Hilton Metal Forging Ltd
Incorporated in 2005, Hilton Metal Forging
Ltd manufactures iron and steel forging[1]
- Market Cap ₹ 214 Cr.
- Current Price ₹ 102
- High / Low ₹ 174 / 92.1
- Stock P/E 24.8
- Book Value ₹ 46.1
- Dividend Yield 0.00 %
- ROCE 10.0 %
- ROE 8.75 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 85.1% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 2.03% over past five years.
- Promoter holding is low: 27.7%
- Company has a low return on equity of -6.47% over last 3 years.
- Debtor days have increased from 61.2 to 105 days.
- Promoter holding has decreased over last 3 years: -22.7%
* 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: Castings, Forgings & Fastners Industry: Castings & Forgings
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
96 | 157 | 130 | 92 | 67 | 80 | 95 | 101 | 103 | 48 | 84 | 105 | 135 | |
87 | 147 | 122 | 86 | 64 | 75 | 88 | 94 | 96 | 65 | 79 | 91 | 118 | |
Operating Profit | 8 | 10 | 8 | 6 | 3 | 6 | 7 | 7 | 7 | -17 | 6 | 14 | 17 |
OPM % | 9% | 7% | 6% | 6% | 5% | 7% | 7% | 6% | 7% | -36% | 7% | 14% | 12% |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 1 | 1 | |
Interest | 4 | 4 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 |
Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
Profit before tax | 3 | 5 | 4 | 2 | -1 | -0 | 1 | 1 | 2 | -24 | -2 | 7 | 10 |
Tax % | 43% | 32% | 28% | 42% | -16% | -95% | 70% | -5% | 9% | 17% | 170% | 17% | |
2 | 3 | 3 | 1 | -2 | -0 | 0 | 2 | 2 | -20 | 2 | 6 | 9 | |
EPS in Rs | 0.94 | 1.83 | 1.75 | 0.53 | -0.91 | -0.25 | 0.16 | 0.89 | 0.89 | -11.25 | 1.01 | 2.79 | 4.11 |
Dividend Payout % | 19% | 16% | 20% | 33% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -4% |
5 Years: | 2% |
3 Years: | 1% |
TTM: | 26% |
Compounded Profit Growth | |
---|---|
10 Years: | 6% |
5 Years: | 85% |
3 Years: | 56% |
TTM: | 27% |
Stock Price CAGR | |
---|---|
10 Years: | 24% |
5 Years: | 40% |
3 Years: | 124% |
1 Year: | 7% |
Return on Equity | |
---|---|
10 Years: | -1% |
5 Years: | -3% |
3 Years: | -6% |
Last Year: | 9% |
Balance Sheet
Figures in Rs. Crores
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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 21 | 21 |
Reserves | 44 | 46 | 48 | 49 | 47 | 47 | 47 | 49 | 50 | 31 | 32 | 68 | 76 |
24 | 19 | 23 | 27 | 24 | 26 | 35 | 42 | 45 | 57 | 60 | 53 | 51 | |
27 | 32 | 29 | 25 | 22 | 30 | 47 | 31 | 42 | 13 | 9 | 27 | 38 | |
Total Liabilities | 107 | 110 | 113 | 114 | 106 | 115 | 142 | 135 | 149 | 113 | 114 | 169 | 185 |
38 | 36 | 35 | 33 | 31 | 36 | 37 | 35 | 33 | 33 | 31 | 29 | 28 | |
CWIP | 0 | 0 | 0 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 8 | 15 | 15 |
Investments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
68 | 73 | 79 | 74 | 68 | 79 | 105 | 99 | 116 | 80 | 75 | 126 | 143 | |
Total Assets | 107 | 110 | 113 | 114 | 106 | 115 | 142 | 135 | 149 | 113 | 114 | 169 | 185 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
7 | 10 | -2 | 5 | 5 | 3 | -1 | 2 | 4 | 0 | 9 | -24 | |
-1 | 0 | -0 | -7 | -0 | -0 | -3 | 0 | 0 | -2 | -9 | 33 | |
-7 | -9 | 2 | 2 | -5 | -3 | 4 | -2 | -3 | 1 | -1 | -9 | |
Net Cash Flow | -0 | 1 | -1 | 0 | 0 | 0 | -0 | -0 | 0 | -1 | 0 | -0 |
Ratios
Figures in Rs. Crores
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 | 52 | 48 | 70 | 77 | 103 | 98 | 106 | 67 | 119 | 72 | 6 | 105 |
Inventory Days | 236 | 103 | 146 | 249 | 329 | 296 | 364 | 317 | 346 | 374 | 293 | 306 |
Days Payable | 115 | 76 | 83 | 105 | 133 | 140 | 208 | 81 | 126 | 20 | 11 | 97 |
Cash Conversion Cycle | 173 | 75 | 133 | 221 | 300 | 254 | 262 | 303 | 338 | 426 | 288 | 314 |
Working Capital Days | 158 | 95 | 142 | 202 | 266 | 237 | 234 | 251 | 263 | 473 | 243 | 315 |
ROCE % | 8% | 11% | 8% | 5% | 1% | 3% | 4% | 5% | 5% | -19% | 3% | 10% |
Documents
Announcements
- Closure of Trading Window 1d
-
Clarification On Price Movement
15 Mar - There is no pending information or announcement required to be disclosed under Reg. 30 of LODR Regulations and the increase or decrease in the share …
-
Clarification sought from Hilton Metal Forging Ltd
14 Mar - Exchange has sought clarification from Hilton Metal Forging Ltd on March 14, 2024 with reference to significant movement in price, in order to ensure that …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
11 Feb - Newspaper publication under Reg. 47 of LODR Regulations for quarterly results of December 2023
- Financial Results For Quarter Ended 31St December, 2023 9 Feb
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 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Business Overview:[1]
HMFL is in the business of manufacturing stainless-steel forging flanges allied pipe fitting items, Butt Weld Fittings, Railway Wheels, Gear Blanks, Forged Crankshafts for Automotive sector and Annealed Nickel Alloy and rings and Valve Body bonnet, stainless steel forged flanges forged fittings and lap-joint stub-ends (seamless) which find application in the oil and gas sector, petro chemical and refineries, marine and shipbuilding, paper, pulp, pumps and valves industry and agricultural sectors