Heatshrink Technologies Ltd (REPLENGINE) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 522130 | NSE: REPLENGINE | Cable | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Heatshrink Tech

Based on:

M-Cap below 100cr DeciZen not available

Heatshrink Technologies stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
1.7 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Heatshrink Tech:

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

Dec'98Dec'99Dec'00Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08TTM
ROCE % -30.8%-11.1%-313.8%0%0%0%0%0%0%0%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 26.624.416.516.612.99.37.58.47.59.39
Sales YoY Gr.--8.2%-32.4%0.9%-22.8%-28%-19.4%12.3%-10.6%24%-
Adj EPS -31-25-68.5-30.3-24.7-38.7-15.5-44.3-53.9-64.2-64.2
YoY Gr.-NANANANANANANANANA-
BVPS (₹) -44-67.6-136.2-139.3-198.9-237.6-253-297.3-351.2-415.4-136.2
Adj Net
Profit
-80.5-65-178-78.7-64.2-100-40.1-115-140-167-167
Cash Flow from Ops. -38.1-54.9-54.8-64.1-58.2-90.8-62.2-110-128167-
Debt/CF from Ops. -6.4-5-5.9-5-7.8-6-9.4-6.3-6.45.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -11%-6.3%7.6%24%
Adj EPS NANANANA
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'98Dec'99Dec'00Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08TTM
Return on
Equity %
74.446.868.824.813.417.96.416.216.716.923.3
Op. Profit
Mgn %
-144.3-72.7-751.8-78.6-20.7-37.1-10.24.9-3.3-0.7NAN
Net Profit
Mgn %
-302.6-266.2-1077.9-473-499.3-1085.5-537.9-1370.5-1868.6-1793.4-1793.6
Debt to
Equity
-2.2-1.6-0.9-0.9-0.9-0.9-0.9-0.9-0.9-0.9-
Working Cap
Days
05295833374284454564325644780
Cash Conv.
Cycle
0243221112194134-1-30-13-310

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Heatshrink Technologies Ltd.

Standalone Consolidated
TTM EPS (₹) -64.2 0
TTM Sales (₹ Cr.) 9.3 0
BVPS (₹.) -136.2 10
Reserves (₹ Cr.) -379 -
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 (₹) 0.40 / 96.25
Market Cap (₹ Cr.) 1.7
Equity (₹ Cr.) 26
Face Value (₹) 10
Industry PE 40.6

Management X-Ray of Heatshrink Tech:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Heatshrink Tech - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Heatshrink Tech

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'98Dec'99Dec'00Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08
Sales26.5924.4016.5020.8012.859.257.468.387.499.29
Operating Expenses 65.0545.31140.8137.1615.5412.738.277.997.739.36
Manufacturing Costs0.730.750.901.161.201.561.221.231.221.33
Material Costs31.7318.749.5513.8010.446.763.454.053.354.76
Employee Cost 2.742.532.262.051.581.161.221.371.701.72
Other Costs 29.8423.29128.1020.152.313.252.381.341.461.54
Operating Profit -38.45-20.90-124.31-16.36-2.68-3.48-0.810.39-0.25-0.07
Operating Profit Margin (%) -144.0%-85.7%-753.0%-78.6%-20.9%-37.6%-10.8%4.7%-3.3%-0.7%
Other Income 0.4010.120.750.361.211.3423.842.050.180.19
Interest 39.1448.0253.2281.6762.5298.3163.16117.28139.79166.71
Depreciation 3.342.561.200.730.2000.040.020.020.02
Exceptional Items 0000000000
Profit Before Tax -80.53-61.36-177.98-98.39-64.20-100.45-40.16-114.86-139.87-166.61
Tax 0000000000.04
Profit After Tax -80.53-61.36-177.98-98.39-64.20-100.45-40.16-114.86-139.87-166.64
PAT Margin (%) -302.0%-251.0%-1,078.5%-473.0%-499.0%-1,085.9%-538.0%-1,370.6%-1,868.6%-1,793.4%
Adjusted EPS (₹)-30.8-23.6-68.6-37.9-24.7-38.7-15.5-44.3-53.9-64.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'98Dec'99Dec'00Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08

