SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Hemani Industries Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Pesticides & Agrochemicals | Small Cap | Hemani Industries Share Price

BSE Share Price
Not Listed

Hemani Industries Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Pesticides & Agrochemicals | Small Cap | Hemani Industries Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹18.9
TTM Sales
₹1,135 Cr.
Book Value per Share
₹70.6
P/E Ratio
0.00
Industry PE
31.8
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
33.09%
Return on Capital Employed (ROCE)
37.94%
Return on Assets (ROA)
18.46%
Operating Profit Margin
21.6%
Net Profit Margin
15%
Gross Profit Margin
22.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
14.17%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
28.13%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
25.56%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹591 Cr.
Equity
₹90.1 Cr.
Face Value
₹5
All Time Low / High
- / -

10 Year X-Ray :

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

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 29.6%28.3%23.7%15.9%12.1%19.2%33.7%39.6%40.2%37.9%-
Value Creation
Index
1.11.00.70.1-0.10.41.41.81.91.7-

Growth Parameters

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

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

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

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
Exceptional Items 0000000000
Interest 5.678.489.079.848.097.634.791012.646.68
Depreciation 8.649.6211.0710.808.9010.6411.8713.2218.6318.40
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 (%) 6.7%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%

Valuation of Hemani Industries - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +70.6684.8493.8992.8094.3871.9974.86122.47128.8187.90
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
Minority Interest0000000000
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

Net Fixed Assets +62.9071.6376.7277.13110.12126.56171.97208.96259.22289.02
Gross Block106.16124.30140.11148.38192.51219.80277.03222.37291.25338.04
Accumulated Depreciation43.2652.6863.3971.2582.3993.24105.0613.4132.0349.03
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 Assets 28.9242.2550.5749.7055.2251.048465.7547.98104.91
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

Financial Ratio

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 Days81.2092.6095.20103.10106.6093.40102.50115135.70144.40
Inventory Days26.1027.2030.2038.1047.3034.4016.2020.9032.9032.30
Payable Days105.50104.80108.70106.40125120.20142.30148.50143.50130.40

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Hemani Industries Ltd FAQs

The current trading 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 31-Dec-1969 the market cap of Hemani Industries stood at ₹0.00 Cr

The latest P/E ratio of Hemani Industries as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Hemani Industries as of 31-Dec-1969 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.) .

Data is not available for this company.

No data found

No data found

About Hemani Industries Ltd

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×