Hilton Metal Forging Ltd - Stock Valuation and Financial Performance

BSE: 532847 | NSE: HILTON | Forgings | Small Cap

Hilton Metal Forging Share Price

102.55 0.35 0.34%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Hilton Metal Forging

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Hilton Metal Forging stock performance -

mw4me loader
P/E Ratio (SA):
24.88
Market Cap:
214.6 Cr.
52-wk low:
92.1
52-wk high:
173.9

Is Hilton Metal Forging Ltd an attractive stock to invest in?

1. Is Hilton Metal Forging Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Hilton Metal Forging Ltd is a below average quality company.

2. Is Hilton Metal Forging Ltd undervalued or overvalued?

The key valuation ratios of Hilton Metal Forging Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Hilton Metal Forging Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Hilton Metal Forging Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Hilton Metal Forging:

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.
Hilton Metal Forging Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6%3%0.6%1.7%2.7%3.9%3.7%-16.2%5.5%7.8%-
Value Creation
Index
-0.6-0.8-1.0-0.9-0.8-0.7-0.7-2.2-0.6-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 13092.167.180.394.810110347.584.1105135
Sales YoY Gr.--29.2%-27.1%19.7%18.1%6.2%2.3%-53.9%77.1%24.6%-
Adj EPS 2.50.7-0.8-0.50.21.21.2-14.822.84.1
YoY Gr.--71.3%-216.7%NANA485%0%-1363.3%NA36.8%-
BVPS (₹) 4545.744.944.744.946.247.432.633.942.445.4
Adj Net
Profit
3.31-1.1-0.70.31.61.6-19.62.75.99
Cash Flow from Ops. -2.255.33.4-11.93.80.59.5-24.1-
Debt/CF from Ops. -10.55.44.67.8-37.121.711.7126.96.4-2.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -2.4%2%0.6%24.6%
Adj EPS 1.2%69.4%33.6%36.8%
BVPS-0.6%-1.1%-3.6%25.2%
Share Price 24.8% 40.8% 126.6% 3.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
5.61.6-1.8-1.20.42.62.5-376.18.89.4
Op. Profit
Mgn %
6.76.366.476.57.3-36.26.613.512.5
Net Profit
Mgn %
2.61-1.7-0.90.31.51.5-41.23.25.66.4
Debt to
Equity
0.40.50.40.50.60.70.71.31.30.6-
Working Cap
Days
204293376308344366377743327342178
Cash Conv.
Cycle
9615821917117721324655824922284

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 9.40%

Net Profit is growing at healthy rate in last 3 years 33.60%

Debt to equity has declined versus last 3 years average to 0.59

Sales growth is good in last 4 quarters at 29.63%

Sales growth has been subdued in last 3 years 0.59%

Latest Financials - Hilton Metal Forging Ltd.

Standalone Consolidated
TTM EPS (₹) 4.1 -
TTM Sales (₹ Cr.) 135 -
BVPS (₹.) 45.4 -
Reserves (₹ Cr.) 74 -
P/BV 2.25 -
PE 24.88 -
From the Market
52 Week Low / High (₹) 92.10 / 173.90
All Time Low / High (₹) 5.37 / 173.90
Market Cap (₹ Cr.) 215
Equity (₹ Cr.) 21
Face Value (₹) 10
Industry PE 37

Management X-Ray of Hilton Metal Forging:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hilton Metal Forging

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales130926780951011034884105
Operating Expenses 122866475889496657991
Manufacturing Costs1413109766445
Material Costs95604153677471536879
Employee Cost 5667777433
Other Costs 78777712544
Operating Profit 8635777-17614
Operating Profit Margin (%) 6.4%6.3%5.0%6.4%6.9%6.5%7.3%-36.2%6.6%13.5%
Other Income 0001010001
Interest 2223333445
Depreciation 2233333332
Exceptional Items 00000000-10
Profit Before Tax 42-10112-23-27
Tax 1100100-4-41
Profit After Tax 31-20022-2026
PAT Margin (%) 2.3%1.0%-2.4%-0.5%0.3%1.5%1.5%-41.2%2.1%5.6%
Adjusted EPS (₹)2.30.7-1.2-0.30.21.21.2-14.81.32.8
Dividend Payout Ratio (%)20%34%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 61616059596163434589
Share Capital 12121212121212121221
Reserves 48494747474950313268
Minority Interest0000000000
Debt23272426354244545750
Long Term Debt1111101110151915
Short Term Debt22262326253134393935
Trade Payables221715203817243221
Others Liabilities 88710915181389
Total Liabilities 113114106115142135149113113169

