SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

HG Industries Ltd. - (Amalgamated) (HIMGRANITE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513723 NSE: HIMGRANITE Business Support | Small Cap | HG Inds.-Amalgamated Share Price

₹175.05 0.00 (0.00%)

As on 21-Nov'23 18:00

HG Industries Ltd. - (Amalgamated) (HIMGRANITE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513723 NSE: HIMGRANITE Business Support | Small Cap | HG Inds.-Amalgamated Share Price

₹175.05 0.00 (0.00%)

As on 21-Nov'23 18:00

Key Metrics
Valuation Multiples
Market Cap
₹129 Cr.
Current Price
₹175.1
52-Week Low / High
₹255 / 278
TTM EPS
₹-23.3
TTM Sales
₹12.4 Cr.
Book Value per Share
₹-20.6
P/E Ratio
0.00
Industry PE
23
Price to Book (P/B)
-13.51
Lower than its 5-year historical median
Price to Sales (P/S)
10.39
Lower than its 5-year historical median
EV/EBITDA
-39.55
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-57.10%
Return on Capital Employed (ROCE)
-1.56%
Return on Assets (ROA)
-1.14%
Operating Profit Margin
0%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Steady versus 3-year growth rate
-100%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-2600%
Asset Quality
Promoter Holding
74.91%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-12 Cr.
Equity
₹2.3 Cr.
Face Value
₹5
All Time Low / High
₹1.80 / 278.05

HG Industries . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray : Login to view analysis.

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.
HG Industries Ltd. - (Amalgamated) has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -1.1%-0.4%-0.4%-15.5%-6.3%0%-106.1%-0.5%3.4%-1.6%-
Value Creation
Index
-1.1-1.0-1.0-2.1-1.5-1.0-8.6-1.0-0.8-1.1-

Growth Parameters

Sales 000000.60.60.60.4012
Sales YoY Gr.-100%-50%0%-100%NA5.5%1.7%-39%-100%-
Adj EPS 0.2-0.10.3-2.1-0.70-8.5-0.1-1.2-1.6-23.3
YoY Gr.--152.2%NA-831%NANA-21225%NANANA-
BVPS (₹) 16.315.215.21312.212.23.73.73.72-20.6
Adj Net
Profit
0.1-0.10.1-1-0.30-3.9-0-0.6-0.8-11
Cash Flow from Ops. -0.9-0.70.91.5-2.9-0.20.10-0.6-13.3-
Debt/CF from Ops. 000000000-8.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -100%NA-100%-100%
Adj EPS -224.2%NANANA
BVPS-20.9%-30.5%-19.1%-46.3%
Share Price 35.3% 38.3% 12% -37%

Key Financial Parameters

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
1.4-0.81.7-15.1-5.30.3-106.1-1.8-32.3-57.1250.1
Op. Profit
Mgn %
-3415.1-2647.1-6393.1-19089.50-12.1-657.68.1-244.70-58.3
Net Profit
Mgn %
918-3731728.4-12325.603.2-673.8-5.1-155.30-87
Debt to
Equity
000000000119.8-
Working Cap
Days
1,59,1061,16,9232,60,1861,56,41302,6381,326109323087
Cash Conv.
Cycle
26,97618,58346,85923,1400-0-1-4-560-3

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales0.010.020.010.0100.550.580.590.360
Operating Expenses + 0.700.630.591.580.980.644.400.541.231.04
Manufacturing Costs0.040.030.030.040.020.020.010.010.050
Material Costs0.040.020.020000000
Employee Cost 0.240.220.230.310.350.420.460.430.730.82
Other Costs 0.380.370.321.230.610.213.940.100.450.22
Operating Profit -0.69-0.61-0.59-1.57-0.98-0.09-3.820.05-0.87-1.04
Operating Profit Margin (%) -4,655.2%-3,063.5%-7,461.1%-19,645.2%--16.6%-657.0%8.0%-244.0%-
Other Income + 0.780.910.860.700.740.220.030.051.040.16
Exceptional Items 0-0.15-0.160000000
Interest 0000000000
Depreciation 0.200.190.150.150.130.130.120.110.110
Profit Before Tax -0.11-0.04-0.03-1.01-0.370-3.92-0.010.06-0.88
Tax -0.120.200000000.03-0.13
Profit After Tax 0.01-0.23-0.03-1.01-0.370-3.92-0.010.03-0.75
PAT Margin (%) 49.9%-1,173.7%-426.0%-12,694.4%-0.1%-673.0%-1.5%7.4%-
Adjusted EPS (₹)0.0-0.4-0.1-2.2-0.80.0-8.5-0.00.1-1.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of HG Inds.-Amalgamated - 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund + 9.829.157.056.025.655.651.731.731.710.92
Share Capital 3.013.012.322.322.322.322.322.322.322.32
Reserves 6.816.144.733.713.343.33-0.58-0.59-0.61-1.40
Debt +000000000103.60
Long Term Debt000000000103.60
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0.150.080.0800000.010.270.02
Others Liabilities 0.310.110.090.090.110.140.160.160.2925
Total Liabilities 10.279.347.216.125.775.791.891.902.27129.54

