Hitech Corporation Ltd

Hitech Corporation Limited is engaged in manufacturing of packaging products of plastics. The Company operates through Plastic Containers segment.

Pros:
Stock is trading at 0.86 times its book value
Debtor days have improved from 67.21 to 44.30 days
Cons:
The company has delivered a poor growth of 11.25% over past five years.
Company has a low return on equity of 6.77% for last 3 years.
Contingent liabilities of Rs.80.95 Cr.

Peer Comparison Sector: Packaging // Industry: Packaging

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
98.03 82.01 94.91 92.47 103.98 90.96 101.05 110.24 121.87 126.34 103.45 121.45
88.19 74.21 87.73 83.88 93.27 82.66 91.53 98.92 107.69 111.80 92.07 105.80
Operating Profit 9.84 7.80 7.18 8.59 10.71 8.30 9.52 11.32 14.18 14.54 11.38 15.65
OPM % 10.04% 9.51% 7.57% 9.29% 10.30% 9.12% 9.42% 10.27% 11.64% 11.51% 11.00% 12.89%
Other Income 0.05 0.19 0.31 0.13 0.12 0.25 5.84 0.17 0.09 15.16 0.08 0.13
Interest 2.08 2.35 2.52 3.18 3.67 3.52 3.55 4.03 4.75 5.53 5.60 5.88
Depreciation 3.22 3.22 3.36 4.16 4.53 4.44 4.39 4.40 4.67 6.12 6.23 6.71
Profit before tax 4.59 2.42 1.61 1.38 2.63 0.59 7.42 3.06 4.85 18.05 -0.37 3.19
Tax % 39.65% 33.47% -10.56% 49.28% 39.16% 37.29% 31.40% 38.89% 32.16% 35.57% -0.00% 38.24%
Net Profit 2.77 1.60 1.78 0.70 1.60 0.38 5.09 1.86 3.30 11.62 -0.37 1.97
EPS in Rs 1.61 0.93 1.04 0.41 0.93 0.22 2.96 1.08 1.92 6.76 -0.21 1.15
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

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
106.31 134.38 158.79 204.45 231.46 255.93 271.04 464.83 392.58 367.25 388.46 461.90 473.11
89.27 113.92 131.59 174.05 198.79 226.82 241.93 424.57 347.08 332.03 351.28 410.09 417.36
Operating Profit 17.04 20.46 27.20 30.40 32.67 29.11 29.11 40.26 45.50 35.22 37.18 51.81 55.75
OPM % 16.03% 15.23% 17.13% 14.87% 14.11% 11.37% 10.74% 8.66% 11.59% 9.59% 9.57% 11.22% 11.78%
Other Income 0.90 1.75 1.36 0.61 1.03 0.43 0.07 0.86 0.84 0.68 6.29 15.12 15.46
Interest 5.32 6.59 5.04 9.10 12.31 12.94 13.71 15.79 10.50 9.28 13.92 19.92 21.76
Depreciation 3.54 3.18 3.46 5.73 6.79 8.10 9.89 16.24 15.59 12.99 17.52 21.43 23.73
Profit before tax 9.08 12.44 20.06 16.18 14.60 8.50 5.58 9.09 20.25 13.63 12.03 25.58 25.72
Tax % 12.33% 25.56% 31.46% 26.70% 24.79% 17.53% 32.80% 25.41% 30.27% 31.25% 35.49% 35.85%
Net Profit 7.96 9.26 13.75 11.86 10.98 7.02 3.74 6.79 14.12 9.36 7.76 16.40 16.52
EPS in Rs 5.87 6.84 10.18 8.74 8.07 5.06 2.69 4.29 7.58 5.45 4.52 9.55 9.62
Dividend Payout % 16.56% 15.66% 14.38% 17.78% 19.21% 30.04% 31.72% 20.12% 10.95% 16.52% 19.93% 9.43%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:13.14%
5 Years:11.25%
3 Years:5.57%
TTM:16.46%
Compounded Profit Growth
10 Years:6.00%
5 Years:33.87%
3 Years:5.91%
TTM:84.99%
Stock Price CAGR
10 Years:2.28%
5 Years:-3.61%
3 Years:-26.52%
1 Year:-6.23%
Return on Equity
10 Years:9.34%
5 Years:7.39%
3 Years:6.77%
Last Year:9.12%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
13.18 13.18 13.18 13.18 13.18 13.18 13.18 15.18 48.12 17.18 43.48 39.53
Reserves 24.19 34.92 46.36 55.76 64.30 68.85 71.21 97.49 118.37 126.89 132.82 147.25
Borrowings 27.22 18.59 40.47 62.18 69.61 68.13 71.10 68.54 36.88 107.60 139.36 162.41
7.97 11.76 15.11 18.62 17.23 20.01 21.37 69.51 63.21 51.49 68.34 82.12
Total Liabilities 72.56 78.45 115.12 149.74 164.32 170.17 176.86 250.72 235.64 303.16 357.70 408.96
17.36 23.07 32.38 55.80 56.71 82.65 78.47 121.40 96.87 139.38 155.95 234.95
CWIP 0.04 0.27 14.06 1.53 4.81 0.07 0.60 1.50 2.25 7.68 43.79 38.81
Investments 19.12 19.12 28.06 34.09 34.09 34.09 34.09 0.00 0.00 0.00 0.00 0.00
36.04 35.99 40.62 58.32 68.71 53.36 63.70 127.82 136.52 156.10 157.96 135.20
Total Assets 72.56 78.45 115.12 149.74 164.32 170.17 176.86 250.72 235.64 303.16 357.70 408.96

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
10.15 22.10 20.75 12.15 26.67 36.57 17.45 38.61 41.15 37.33 42.70 85.60
-7.31 -5.17 -34.85 -23.50 -15.18 -24.48 -5.79 -3.71 -7.36 -63.30 -80.19 -84.44
-2.60 -15.73 14.92 10.45 -7.06 -16.64 -12.96 -32.98 -34.91 27.31 40.57 -6.11
Net Cash Flow 0.24 1.20 0.82 -0.90 4.43 -4.55 -1.30 1.92 -1.12 1.34 3.08 -4.95

Ratios Standalone Figures in Rs. Crores / View Consolidated

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 % 23.18% 28.96% 30.10% 21.88% 19.35% 14.43% 12.73% 14.74% 15.83% 10.03% 9.17% 13.76%
Debtor Days 51.57 42.13 43.15 48.15 45.86 35.68 44.57 58.09 56.83 86.63 70.71 44.30
Inventory Turnover 12.63 14.65 14.51 12.14 11.62 15.87 17.55 21.51 14.09 11.67 11.05 11.94