Fixed Assets

Gross Block47474754585757595960
Accumulated Depreciation12141618212325273032
Net Fixed Assets35333136373432323028
CWIP 07700000815
Investments 0000011100
Inventories38413743676567545566
Trade Receivables251919222819349130
Cash Equivalents 1111112111
Others Assets1413111391514161729
Total Assets 113114106115142135149113113169

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -2553-12409-24
PBT 42-10112-23-17
Adjustment 5546666677
Changes in Working Capital -11-12-3-8-5-4141-37
Tax Paid 000000044-1
Cash Flow From Investing Activity 0-700-300-2-933
Capex 0-700-300-2-9-6
Net Investments 00000000038
Others 0000000000
Cash Flow From Financing Activity 22-5-34-2-31-1-9
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000071053-3
Interest Paid -2-2-2-3-3-3-3-4-4-5
Dividend Paid 0000000000
Others 44-30000000
Net Cash Flow -1000000-100
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)5.231.54-2.64-0.730.462.572.5-374.018.75
ROCE (%)8.034.661.083.324.414.894.86-18.841.6410.03
Asset Turnover Ratio1.170.810.610.770.750.730.730.360.750.74
PAT to CFO Conversion(x)-0.675N/A-INF-INF12N/A4.5-4
Working Capital Days
Receivable Days6488105879384921652355
Inventory Days102156210170208239233464236211
Payable Days91119144121159135106951353

Hilton Metal Forging Ltd Stock News

Hilton Metal Forging Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hilton Metal Forging on 28-Mar-2024 16:01 is ₹102.5.
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 28-Mar-2024 16:01 the market cap of Hilton Metal Forging stood at ₹214.6.
The latest P/E ratio of Hilton Metal Forging as of 28-Mar-2024 16:01 is 24.88.
The latest P/B ratio of Hilton Metal Forging as of 28-Mar-2024 16:01 is 2.25.
The 52-week high of Hilton Metal Forging is ₹173.9 and the 52-week low is ₹92.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hilton Metal Forging is ₹134.9 ( Cr.) .

About Hilton Metal Forging Ltd

Hilton Metal Forging Ltd (HMFL) is one of the technology leaders in the forging industry providing the highest quality products and services for a one stop solution to cater to all forging needs. With an enviable reputation for quality products they are fully equipped to carry their reputation as ' Forging Leader'. The company was founded in 1997 and its promoter is Yuvraj Malhotra.

The company stand among the elite along with their engineers and application experts and since their inception they have undergone continuous development and their commitment is reflected by their meticulous application of monitoring procedures which ensures complete material traceability during the production cycle. All their products and processes are certified and their quality is second to none and they are proud of it. At HMFL, the combination of inventory, product knowledge and value added services combine to provide their clients with an HMFL solution.

Product range of the company includes:

  • Stainless Steel Forged Flanges
  • Forged Fittings
  • LAP - Joint Stub-Ends (Seamless)
  • Christmas Tree Components

Milestones:

