SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Shakti Hormann Ltd (526510)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526510 NSE: Steel & Iron Products | Small Cap | Shakti Hormann Share Price

BSE Share Price
Not Listed

Shakti Hormann Ltd (526510)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 526510 NSE: Steel & Iron Products | Small Cap | Shakti Hormann Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹61 Cr.
Current Price
₹0
52-Week Low / High
₹211 / 240
TTM EPS
₹23.8
TTM Sales
₹0 Cr.
Book Value per Share
₹203.1
P/E Ratio
9.92
Industry PE
24.1
Price to Book (P/B)
1.16
Price to Sales (P/S)
0.00
EV/EBITDA
13.81
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
4.74%
Return on Capital Employed (ROCE)
7.28%
Return on Assets (ROA)
2.86%
Operating Profit Margin
10.8%
Net Profit Margin
3.88%
Gross Profit Margin
9.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
1.63%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-22.17%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-59.12%
Asset Quality
Promoter Holding
73.06%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹50 Cr.
Equity
₹2.6 Cr.
Face Value
₹10
All Time Low / High
₹1.35 / 378.50

Shakti Hormann stock performance

Key Ratios
mw4me loader

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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 13.9%8.6%8.2%14.6%11.3%8.3%7.5%10.5%16.2%7.3%-

Growth Parameters

Sales 1341371401811841582142462812860
Sales YoY Gr.-2.1%2.2%29.7%1.2%-14.1%36%14.7%14.4%1.6%-
Adj EPS 31.920.22343.836.825.825.951.991.537.723.8
YoY Gr.--36.7%13.9%90.9%-16.1%-30%0.4%100.9%76.2%-58.8%-
BVPS (₹) 281.9304.3323.5364.6414.5439.3642.6695779.5816.2203.1
Adj Net
Profit
8.25.25.911.310.87.67.615.226.811.16
Cash Flow from Ops. 19.55.513.616.129.210.9-13.215.350.610.8-
Debt/CF from Ops. 2.57.83.42.40.40.3-0.80.90.410.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 8.8%9.3%10.1%1.6%
Adj EPS 1.9%0.5%13.4%-58.8%
BVPS12.5%14.5%8.3%4.7%
Share Price - - - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.86.97.312.71064.87.712.44.74.7
Op. Profit
Mgn %
13.89.69.210.910.4108.21113.910.819.3
Net Profit
Mgn %
6.13.84.26.25.94.83.56.29.63.9INF
Debt to
Equity
0.70.50.60.40.100.10.10.10.50.5
Working Cap
Days
16517118916118322318819015816266
Cash Conv.
Cycle
919811493878995112907049

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales134136.80139.84181.37183.52157.61214.30245.75281.01285.59
Operating Expenses + 115.68123.70126.92161.58164.35142.48196.85218.73241.85255.11
Manufacturing Costs2.322.532.542.2913.079.206.225.9712.449.74
Material Costs75.2379.7082.57112.17109.5598.19148.14165.14173.50183.14
Employee Cost 16.5919.6818.9821.3422.2219.6221.2622.6126.2532.41
Other Costs 21.5421.7822.8425.7819.5015.4721.2225.0129.6629.82
Operating Profit 18.3213.1012.9219.7919.1715.1317.4627.0139.1630.48
Operating Profit Margin (%) 13.7%9.6%9.2%10.9%10.4%9.6%8.1%11.0%13.9%10.7%
Other Income + 1.583.284.106.092.542.682.612.566.072.56
Exceptional Items 0000000000
Interest 2.562.612.472.111.501.020.840.540.757.11
Depreciation 4.495.996.696.726.666.727.667.727.4911.27
Profit Before Tax 12.857.787.8617.0413.5410.0811.5721.3136.9914.66
Tax 4.742.031.685.222.532.803.155.699.913.59
Profit After Tax 8.115.756.1811.8211.017.278.4215.6327.0811.07
PAT Margin (%) 6.1%4.2%4.4%6.5%6.0%4.6%3.9%6.4%9.6%3.9%
Adjusted EPS (₹)31.522.324.046.037.624.828.753.391.536.9
Dividend Payout Ratio (%)12.70%17.90%16.70%8.70%10.70%0%0%1.90%0%0%

