Indian Hume Pipe Company Ltd

Indian Hume Pipe Company Ltd

₹ 158 11.94%
02 Jun - close price
About

The Indian Hume Pipe Co. Ltd. was incorporated in 1926. The Company is in the business of manufacturing, laying and joining of pipelines. The Company has also been undertaking infrastructure development programmes by way of execution on turnkey basis the combined water supply projects. The company also manufactures and supplies Concrete Railway Sleepers to Indian Railways. [1]

Key Points

Products & Services
EPC contracts: Construction, maintenance, laying and jointing of pipelines of various pipe materials, for providing infrastructure facility of drinking water supply projects, etc

Manufacturing and sale: Bar Wrapped Steel Cylinder pipes (BWSC), Prestressed Concrete Cylinder pipes (PCCP), Manufacturing of Steel pipes, Prestressed Concrete pipes, and RCC pipes and Prestressed Concrete Railway Sleepers[1]

The pipe manufacturing segment contributes less than 10% to the total revenue of the company. [2]

  • Market Cap 765 Cr.
  • Current Price 158
  • High / Low 188 / 116
  • Stock P/E 13.7
  • Book Value 144
  • Dividend Yield 1.27 %
  • ROCE 10.9 %
  • ROE 8.28 %
  • Face Value 2.00

Pros

  • Stock is trading at 1.10 times its book value

Cons

  • The company has delivered a poor sales growth of 0.29% over past five years.
  • Company has a low return on equity of 8.18% over last 3 years.
  • Promoters have pledged 30.0% of their holding.
  • Dividend payout has been low at 13.3% of profits over last 3 years
  • Company has high debtors of 176 days.

* 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: Construction Industry: Construction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
397 218 285 280 459 291 416 422 392 360 324 405 454
341 202 257 253 409 268 374 383 346 331 297 368 412
Operating Profit 56 15 28 27 49 23 42 39 45 29 27 37 42
OPM % 14% 7% 10% 10% 11% 8% 10% 9% 12% 8% 8% 9% 9%
1 2 1 2 22 1 1 1 2 16 3 2 2
Interest 19 19 18 18 15 14 14 15 16 14 16 18 20
Depreciation 6 5 5 5 5 4 4 4 4 4 4 4 4
Profit before tax 34 -7 6 6 52 6 24 21 27 27 9 17 20
Tax % 24% 25% 25% 31% 26% 26% 26% 26% 26% 24% 28% 24% 20%
Net Profit 25 -6 5 4 38 5 18 15 20 21 6 13 16
EPS in Rs 5.23 -1.14 0.96 0.91 7.94 0.96 3.74 3.14 4.08 4.27 1.31 2.61 3.30
Raw PDF

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
517 696 819 1,010 939 1,792 1,521 1,646 1,624 1,241 1,520 1,543
496 635 747 900 842 1,586 1,370 1,459 1,433 1,116 1,364 1,409
Operating Profit 21 61 72 110 97 206 152 186 190 125 157 134
OPM % 4% 9% 9% 11% 10% 12% 10% 11% 12% 10% 10% 9%
32 5 8 13 3 3 3 12 5 27 5 22
Interest 24 25 35 48 45 46 43 54 77 76 66 68
Depreciation 7 7 8 12 10 11 11 12 18 20 17 16
Profit before tax 22 33 38 62 45 153 100 132 100 57 78 72
Tax % 29% 32% 37% 33% 35% 35% 34% 35% 27% 26% 26% 23%
Net Profit 16 23 24 42 29 100 66 86 73 42 58 56
EPS in Rs 3.29 4.72 4.97 8.59 6.01 20.57 13.64 17.82 15.15 8.67 11.93 11.50
Dividend Payout % 30% 23% 24% 17% 27% 17% 25% 20% 13% 23% 17% 0%
Compounded Sales Growth
10 Years: 8%
5 Years: 0%
3 Years: -2%
TTM: 1%
Compounded Profit Growth
10 Years: 10%
5 Years: -3%
3 Years: -9%
TTM: -3%
Stock Price CAGR
10 Years: 12%
5 Years: -9%
3 Years: 1%
1 Year: -1%
Return on Equity
10 Years: 13%
5 Years: 11%
3 Years: 8%
Last Year: 8%

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
5 5 5 5 5 10 10 10 10 10 10 10
Reserves 216 232 249 282 302 390 443 510 559 593 641 686
149 176 248 306 318 268 342 474 672 560 587 633
313 317 380 415 439 605 746 796 783 732 736 852
Total Liabilities 682 730 882 1,007 1,063 1,274 1,541 1,790 2,024 1,894 1,973 2,181
69 80 84 75 73 78 77 90 142 126 127 114
CWIP 5 1 1 0 3 1 2 18 1 1 0 0
Investments 2 2 2 1 0 3 2 3 2 3 4 4
607 648 796 931 987 1,192 1,459 1,679 1,878 1,764 1,842 2,063
Total Assets 682 730 882 1,007 1,063 1,274 1,541 1,790 2,024 1,894 1,973 2,181

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
24 4 -34 -4 46 152 -31 -5 -32 185 56 19
-2 -10 -9 6 -10 -21 -18 -54 -60 -9 -15 11
-34 1 38 4 -48 -42 -10 71 55 -171 -93 -62
Net Cash Flow -12 -5 -5 6 -12 89 -59 12 -36 4 -51 -31

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 98 102 102 121 130 82 114 133 141 163 169 176
Inventory Days 894 389 847 1,094 1,682 190 118 237 195
Days Payable 366 194 438 676 992 1,004 1,079 1,660 1,361
Cash Conversion Cycle 626 297 510 539 821 -733 -847 -1,290 -1,026 163 169 176
Working Capital Days 187 159 175 175 204 96 157 168 206 247 220 249
ROCE % 8% 14% 15% 18% 15% 31% 20% 21% 16% 11% 12% 11%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
69.92 69.92 69.92 69.92 69.92 69.92 69.92 69.92 69.92 69.93 69.93 69.93
0.40 0.30 0.29 0.29 0.32 0.31 0.29 0.30 0.28 0.34 0.19 0.04
2.78 2.55 2.55 2.55 2.08 2.05 2.05 2.05 2.05 2.00 1.74 1.48
26.90 27.23 27.24 27.24 27.68 27.72 27.74 27.73 27.75 27.72 28.15 28.54

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents