Haldyn Glass Ltd
- Market Cap ₹ 852 Cr.
- Current Price ₹ 158
- High / Low ₹ 189 / 69.0
- Stock P/E 48.8
- Book Value ₹ 35.7
- Dividend Yield 0.44 %
- ROCE 12.9 %
- ROE 10.8 %
- Face Value ₹ 1.00
Pros
- Company has delivered good profit growth of 24.5% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 27.0%
- Company's working capital requirements have reduced from 86.2 days to 54.8 days
Cons
- Stock is trading at 4.44 times its book value
- Company has a low return on equity of 7.95% over last 3 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: Glass & Glass Products Industry: Glass & Glass Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
175 | 153 | 161 | 156 | 141 | 172 | 166 | 223 | 229 | 178 | 213 | 320 | 289 | |
132 | 111 | 128 | 129 | 123 | 144 | 153 | 197 | 202 | 157 | 196 | 289 | 257 | |
Operating Profit | 43 | 42 | 33 | 26 | 18 | 27 | 14 | 26 | 28 | 21 | 16 | 30 | 32 |
OPM % | 24% | 27% | 21% | 17% | 13% | 16% | 8% | 12% | 12% | 12% | 8% | 9% | 11% |
3 | 1 | 3 | 4 | 2 | 3 | 5 | 1 | 2 | 5 | 5 | 5 | 7 | |
Interest | 4 | 2 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 5 |
Depreciation | 8 | 9 | 7 | 5 | 8 | 11 | 11 | 11 | 13 | 10 | 7 | 8 | 14 |
Profit before tax | 34 | 32 | 28 | 24 | 11 | 18 | 7 | 16 | 15 | 14 | 14 | 26 | 21 |
Tax % | 28% | 31% | 34% | 33% | 38% | 36% | 10% | 22% | 32% | 30% | 20% | 23% | |
24 | 22 | 18 | 16 | 7 | 11 | 6 | 12 | 11 | 10 | 11 | 20 | 17 | |
EPS in Rs | 4.51 | 4.10 | 3.43 | 2.98 | 1.24 | 2.09 | 1.20 | 2.26 | 1.96 | 1.87 | 2.02 | 3.67 | 3.24 |
Dividend Payout % | 17% | 18% | 22% | 25% | 40% | 26% | 25% | 27% | 31% | 32% | 30% | 19% |
Compounded Sales Growth | |
---|---|
10 Years: | 8% |
5 Years: | 14% |
3 Years: | 12% |
TTM: | -4% |
Compounded Profit Growth | |
---|---|
10 Years: | -1% |
5 Years: | 24% |
3 Years: | 19% |
TTM: | 7% |
Stock Price CAGR | |
---|---|
10 Years: | 28% |
5 Years: | 37% |
3 Years: | 64% |
1 Year: | 113% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 8% |
3 Years: | 8% |
Last Year: | 11% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves | 75 | 92 | 106 | 112 | 115 | 129 | 132 | 143 | 150 | 158 | 166 | 182 | 187 |
17 | 6 | 1 | 3 | 18 | 2 | 3 | 8 | 2 | 6 | 12 | 47 | 97 | |
29 | 31 | 32 | 32 | 37 | 34 | 33 | 33 | 33 | 36 | 36 | 47 | 126 | |
Total Liabilities | 126 | 134 | 145 | 151 | 176 | 170 | 173 | 189 | 190 | 205 | 220 | 282 | 415 |
69 | 62 | 64 | 56 | 84 | 75 | 66 | 59 | 50 | 45 | 45 | 57 | 244 | |
CWIP | 1 | 1 | 1 | 7 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 23 | 1 |
Investments | 0 | 0 | 5 | 0 | 20 | 22 | 32 | 36 | 35 | 36 | 47 | 46 | 47 |
56 | 71 | 75 | 88 | 71 | 72 | 74 | 93 | 104 | 124 | 127 | 156 | 122 | |
Total Assets | 126 | 134 | 145 | 151 | 176 | 170 | 173 | 189 | 190 | 205 | 220 | 282 | 415 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
23 | 10 | 45 | 13 | 14 | 22 | 16 | 13 | 18 | 25 | 10 | 30 | |
-5 | -1 | -12 | -6 | -48 | -2 | -12 | -8 | -2 | -3 | -12 | -58 | |
-18 | -17 | -10 | -3 | 9 | -21 | -3 | 3 | -10 | -2 | -1 | 30 | |
Net Cash Flow | -0 | -7 | 22 | 3 | -25 | -1 | 2 | 7 | 6 | 20 | -3 | 2 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 61 | 94 | 65 | 60 | 71 | 62 | 76 | 82 | 86 | 94 | 91 | 68 |
Inventory Days | 78 | 222 | 110 | 172 | 280 | 215 | 162 | 110 | 85 | 203 | 178 | 75 |
Days Payable | 64 | 76 | 73 | 80 | 127 | 44 | 70 | 59 | 66 | 118 | 122 | 96 |
Cash Conversion Cycle | 75 | 241 | 102 | 153 | 223 | 233 | 168 | 133 | 106 | 179 | 147 | 46 |
Working Capital Days | 48 | 93 | 52 | 60 | 88 | 90 | 96 | 85 | 87 | 101 | 103 | 55 |
ROCE % | 39% | 34% | 27% | 21% | 10% | 14% | 6% | 12% | 12% | 9% | 8% | 13% |
Documents
Announcements
- Compliance Certificate Under Reg. 40 (10) For The Financial Year Ended March 31, 2024 11 Apr
- Intimation Regarding Completion Of Modification Work And Commencement Of Production 5 Apr
- Compliances-Compliance Certificate For The Period Ended March 31, 2024 5 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 4 Apr
- Board Meeting Outcome for Outcome Of The Meeting Of Board Of Haldyn Glass Limited Held On April 04, 2024 4 Apr
Annual reports
-
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
-
Financial Year 2009
from bse
Products
The Co manufactures Vials for Pharmaceutical industry; Clear bottles for Liquour, Cosmetics and Food and beverages industries. All products come in different shapes and sizes. [1]
Manufacturing Capacity
The company has a total melting capacity 320 tons per day consisting of two Glass Melting Furnaces (220 + 100 tons per day capacity) and 10 I.S. machines. These I.S. machines have the capability of producing 1.5 million high quality containers every day. [2]
Clients
Some of the major clients of the co. are United spirits, AMUL, Parle Agro, Vadilal and many more. [3]
JV
The Company had entered into a Joint Venture Agreement with HEINZ GLAS International GmbH & Co. kGaA, for manufacture and marketing of clear glass containers for the cosmetics and perfumery industries in India and abroad. As of March 2022, the Co holds 56.80% stake in the JV. [4]