Valuation of Shakti Hormann - 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 72.7478.4983.4394.01121.79129.06189.22204.59229.11239.86
Share Capital 2.762.762.762.763.123.123.643.643.643.64
Reserves 69.9875.7380.6791.25118.67125.94185.58200.95225.47236.22
Debt +47.0942.4138.3130.274.593.0610.7213.3620.32108.94
Long Term Debt44.6840.0335.9728.092.960.870000
Short Term Debt2.412.382.342.181.632.1910.7213.3620.32108.94
Minority Interest0000000000
Trade Payables17.9615.3022.2622.7242.6142.8446.9823.9130.0441.54
Others Liabilities 2220.7025.5230.0133.7424.5128.0441.6154.4650.25
Total Liabilities 159.79156.90169.52177.02202.74199.48274.97283.46333.93440.59

Fixed Assets

Net Fixed Assets +67.9468.0263.5760.2156.0774.60120116.22131.64284.79
Gross Block94.5795.1995.7499.04100.96125.59178.01179.64202.50355.75
Accumulated Depreciation26.6327.1732.1738.8444.9050.9958.0163.4270.8670.96
CWIP 0.180.150.120.0110.330.260.770.7163.013.18
Investments 0000000000
Inventories24.2526.5934.1337.5340.1044.2680.8772.4859.2867
Trade Receivables32.6335.7336.0638.8844.6043.1139.5040.6831.1434.57
Cash Equivalents 26.0318.8629.5033.0236.4832.1225.7439.6222.3716.13
Others Assets 8.767.556.147.3715.165.118.0913.7526.4934.92
Total Assets 159.79156.90169.52177.02202.74199.48274.97283.46333.93440.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 19.515.4713.6216.0829.1910.93-13.2315.3050.6010.82
PBT 12.857.787.8617.0413.5410.0811.5721.3136.9914.66
Adjustment 7.364.457.697.457.226.717.7611.156.0117.28
Changes in Working Capital 1.95-6.490.06-2.512.16-2.89-29.52-12.6915.48-12.06
Tax Paid -2.64-3.15-1.99-5.91-3.73-2.97-3.04-4.47-7.88-9.06
Cash Flow From Investing Activity + -26.48-5.13-7.80-5.56-16.480.86-47.98-17.31-54.10-92.96
Capex -19.74-10.131.36-3.12-17.55-7.19-53.40-4.31-73.81-100.54
Net Investments 000-3.84-1.525.823.86-14.2817.016.21
Others -6.745-9.171.412.582.221.571.282.701.37
Cash Flow From Financing Activity + 9.94-5.53-5.53-10.78-10.85-10.3258.682.183.2682.11
Net Proceeds from Shares 000018051.82000
Net Proceeds from Borrowing 000-7.45-7.3200000
Interest Paid -2.10-2.48-1.23-2.02-1.66-0.57-0.80-0.46-0.43-6.24
Dividend Paid -0.89-1.26-1.25-1.24-1.24-0.0400-3.27-0.27
Others 12.93-1.79-3.06-0.08-18.63-9.727.662.646.9688.62
Net Cash Flow 2.97-5.190.28-0.251.861.47-2.530.17-0.24-0.03

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)11.737.627.6513.3610.235.815.37.9712.534.74
ROCE (%)13.858.578.2214.611.298.337.4810.4616.157.28
Asset Turnover Ratio0.970.910.871.050.970.780.90.880.910.74
PAT to CFO Conversion(x)2.410.952.21.362.651.5-1.570.981.870.98
Working Capital Days
Receivable Days87.8086.2092.6075.4083101.6070.4059.5046.6042
Inventory Days5764.1078.3072.1077.2097.70106.60113.9085.6080.70
Payable Days7376.208373.20108.80158.80110.7078.3056.7071.30

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

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 Cr

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.) .

Data is not available for this company.

No data found

No data found

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

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: