27.22 | 29.01 | 23.02 | 24.33 | 26.04 | 23.06 | 30.16 | 33.33 | 35.97 | 42.64 | 48.45 |
8.82 | 8.41 | 6.35 | 5.99 | 3.75 | 3.97 | 4.29 | 4.79 | 4.63 | 6.69 | 6.85 | 6.66 | 7.75 | |
CWIP | 0.01 | 0.03 | 0.61 | 0.29 | 0.68 | 0.26 | 0.44 | 0.38 | 0.65 | 0.18 | 0.16 | 3.68 | 4.15 |
Investments | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
22.42 | 21.74 | 20.25 | 22.72 | 18.58 | 20.10 | 21.31 | 17.89 | 24.88 | 26.46 | 28.96 | 32.30 | 36.55 | |
Total Assets | 31.26 | 30.19 | 27.22 | 29.01 | 23.02 | 24.33 | 26.04 | 23.06 | 30.16 | 33.33 | 35.97 | 42.64 | 48.45 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2.00 | 1.19 | 2.36 | 2.56 | 1.06 | 2.02 | 0.37 | 3.59 | 1.67 | 0.76 | 5.02 | 6.39 | |
-2.29 | -0.39 | -1.18 | -1.45 | 0.98 | -0.41 | -1.05 | -1.73 | -0.91 | -2.25 | -0.97 | -4.34 | |
0.41 | -0.41 | -1.58 | -1.25 | -1.86 | -1.67 | 0.61 | -1.85 | -0.15 | 2.33 | -3.32 | -0.23 | |
Net Cash Flow | 0.12 | 0.39 | -0.40 | -0.14 | 0.17 | -0.06 | -0.07 | 0.01 | 0.61 | 0.84 | 0.73 | 1.82 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 67.77 | 77.46 | 73.92 | 74.93 | 89.37 | 116.53 | 104.38 | 94.40 | 139.62 | 111.38 | 113.12 | 109.16 |
Inventory Days | 73.95 | 69.75 | 56.26 | 54.73 | 65.72 | 76.20 | 76.91 | 96.27 | 86.82 | 51.60 | 65.12 | 68.69 |
Days Payable | 140.47 | 120.62 | 117.05 | 133.17 | 133.49 | 154.83 | 123.82 | 138.47 | 167.95 | 102.77 | 113.02 | 110.41 |
Cash Conversion Cycle | 1.25 | 26.59 | 13.12 | -3.51 | 21.60 | 37.90 | 57.46 | 52.20 | 58.49 | 60.21 | 65.22 | 67.44 |
Working Capital Days | 16.94 | 30.41 | 27.34 | 20.98 | 28.34 | 44.40 | 49.84 | 45.66 | 63.34 | 71.88 | 71.92 | 65.08 |
ROCE % | 16.72% | 15.92% | -7.84% | 11.53% | 0.30% | 11.30% | 16.02% | 3.58% | 33.80% | 29.07% | 25.53% | 27.57% |
Documents
Announcements
-
Board Meeting Intimation for Considering And Approving Audited Financial Audited Financial Statements For The Quarter And Year Ended 31.03.2025 And Declaration Of Dividend, If Any, For The Financial Year Ended 31.03.2025
2d - Board meeting on May 30 to approve FY25 audited results and consider dividend declaration.
-
Clarification Sought On Price Movement.
25 Apr - Company clarifies no undisclosed price sensitive info amid price movement query.
-
Clarification sought from Hindustan Hardy Ltd
23 Apr - Exchange has sought clarification from Hindustan Hardy Ltd on April 23, 2025 with reference to significant movement in price, in order to ensure that investors …
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
7 Apr - In accordance with Regulation 74(5) of the SEBI (Depositories and Participants) Regulations, 2018, for the Quarter ended 31st March 2025 based on the Certificate received …
-
Announcement under Regulation 30 (LODR)-Change in Directorate
1 Apr - Re-appointment of Mr. Vijay Pathak as COO and Ms. Mallika Saran as Additional Director.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
https://www.hhardys.com/about.html
HHL is promoted by XLO India Ltd. It is an IATF 16949:2016 and ISO 14001:2015 EMS certified manufacturer of propeller shafts, which are mechanical devices that transfer power from engines or motors to the point of application