Hercules Hoists Ltd

Hercules Hoists is engaged in a diverse range of products and services including manufacturing, sales, distribution and marketing of mechanical hoists, electric chain hoists and wire rope hoists, stackers and storage and retrieval solutions, overhead cranes in the standard and extended standard range, manipulators and material handling automation solutions.(Source : 201903 Annual Report Page No: 41)

Pros:
Company is virtually debt free.
Stock is trading at 0.60 times its book value
Company is expected to give good quarter
Company has been maintaining a healthy dividend payout of 39.53%
Debtor days have improved from 81.44 to 40.55 days
Cons:
The company has delivered a poor growth of -0.39% over past five years.
Company has a low return on equity of 2.33% for last 3 years.
Earnings include an other income of Rs.10.48 Cr.

Peer Comparison Sector: Capital Goods-Non Electrical Equipment // Industry: Engineering

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
23.94 13.92 15.74 15.28 17.53 17.98 24.92 20.59 29.93 25.30 26.34 19.85
18.63 16.78 17.93 15.09 16.55 16.50 23.74 20.34 26.05 22.56 24.69 18.76
Operating Profit 5.31 -2.86 -2.19 0.19 0.98 1.48 1.18 0.25 3.88 2.74 1.65 1.09
OPM % 22.18% -20.55% -13.91% 1.24% 5.59% 8.23% 4.74% 1.21% 12.96% 10.83% 6.26% 5.49%
Other Income 2.93 4.32 2.44 1.98 4.01 1.26 2.58 2.02 4.03 2.23 2.34 1.88
Interest 0.07 0.09 0.04 0.00 0.00 0.02 0.02 0.00 0.00 0.00 0.00 0.01
Depreciation 0.66 0.67 0.67 0.70 0.74 0.74 0.74 0.74 0.77 0.76 0.74 0.87
Profit before tax 7.51 0.70 -0.46 1.47 4.25 1.98 3.00 1.53 7.14 4.21 3.25 2.09
Tax % 26.50% 5.71% 76.09% 24.49% 7.53% 7.07% 2.67% 15.69% 17.51% 26.37% 21.85% 32.54%
Net Profit 5.52 0.67 -0.11 1.11 3.93 1.84 2.91 1.28 5.89 3.09 2.54 1.40
EPS in Rs 1.72 0.21 -0.03 0.35 1.23 0.57 0.91 0.40 1.84 0.97 0.79 0.44
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
89.09 91.76 82.38 116.47 118.24 123.66 104.21 97.48 91.14 73.06 75.47 102.17 101.42
61.84 62.22 62.23 75.25 81.09 91.99 84.64 87.02 84.15 72.04 71.62 92.79 92.06
Operating Profit 27.25 29.54 20.15 41.22 37.15 31.67 19.57 10.46 6.99 1.02 3.85 9.38 9.36
OPM % 30.59% 32.19% 24.46% 35.39% 31.42% 25.61% 18.78% 10.73% 7.67% 1.40% 5.10% 9.18% 9.23%
Other Income 3.86 3.27 2.57 4.81 9.21 11.42 10.56 9.73 12.15 11.75 9.81 9.76 10.48
Interest 1.19 0.76 0.47 0.24 0.06 0.10 0.00 0.00 0.25 0.23 0.04 0.00 0.01
Depreciation 1.76 1.75 1.97 2.03 2.03 2.02 2.00 2.59 2.20 2.59 2.92 3.02 3.14
Profit before tax 28.16 30.30 20.28 43.76 44.27 40.97 28.13 17.60 16.69 9.95 10.70 16.12 16.69
Tax % 34.80% 34.36% 30.72% 31.65% 30.16% 30.36% 29.72% 28.18% 20.37% 20.10% 8.50% 20.66%
Net Profit 18.36 19.89 14.05 29.91 30.92 28.53 19.76 12.64 13.29 7.96 9.78 12.80 12.92
EPS in Rs 5.57 6.04 4.22 9.11 9.38 8.62 5.92 3.65 3.85 2.49 3.06 4.00 4.04
Dividend Payout % 17.43% 16.09% 22.78% 16.05% 18.11% 19.63% 24.29% 37.97% 36.12% 40.20% 40.90% 37.50%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:1.08%
5 Years:-0.39%
3 Years:3.88%
TTM:25.18%
Compounded Profit Growth
10 Years:-6.50%
5 Years:-12.44%
3 Years:-8.56%
TTM:29.72%
Stock Price CAGR
10 Years:-3.21%
5 Years:-14.70%
3 Years:-24.79%
1 Year:-17.06%
Return on Equity
10 Years:8.59%
5 Years:3.60%
3 Years:2.33%
Last Year:2.52%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
1.60 1.60 1.60 1.60 1.60 3.20 3.20 3.20 3.20 3.20 3.20 3.20
Reserves 61.45 76.88 87.53 111.87 136.28 156.66 170.80 177.02 184.53 336.09 376.85 423.58
Borrowings 7.06 5.32 3.98 1.67 4.12 0.55 0.00 0.00 7.30 0.00 0.00 0.00
20.24 17.45 21.92 25.85 22.15 29.41 36.76 36.17 49.08 18.64 21.41 27.98
Total Liabilities 90.35 101.25 115.03 140.99 164.15 189.82 210.76 216.39 244.11 357.93 401.46 454.76
25.68 31.80 32.92 32.91 29.20 28.42 26.99 25.20 26.07 35.62 35.02 35.89
CWIP 2.02 0.51 0.00 0.71 0.56 0.04 0.48 1.64 0.15 0.09 0.22 0.09
Investments 1.73 15.73 11.47 24.57 22.59 24.28 39.78 43.62 51.40 204.72 261.66 314.56
60.92 53.21 70.64 82.80 111.80 137.08 143.51 145.93 166.49 117.50 104.56 104.22
Total Assets 90.35 101.25 115.03 140.99 164.15 189.82 210.76 216.39 244.11 357.93 401.46 454.76

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
17.76 21.88 15.71 18.33 12.18 3.02 -0.69 12.91 -3.79 12.19 15.12 12.81
-1.38 -19.55 -4.27 -11.24 -6.68 8.86 -12.14 -7.86 3.39 1.04 -11.40 -4.53
-12.19 -6.02 -5.38 -6.05 -3.16 -9.93 -6.99 -5.62 1.34 -13.29 -3.85 -4.82
Net Cash Flow 4.19 -3.69 6.06 1.04 2.34 1.95 -19.82 -0.57 0.95 -0.06 -0.13 3.46

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 42.94% 40.41% 26.19% 42.28% 33.37% 26.53% 16.82% 9.93% 9.03% 2.92% 2.24% 3.13%
Debtor Days 82.84 68.02 59.73 67.13 68.28 74.32 110.93 124.95 154.83 112.71 91.07 40.55
Inventory Turnover 4.53 4.55 3.97 5.26 5.31 5.35 3.70 3.10 2.31 1.83 2.30 2.82