Himatsingka Seide Ltd

Himatsingka Seide is primarily engaged in manufacturing of home textiles, mainly in bedding, drapery and upholstery products, made of cotton, silk, and blends.

  • Market Cap: 451.44 Cr.
  • Current Price: 45.85
  • 52 weeks High / Low 204.90 / 42.95
  • Book Value: 145.06
  • Stock P/E: 2.68
  • Dividend Yield: 7.63 %
  • ROCE: 12.16 %
  • ROE: 14.55 %
  • Sales Growth (3Yrs): 11.48 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 5.00
Edit ratios
Pros:
Stock is trading at 0.32 times its book value
Stock is providing a good dividend yield of 7.63%.
Cons:
The company has delivered a poor growth of 5.24% over past five years.
Contingent liabilities of Rs.422.78 Cr.
Company might be capitalizing the interest cost
Promoter holding has decreased over last 3 years: -9.65%

Peer comparison Sector: Textiles // Industry: Textiles - Products

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
584 535 578 596 563 583 666 678 691 640 644 666
488 427 479 479 439 467 545 510 552 501 513 551
Operating Profit 97 109 99 117 124 116 121 168 139 138 131 114
OPM % 17% 20% 17% 20% 22% 20% 18% 25% 20% 22% 20% 17%
Other Income 5 4 14 -7 7 19 33 -17 2 5 3 -24
Interest 23 25 25 22 32 37 41 41 45 44 47 50
Depreciation 16 17 18 17 20 26 26 27 29 27 26 35
Profit before tax 63 70 71 71 79 71 87 83 67 72 61 5
Tax % 27% 28% 28% 29% 36% 38% 40% 38% 28% 37% 44% 48%
Net Profit 46 51 51 50 50 45 53 51 48 45 34 3
EPS in Rs 4.63 5.14 5.14 5.09 5.11 4.53 5.36 5.20 4.91 4.60 3.46 0.28
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

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
886 1,019 1,059 1,233 1,429 1,689 2,028 1,943 1,890 2,138 2,249 2,618 2,640
836 973 975 1,144 1,283 1,530 1,840 1,741 1,592 1,758 1,798 2,071 2,118
Operating Profit 50 46 84 89 146 160 188 202 298 381 451 546 522
OPM % 6% 5% 8% 7% 10% 9% 9% 10% 16% 18% 20% 21% 20%
Other Income 1 -19 33 8 8 11 15 21 18 13 18 37 -14
Interest 36 45 51 54 54 67 85 87 95 96 107 166 186
Depreciation 36 60 55 56 56 52 54 45 67 58 72 109 117
Profit before tax -22 -78 11 -14 45 52 63 91 154 239 290 308 205
Tax % -25% -1% 15% -13% 24% -2% 14% -3% 19% 24% 31% 36%
Net Profit -24 -74 12 -17 33 57 63 95 125 182 202 197 130
EPS in Rs 0.00 0.00 1.16 0.00 3.28 5.65 6.18 9.27 12.72 18.50 20.48 19.99 13.25
Dividend Payout % -0% -0% 21% -0% 15% 17% 23% 21% 20% 14% 12% 25%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:9.89%
5 Years:5.24%
3 Years:11.48%
TTM:6.00%
Compounded Profit Growth
10 Years:21.93%
5 Years:24.26%
3 Years:15.38%
TTM:-15.39%
Stock Price CAGR
10 Years:2.28%
5 Years:-11.07%
3 Years:-48.61%
1 Year:-76.78%
Return on Equity
10 Years:11.59%
5 Years:15.49%
3 Years:16.47%
Last Year:14.55%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
49 49 49 49 49 49 49 49 49 49 49 49 49
Reserves 540 499 492 474 519 586 696 756 840 1,018 1,178 1,372 1,379
Borrowings 596 653 794 745 698 703 805 756 1,007 1,407 2,255 2,790 2,611
342 426 252 220 276 259 357 369 300 418 728 974 1,145
Total Liabilities 1,528 1,627 1,588 1,488 1,543 1,597 1,906 1,930 2,196 2,892 4,211 5,185 5,184
894 981 952 933 919 989 1,044 1,058 1,012 1,271 2,235 2,382 2,377
CWIP 47 56 29 7 9 6 11 46 44 113 32 634 810
Investments 21 33 8 10 13 3 0 0 48 0 126 123 0
566 557 600 539 602 599 852 826 1,094 1,508 1,818 2,046 1,996
Total Assets 1,528 1,627 1,588 1,488 1,543 1,597 1,906 1,930 2,196 2,892 4,211 5,185 5,184

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
24 87 -107 129 118 201 49 228 181 186 19 478
-472 -76 -12 -23 13 -96 -40 -71 -121 -544 -642 -743
223 -5 115 -114 -133 -84 -11 -158 26 296 673 322
Net Cash Flow -225 7 -4 -8 -2 21 -2 -0 86 -62 50 57

Ratios Consolidated Figures in Rs. Crores / View Standalone

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 % 3% 1% 4% 3% 8% 9% 10% 11% 14% 15% 13% 12%
Debtor Days 48 38 32 21 21 15 2 10 12 12 16 23
Inventory Turnover 3.96 3.04 2.87 3.18 3.52 4.05 3.88 3.26 3.32 3.20 2.58 2.42