Shakti Hormann Ltd - Stock Valuation and Financial Performance

BSE: 526510 | NSE: | Steel & Iron Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Shakti Hormann

M-Cap below 100cr DeciZen not available

Shakti Hormann stock performance -

mw4me loader
P/E Ratio (SA):
9.92
Market Cap:
60.9 Cr.
52-wk low:
211
52-wk high:
240

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Shakti Hormann:

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'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 38.1%51%37.7%30.7%11.6%12.1%6%9.2%11.7%6.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 26.545.663.673.161.980.271.385.892.500
Sales YoY Gr.-71.8%39.5%14.9%-15.3%29.5%-11.1%20.3%7.8%-100%-
Adj EPS 12.12630.535.816.519.7718.129.823.823.8
YoY Gr.-114.4%17.2%17.4%-53.8%19.3%-64.6%158.9%64.7%-20%-
BVPS (₹) 34.764.999.7141.5160.2185.4194.5204.8231.5233.5203.1
Adj Net
Profit
4.29.110.712.55.86.92.558.26.16
Cash Flow from Ops. -0.15.26.46.319.7-1.39.25.811.60-
Debt/CF from Ops. -65.20.81.31.71.3-21.92.33.41.90-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%-100%
Adj EPS 7.8%7.6%50.5%-20%
BVPS23.6%7.8%6.3%0.9%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
54.265.446.637.513.914.54.7913.69.910.9
Op. Profit
Mgn %
26.331.527.227.918.819.913.315.817.5019.3
Net Profit
Mgn %
1619.916.817.19.38.63.45.88.90INF
Debt to
Equity
0.50.20.30.30.60.50.40.40.30.60.5
Working Cap
Days
115105109129179182232202213066
Cash Conv.
Cycle
828178907766118113112049

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Shakti Hormann Ltd.

Standalone Consolidated
TTM EPS (₹) 23.8 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) 203.1 -
Reserves (₹ Cr.) 50 -
P/BV 1.16 -
PE 9.92 -
From the Market
52 Week Low / High (₹) 211.00 / 240.00
All Time Low / High (₹) 1.35 / 378.50
Market Cap (₹ Cr.) 60.9
Equity (₹ Cr.) 2.6
Face Value (₹) 10
Industry PE 27.7

Management X-Ray of Shakti Hormann:

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 Shakti Hormann

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Sales26.5445.6063.6073.0961.9280.2171.2885.7692.460
Operating Expenses 19.6231.4546.4252.7850.3164.2261.8072.2776.550
Manufacturing Costs0.871.491.612.474.814.354.7411.0210.630
Material Costs13.3520.4529.2233.8831.6845.0639.5847.6348.710
Employee Cost 1.121.552.713.314.314.996.218.2110.930
Other Costs 4.287.9612.8813.129.519.8111.285.416.280
Operating Profit 6.9214.1517.1820.3111.6115.999.4813.5015.910
Operating Profit Margin (%) 26.1%31.0%27.0%27.8%18.7%19.9%13.3%15.7%17.2%-
Other Income 0.090.180.330.760.630.640.2210.906.13
Interest 0.140.300.420.981.592.933.112.811.750
Depreciation 0.240.380.880.951.6833.223.243.130
Exceptional Items -0.0600000.860000
Profit Before Tax 6.5613.6516.2119.148.9611.563.378.4511.936.13
Tax 2.404.725.646.663.183.960.873.053.920
Profit After Tax 4.168.9310.5612.485.787.592.495.408.016.13
PAT Margin (%) 15.7%19.6%16.6%17.1%9.3%9.5%3.5%6.3%8.7%-
Adjusted EPS (₹)15.132.438.445.321.027.69.119.629.123.8
Dividend Payout Ratio (%)7%6%8%7%10%7%0%41%7%19%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund 9.7518.0627.6539.1644.3051.2553.7456.5863.9560.29
Share Capital 2.942.942.942.942.942.942.942.942.942.76
Reserves 6.8115.1224.7136.2241.3648.3150.8053.6461.0157.53
Minority Interest0000000000
Debt4.694.018.3510.7524.5927.7221.331620.8232.53
Long Term Debt4.694.018.3510.7524.5927.7221.331.3618.4829.85
Short Term Debt000000014.642.342.68
Trade Payables0.421.321.982.5014.7014.4710.6713.6415.2913.04
Others Liabilities 3.334.1265.536.178.848.3915.5814.6918.14
Total Liabilities 18.1927.5043.9957.9489.76102.2894.13101.80114.74123.99

