Shakti Hormann Ltd (526510) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

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

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Shakti Hormann

Based on:

M-Cap below 100cr DeciZen not available

Shakti Hormann stock performance -

Key Ratios
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?


Login to view analysis.

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 12.5%11.5%13.9%8.6%8.2%14.6%11.3%8.3%7.5%10.5%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1041081341371401811841582142460
Sales YoY Gr.-3.5%24.4%2.1%2.2%29.7%1.2%-14.1%36%14.7%-
Adj EPS 26.82231.920.22343.836.825.825.951.923.8
YoY Gr.--18%45.1%-36.7%13.9%90.9%-16.1%-30%0.4%100.9%-
BVPS (₹) 233.5255.2281.9304.3323.5364.6414.5439.3642.6695203.1
Adj Net
Profit
6.95.78.25.25.911.310.87.67.615.26
Cash Flow from Ops. 6.814.119.55.513.616.129.210.9-13.215.3-
Debt/CF from Ops. 4.92.52.57.83.42.40.40.3-0.80.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10%11.9%10.2%14.7%
Adj EPS 7.6%17.7%12.2%100.9%
BVPS12.9%16.5%18.8%8.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
11.1911.86.97.312.71064.87.75.3
Op. Profit
Mgn %
13.512.713.89.69.210.910.4108.21119.3
Net Profit
Mgn %
6.65.26.13.84.26.25.94.83.56.2INF
Debt to
Equity
0.60.50.70.50.60.40.100.10.10.5
Working Cap
Days
20520116517118916118322318819066
Cash Conv.
Cycle
12112791981149387899511249

Recent Performance Summary

Login to view analysis.
Login to view analysis.

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 24.1

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 (%)

Valuation of Shakti Hormann - 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 Shakti Hormann

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
Sales104.05107.71134136.80139.84181.37183.52157.61214.30245.75
Operating Expenses 91.1194.15115.68123.70126.92161.58164.35142.48196.85218.73
Manufacturing Costs10.042.152.322.532.542.2913.079.206.225.97
Material Costs59.5860.5675.2379.7082.57112.17109.5598.19148.14165.14
Employee Cost 12.0514.8016.5919.6818.9821.3422.2219.6221.2622.61
Other Costs 9.4416.6421.5421.7822.8425.7819.5015.4721.2225.01
Operating Profit 12.9413.5618.3213.1012.9219.7919.1715.1317.4627.01
Operating Profit Margin (%) 12.4%12.6%13.7%9.6%9.2%10.9%10.4%9.6%8.1%11.0%
Other Income 1.221.881.583.284.106.092.542.682.612.56
Interest 1.791.952.562.612.472.111.501.020.840.54
Depreciation 2.964.264.495.996.696.726.666.727.667.72
Exceptional Items 0000000000
Profit Before Tax 9.419.2312.857.787.8617.0413.5410.0811.5721.31
Tax 3.282.874.742.031.685.222.532.803.155.69
Profit After Tax 6.136.368.115.756.1811.8211.017.278.4215.63
PAT Margin (%) 5.9%5.9%6.1%4.2%4.4%6.5%6.0%4.6%3.9%6.4%
Adjusted EPS (₹)23.824.731.522.324.046.037.624.828.753.3
Dividend Payout Ratio (%)19%10%13%18%17%9%11%0%0%2%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 60.2965.8772.7478.4983.4394.01121.79129.06189.22204.59
Share Capital 2.762.762.762.762.762.763.123.123.643.64
Reserves 57.5363.1169.9875.7380.6791.25118.67125.94185.58200.95
Minority Interest0000000000
Debt32.5334.1647.0942.4138.3130.274.593.0610.7213.36
Long Term Debt29.8532.7144.6840.0335.9728.092.960.8700
Short Term Debt2.681.452.412.382.342.181.632.1910.7213.36
Trade Payables13.0412.1517.9615.3022.2622.7242.6142.8446.9823.91
Others Liabilities 18.1417.522220.7025.5230.0133.7424.5128.0441.61
Total Liabilities 123.99129.70159.79156.90169.52177.02202.74199.48274.97283.46

Fixed Assets

Gross Block68.9175.2694.5795.1995.7499.04100.96125.59178.01179.64
Accumulated Depreciation19.2122.9526.6327.1732.1738.8444.9050.9958.0163.42
Net Fixed Assets 49.7052.3167.9468.0263.5760.2156.0774.60120116.22
CWIP 1.010.690.180.150.120.0110.330.260.770.71
Investments 0000000000
Inventories14.2319.6224.2526.5934.1337.5340.1044.2680.8772.48
Trade Receivables42.7035.0432.6335.7336.0638.8844.6043.1139.5040.68
Cash Equivalents 9.7415.2226.0318.8629.5033.0236.4832.1225.7439.62
Others Assets 6.606.838.767.556.147.3715.165.118.0913.75
Total Assets 123.99129.70159.79156.90169.52177.02202.74199.48274.97283.46

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 6.8214.0519.515.4713.6216.0829.1910.93-13.2315.30
PBT 9.419.2312.857.787.8617.0413.5410.0811.5721.31
Adjustment 6.706.647.364.457.697.457.226.717.7611.15
Changes in Working Capital -4.070.881.95-6.490.06-2.512.16-2.89-29.52-12.69
Tax Paid -5.22-2.69-2.64-3.15-1.99-5.91-3.73-2.97-3.04-4.47
Cash Flow From Investing Activity -4.78-11.68-26.48-5.13-7.80-5.56-16.480.86-47.98-17.31
Capex -10.40-6.62-19.74-10.131.36-3.12-17.55-7.19-53.40-4.31
Net Investments 00000-3.84-1.525.823.86-14.28
Others 5.61-5.06-6.745-9.171.412.582.221.571.28
Cash Flow From Financing Activity 0.47-2.579.94-5.53-5.53-10.78-10.85-10.3258.682.18
Net Proceeds from Shares 00000018051.820
Net Proceeds from Borrowing 00000-7.45-7.32000
Interest Paid -1.54-1.79-2.10-2.48-1.23-2.02-1.66-0.57-0.80-0.46
Dividend Paid -0.65-1.34-0.89-1.26-1.25-1.24-1.24-0.0400
Others 2.660.5612.93-1.79-3.06-0.08-18.63-9.727.662.64
Net Cash Flow 2.51-0.202.97-5.190.28-0.251.861.47-2.530.17

Finance Ratio

PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)9.9110.1111.737.627.6513.3610.235.815.37.97
ROCE (%)12.4711.4813.858.578.2214.611.298.337.4810.46
Asset Turnover Ratio0.920.890.970.910.871.050.970.780.90.88
PAT to CFO Conversion(x)1.112.212.410.952.21.362.651.5-1.570.98
Working Capital Days
Receivable Days14012588869375831027060
Inventory Days4054576478727798107114
Payable Days87767376837310915911178

Shakti Hormann Ltd Stock News

Shakti Hormann Ltd FAQs

The current trading 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 31-Dec-1969 the market cap of Shakti Hormann stood at ₹60.85.
The latest P/E ratio of Shakti Hormann as of 31-Dec-1969 is 9.92.
The latest P/B ratio of Shakti Hormann as of 31-Dec-1969 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.
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.

×