  • 1997- The company was founded in 17th September 1997 having a vision to enter into export of Stainless Steel Forged Flanges and Stub Ends to USA and European countries. The company was successful to get the first full order in the month of October 1997 and the  same was executed in the month of December 1997. The company started with its export business with a turnover of Rs. 8.26 lacs in 1997
  • 1998 - Since the cutting and drilling of Stainless Steel were bottle neck, the company decided to take 200 Sq.mtr. Shed of rend basis and has installed one cutting machine along with three drilling machines for cutting and drilling of flanges. Started Export Business with a turnover of Rs. 8.26 Lacs
  • 1999 - Started manufacturing activity at a very small scale with addition of couple of Lathes and have achieved turnover of       Rs.251.57 Lacs
  • 2000 -Created own manufacturing base at WADA by investing    Rs.85 Lacs and achieved turnover of Rs. 255.93 Lacs . Beside certificate for Quality Excellence received from their major customer.
  • 2001 -Expanded manufacturing base further by additional investment and achieved turnover of Rs. 378.62 Lacs
  • 2002 - Received ISO 9002 certification for manufacture and sale of closed die Forgings, flanges and fittings in various stainless steels grades, alloy steel and carbon steels. Beside the company also fulfilled the requirement of AD 2000  Merkblatt W 0 and got right to issue test certificates 3.1 B according to EN 10204. Also achieved turnover of Rs. 685.50 Lacs. Successful in getting approval from Ministry of Defence.
  • 2003 -Obtained Canadian Registration and Pressure Equipment Directive (PED) Certificate. Also increased the installed capacity by adding balancing equipment for post forging operation and achieved turnover of Rs. 1359.53 Lacs . The company was awarded with the certificate by the ministry of commerce as Government Recoginsed Export House.
  • 2004 -The Product of the company has been well accepted in global market and large order bookings have been opened from European market. Considering the global demand for the company's product, the company has invested Rs. 450.00 Lacs towards major expansion by installing 16 MT Hammer which is available presently with only 3 giant forging units in India. Thereby install capacity has increased to 10,000 tons per annum. Also achieved trunover of Rs. 2185.19 Lacs
  • 2005 -The company has got additional feather in the cap while getting clear on Anti Dumping duty in Us Market. The company was greatly successful to get a marginal Anti dumping duty of 0.89% on the export of stainless steel forged flanges to US market. The company was also conferred with an Export Excellence Certificate for the year 2003-2004. To commence the commercial production on 16 ton Hammer from September 2004 and by utilizing the capacity achieved a turnover of Rs. 3421.29 Lacs 
  • 2006 -After having 9 years experience in the field of export of forged components to various manufacturers, distributors in USA, UK, European and Middle East countries, the company has decided to go for big expansion in forging equipments while putting up forging presses, Ring Rolling to capture the market of Oil and Gas industries. The company started manufacturing the forged valve bodies and valve components for Oil and Gas, Petro Chemical Refineries.
  • The company has approached American Petroleum Institute for API Monogram. The company has installed a complete Heat Treatment Plant, Die shop and inhouse laboratory facilities to inspect the chemical, physical and all kinds of testing. The company is now in the process of raising IPO and have achieved Sales Turnover to Rs. 4850.00 Lacs
  • 2007- The IPO for raising the fund for the expansion program to increase the capacity to double fold was completed successfully. The company's security got listed on Bombay Stock Exchange and national Stock Exchange. As a part of the expansion program, 3ton Drop Forging Hammer, CNC Machines, HMC Machines, cutting machines were installed and made operative during the year. The company also obtained API monogram from American Petroleum Institute and Certificate of Registration from PDO Oman as registered material vendor for its products.Achieved turn over of Rs. 5611.16 LACS during the year
  • 2008 -The company got its name registered Under Trade Mark Act, 1999. The company obtained a confirmation from SASOL, South Africa for inclusion as SASOL approved Manufacturers List for Pipes, Fitting and Flanges. The company also obtained Approval from UDHE INDIA and from Directorate of steam Boiler, Government of Maharasthra as approved 'Manufacturer Of Forged Items As Per Indian Boiler Regulation 1950. The turnover achieved during the year is Rs. 7716.74 Lacs.
  • 2009 -The company received Gold Trophy as 'TOP EXPORTER' FROM EEPC. The forging press, Pneumatic Hammer, VMC and HMC machines were made operative during the year. The production capacity of the company increased to 16000 MT per year. The company has got Engineers India Limited approval. The company acheived turn over of Rs. 7307.85 lacs.

Achievements/ recognition:

  • Engineers India ltd
  • Award for Export Excellance
  • TUV Certificate
  • TUV Nord Certificate
  • Petroleum Development Oman
  • API Specification
Read More Read Less
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.