Fixed Assets

Gross Block6.0210.6214.8618.3951.1456.3857.8158.6860.3768.91
Accumulated Depreciation1.081.412.183.114.757.7310.9514.1417.0419.21
Net Fixed Assets4.949.2112.6815.2846.3948.6546.8644.5343.3249.70
CWIP 0.370.031.154.414.600000.021.01
Investments 0000000000
Inventories3.625.906.886.395.927.327.35139.5814.23
Trade Receivables6.268.7413.2519.6320.5835.6829.9734.5841.5143.07
Cash Equivalents 1.331.546.116.935.724.192.312.8811.879.74
Others Assets1.682.083.915.306.556.427.646.818.436.24
Total Assets 18.1927.5043.9957.9489.76102.2894.13101.80114.74123.99

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13
Cash Flow From Operating Activity 1.26-0.075.226.386.2619.72-1.279.185.8211.58
PBT 2.726.2113.7816.2119.148.9611.563.378.4511.93
Adjustment 0.510.290.611.111.292.805.636.505.845.10
Changes in Working Capital -1.36-4.28-4.26-5.2-8.1610.52-16.581.74-7.06-3.54
Tax Paid -0.65-2.31-4.78-5.73-6.01-2.56-1.87-2.43-1.41-1.92
Cash Flow From Investing Activity -1.46-2.06-4.91-5.31-6.14-32.47-0.36-1.31-0.54-10.98
Capex -1.46-2.06-4.91-5.54-6.87-32.80-5.27-1.43-0.55-1.99
Net Investments 0000000000
Others 0000.230.730.334.920.130.01-9
Cash Flow From Financing Activity 0.222.22-0.413.430.7011.530.10-9.76-4.70-1.03
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0.222.22-0.6800000-6.02-3.55
Interest Paid 000-0.28-0.73-1.36-2.41-2.73-2.62-0.69
Dividend Paid 000.28-0.63-0.98-0.94-0.63-0.64-0.01-2.49
Others 0004.342.4013.843.13-6.393.965.70
Net Cash Flow 0.020.10-0.104.510.82-1.21-1.52-1.890.58-0.44
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)54.7365.1146.637.5813.9215.964.779.8213.339.91
ROCE (%)58.9376.4357.2546.8317.7719.68.4114.8916.96.83
Asset Turnover Ratio2.022.151.911.540.890.860.760.920.90
PAT to CFO Conversion(x)0.3-0.010.490.511.082.6-0.511.70.731.89
Working Capital Days
Receivable Days625659771121241611311430
Inventory Days3135343134293641420
Payable Days1515212499118116931080

Shakti Hormann Ltd Stock News

Shakti Hormann Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shakti Hormann 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 Shakti Hormann stood at ₹60.85.
The latest P/E ratio of Shakti Hormann as of 01-Jan-1970 05:30 is 9.92.
The latest P/B ratio of Shakti Hormann as of 01-Jan-1970 05:30 is 1.16.
The 52-week high of Shakti Hormann is ₹240.0 and the 52-week low is ₹211.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shakti Hormann is ₹0.00 ( Cr.) .

About Shakti Hormann Ltd

Shakti Met-Dor was incorporated as a private limited company and converted to a public limited company in 1992. The company was established primarily to manufacture steel doors, windows, and other building material products to cater to the global construction industry . Shakti Met Dor is India's leading manufacturer of steel doors since 1995. A door range which include fire doors( UL & BS), scientific doors, general doors and special application doors. Shakti has also launched a range of Architectural products to cater to a growing demand of high quality, customised products for the project market. These include toilet partitions, windows, fire rated glazed partitions amongst others. Today Shakti provides architectural solutions for both the Indian and International market, where it is recognized for its quality and innovation. The manufacturing plant of Shakti Met-Dor was set up on the outskirts of Hyderabad city at Gagillapur Village, R.R. Dist., Andhra Pradesh on a 6 Acre site with 90,000 Sq ft of manufacturing, warehousing and administrative space. Consequently, the brand enjoys a market reputation for high quality, prompt delivery and a service paradigm that has become the industry benchmark. Today, Shakti has expanded its facility to 180,000 Sq.ft of manufacturing and warehouse space capable of producing 300,000 doors and frames . The plant is equipped with advanced, high-tech, numerically controlled manufacturing equipment with a state-of--the-art painting lines. Doors and frames are produced in one of the industry's finest ISO 9001-2000 certified plants. With over 300,000 doors installed across India as well as in countries such as Cyprus , Dominican Republic, Kenya, Saudi, Oman, Vietnam, Sri Lanka amongst others, Shakti has been steadily augmenting its global footprint with its product and service delivery. The installed range of doors includes fire-resistant doors, scientific doors, general application doors and sliding-doors with a large number of options in ironmongery, sizes and finishes.

Products and services offered by the company includes:

  • Steel Doors
  • Roll-Up Doors
  • Section Doors
  • Window
  • Toilet Partitions
  • Architectural Partitions.

 Achievements/ recognition:

  • ISO 9001:2000 certified company.
Read More Read Less
You have 0 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.