Equity and Liabilities

Shareholders Fund -108.17-169.55-347.53-445.93-510.12-610.57-650.73-765.59-905.46-1,072.11
Share Capital 31.9531.9531.9531.9531.9531.9531.9531.9531.9531.95
Reserves -140.12-201.51-379.48-477.88-542.07-642.52-682.68-797.55-937.42-1,104.06
Minority Interest0000000000
Debt242.44275.48321.11397.87454.68544.76582.96689.97818.34971.51
Long Term Debt242.44275.48321.11397.87454.68544.76582.96689.97818.34971.51
Short Term Debt0000000000
Trade Payables12.498.499.418.206.786.856.557.657.768.18
Others Liabilities 51.9458.1853.6463.5367.4073.8474.6182.6795.73108.55
Total Liabilities 198.70172.6036.6423.6818.7514.8713.4014.6916.3716.14

Fixed Assets

Gross Block138.49125.7920.5011.7811.9111.158.978.138.518.25
Accumulated Depreciation23.0923.9511.607.607.807.335.975.755.775.78
Net Fixed Assets 115.40101.848.904.184.113.823.012.382.742.47
CWIP 0000000000
Investments 11.417.854.471.431.411.221.221.121.121.12
Inventories17.0511.127.585.703.572.772.471.842.031.92
Trade Receivables1411.9510.9310.368.205.775.596.836.726.91
Cash Equivalents 2.151.730.690.740.390.140.220.280.270.42
Others Assets 38.6938.114.071.261.081.150.892.233.483.29
Total Assets 198.70172.6036.6423.6818.7514.8713.4014.6916.3716.14

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'98Dec'99Dec'00Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08
Cash Flow From Operating Activity -38.06-54.87-54.84-80.11-58.24-90.82-62.22-109.97-128.20166.71
PBT -80.53-61.36-177.98-98.39-64.20-100.45-40.16-114.86-139.87-166.64
Adjustment 63.7959.49174.9797.4261.5499.5039.83114.94139.58166.52
Changes in Working Capital 34.9310.7512.8813.936.938.381.237.1911.8513.35
Tax Paid 0-0.0200000000
Cash Flow From Investing Activity 0.8113.164.871.811.070.470.281.15-0.190.41
Capex 0.60114.461.53-0.130.250.250.86-0.650.35
Net Investments 0-0.49-0.170000000
Others 0.212.650.580.281.200.220.030.290.460.06
Cash Flow From Financing Activity 35.7341.2948.9378.3556.8190.1062.02108.88128.37-166.97
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 28.3028.0538.7467.6056.2189.3362.41109.66128.37153.36
Interest Paid 0000000000
Dividend Paid 0000000000
Others 7.4413.2410.1910.750.600.77-0.39-0.780-320.33
Net Cash Flow -1.52-0.42-1.040.05-0.36-0.240.080.06-0.010.15

Finance Ratio

PARTICULARSDec'98Dec'99Dec'00Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.140.140.160.720.610.550.530.60.480.57
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days182188244180264276278270330268
Inventory Days222204199112132125128949478
Payable Days144204342233262368710640840610

Heatshrink Technologies Ltd Stock News

Heatshrink Technologies Ltd FAQs

The current trading price of Heatshrink Tech 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 31-Dec-1969 the market cap of Heatshrink Tech stood at ₹1.69.
The latest P/E ratio of Heatshrink Tech as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Heatshrink Tech as of 31-Dec-1969 is 0.00.
The 52-week high of Heatshrink Tech is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Heatshrink Tech is ₹9.29 ( Cr.) .

About Heatshrink Technologies Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2026 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×