Hemani Industries Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Pesticides & Agrochemicals | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Hemani Industries

DeciZen not available for IPO

10 Year X-Ray of Hemani Industries:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 17.2%13.9%13.3%7.2%6.5%12.3%21.9%21.1%25.8%26.9%-
Value Creation
Index
0.20.0-0.1-0.5-0.5-0.10.60.50.90.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3003774203973674486738829941,1351,135
Sales YoY Gr.-25.8%11.4%-5.6%-7.4%22%50.2%31.1%12.7%14.2%-
Adj EPS 1.91.82.1112.66.17.613.118.318.9
YoY Gr.--3.8%20.2%-55.1%7.3%154.4%133.6%23.9%73.4%39.5%-
BVPS (₹) 6.89.311.813.815.218.124.232.747.766.670.6
Adj Net
Profit
16.71619.28.69.323.655.168.2118165341
Cash Flow from Ops. 7.311.116.716.539.410728810.876.1134-
Debt/CF from Ops. 10.88.36.16.12.50.70.311.51.80.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 15.9%25.3%19%14.2%
Adj EPS 29%77.9%44.2%39.5%
BVPS29%34.3%40.2%39.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
32.822.220.27.57.115.82926.632.732.127.6
Op. Profit
Mgn %
13.111.512.28.97.99.714.216.119.221.6NAN
Net Profit
Mgn %
5.64.34.62.22.55.38.27.711.914.530
Debt to
Equity
1.31.110.80.70.50.40.40.30.2-
Working Cap
Days
1371521631842031681551671892010
Cash Conv.
Cycle
344350667434153768810

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Hemani Industries Ltd

Standalone Consolidated
TTM EPS (₹) 18.9 0
TTM Sales (₹ Cr.) 1,135 0
BVPS (₹.) 70.6 5
Reserves (₹ Cr.) 591 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 90.1
Face Value (₹) 5
Industry PE 34.7

Management X-Ray of Hemani Industries:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hemani Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales300.02377.35420.27396.80367.35448.26673.08882.30994.351,135.29
Operating Expenses 260.76334.19369.61361.62338.47404.95577.85740.77803.26890.45
Manufacturing Costs49.9157.0260.1268.6078.9156.9697.01136.75130.46104.93
Material Costs183.62242.99267.44257.98220.25276.90385.30500.89554.63631.25
Employee Cost 6.227.618.9410.471315.5422.1234.1738.2550.03
Other Costs 21.0126.5833.1224.5626.3155.5473.4268.9579.93104.24
Operating Profit 39.2743.1650.6635.1828.8843.3295.23141.54191.09244.84
Operating Profit Margin (%) 13.1%11.4%12.1%8.9%7.9%9.7%14.1%16.0%19.2%21.6%
Other Income 4.8311.115.949.957.8312.826.3412.6825.4813.02
Interest 5.678.489.079.848.097.634.791012.646.68
Depreciation 8.649.6211.0710.808.9010.6411.8713.2218.6318.40
Exceptional Items 0000000000
Profit Before Tax 29.7936.1636.4624.4919.7237.8584.91130.99185.31232.78
Tax 9.8513.0313.879.666.7514.2229.8255.0149.6762.48
Profit After Tax 19.9423.1422.5814.8312.9623.6355.0975.98135.63170.30
PAT Margin (%) 6.6%6.1%5.4%3.7%3.5%5.3%8.2%8.6%13.6%15.0%
Adjusted EPS (₹)2.22.62.51.71.42.66.18.415.118.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund 60.7983.92106.51124.23137.19162.63217.72294.50429.43599.87
Share Capital 9.019.019.019.019.019.019.019.019.019.01
Reserves 51.7874.9297.50115.22128.18153.62208.71285.50420.42590.86
Minority Interest0000000000
Debt70.6684.8493.8992.8094.3871.9974.86122.47128.8187.90
Long Term Debt27.0425.5526.9726.0717.9211.418.0916.3833.5224.11
Short Term Debt43.6259.2966.9266.7376.4760.5766.77106.1095.2963.79
Trade Payables63.8875.6883.6766.7384.1698.24202.27205.15230.87220.06
Others Liabilities 25.1321.6218.8115.4617.7720.3638.3636.3459.7588.35
Total Liabilities 220.46266.06302.88299.21333.51353.22533.21658.47848.86996.18

Fixed Assets

Gross Block106.16124.30140.11148.38192.51219.80277.03222.37291.25338.04
Accumulated Depreciation43.2652.6863.3971.2582.3993.24105.0613.4132.0349.03
Net Fixed Assets62.9071.6376.7277.13110.12126.56171.97208.96259.22289.02
CWIP 6.314.846.135.851.030.290.140.06013.80
Investments 0.520.520.520.520.520.550.550.180.815.90
Inventories27.3432.5941.9947.1754.7136.3924.5076.70102.3798.78
Trade Receivables92.72111.07124.09117.09112.54134.99251.30304.43434.99463.03
Cash Equivalents 1.753.172.861.76-0.633.390.742.393.4920.75
Others Assets28.9242.2550.5749.7055.2251.048465.7547.98104.91
Total Assets 220.46266.06302.88299.21333.51353.22533.21658.47848.86996.18

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity 7.3311.1116.6516.4539.41107.40287.8510.8376.11133.60
PBT 29.7936.1636.4624.4919.7237.8584.91129.73185.31232.78
Adjustment 13.3716.7219.6219.2115.2119.7515.4912.3831.3528.68
Changes in Working Capital -35.83-29.01-20.06-15.0913.559.03202.47-77.18-97.38-71.63
Tax Paid 0-12.76-19.37-12.17-9.03-9.08-15.02-54.10-43.17-56.23
Cash Flow From Investing Activity -15.64-16.47-17.66-7.72-36.40-25.05-56.46-49.66-68.98-69.23
Capex -15.76-16.92-18.11-8.05-36.72-26.50-57.13-50.34-68.83-65.85
Net Investments 00000000.3700
Others 0.130.460.450.330.321.450.670.31-0.15-3.38
Cash Flow From Financing Activity 8.286.620.70-9.47-4.83-77.90-234.0340.56-6.02-47.11
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000-8.1500000
Interest Paid -4.84-7.50-1.16-8.74-6.98-5.83-2.95-7.05-12.36-6.20
Dividend Paid 0000000000
Others 13.1214.121.86-0.7410.30-72.07-231.0847.616.34-40.91
Net Cash Flow -0.021.26-0.31-0.75-1.824.45-2.651.731.1117.26
PARTICULARSMar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)39.2531.9823.7212.869.9215.7728.9729.6737.4733.09
ROCE (%)29.6428.323.7215.8812.1119.2333.6839.5540.237.94
Asset Turnover Ratio1.691.651.581.421.241.411.551.481.321.23
PAT to CFO Conversion(x)0.370.480.741.113.044.555.230.140.560.78
Working Capital Days
Receivable Days81939510310793103115136144
Inventory Days26273038473416213332
Payable Days105105109106125120142148143130

Hemani Industries Ltd Stock News

Hemani Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hemani Industries on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Hemani Industries stood at ₹0.00.
The latest P/E ratio of Hemani Industries as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Hemani Industries as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Hemani Industries is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hemani Industries is ₹1,135 ( Cr.) .

About Hemani Industries Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.