Fixed Assets

Net Fixed Assets +2.942.231.981.791.531.411.291.180.781.23
Gross Block8.397.916.195.894.224.224.224.221.041.60
Accumulated Depreciation5.465.674.214.102.682.812.933.040.260.37
CWIP 000000000.69101.17
Investments 00000.12000.140.350
Inventories0.050.030.010000000
Trade Receivables0.990.9810000000
Cash Equivalents 0.750.890.242.470.210.310.450.380.020.31
Others Assets 5.555.223.971.863.904.070.160.200.4426.83
Total Assets 10.279.347.216.125.775.791.891.902.27129.54

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity + -0.86-0.670.911.52-2.88-0.240.110.01-0.62-13.27
PBT -0.11-0.040.13-1.01-0.37-0.01-3.92-0.010.06-0.88
Adjustment -0.38-0.64-0.58-0.52-0.53-0.070.100.06-0.81-0.06
Changes in Working Capital -0.360.41.363.06-1.98-0.173.93-0.050.14-12.33
Tax Paid 0-0.4000000000
Cash Flow From Investing Activity + 0.830.910.830.710.620.34-0.32-0.090.62-96.30
Capex 0.0600.01000000.44-96.66
Net Investments 0000-0.120.13-0.35-0.160.160.35
Others 0.770.910.810.700.740.220.030.070.020
Cash Flow From Financing Activity + 00-2.2200000-0109.86
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00000000-00
Dividend Paid 0000000000
Others 00-2.22000000109.86
Net Cash Flow -0.030.23-0.492.23-2.260.10-0.21-0.0800.30

Financial Ratio

PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)0.07-2.47-0.41-15.5-6.320.01-106.13-0.511.54-57.1
ROCE (%)-1.14-0.4-0.41-15.5-6.320.01-106.13-0.513.4-1.56
Asset Turnover Ratio000000.10.150.310.170
PAT to CFO Conversion(x)-86N/AN/AN/AN/AN/AN/AN/A-20.67N/A
Working Capital Days
Receivable Days0000000000
Inventory Days1,789.90734.60934.100000000
Payable Days1,189.302,035.801,4580000000

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

HG Industries Ltd. - (Amalgamated) FAQs

The current trading price of HG Inds.-Amalgamated on 21-Nov-2023 18:00 is ₹175.1.

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 20-Nov-2023 the market cap of HG Inds.-Amalgamated stood at ₹128.8 Cr

The latest P/E ratio of HG Inds.-Amalgamated as of 20-Nov-2023 is 0.00.

The latest P/B ratio of HG Inds.-Amalgamated as of 20-Nov-2023 is -13.51.

The 52-week high of HG Inds.-Amalgamated is ₹278.1 and the 52-week low is ₹255.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of HG Inds.-Amalgamated is ₹12.40 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that HG Industries Ltd. - (Amalgamated) is a below average quality company.

The key valuation ratios of HG Industries Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Overvalued zone.

No data found

About HG Industries Ltd. - (Amalgamated)

Himalaya Granites, incorporated in 1987, is a Green group company. This group has business activities in the manufacture of plywood, seasoned wood, decorative and industrial laminates. The company's registered office is located at New No 29/12, 3-B, Riyaz Garden, Kodambakam H. Road, Nungambakkam, Chennai-600034.

Business Profile:

The company produces cut and polished granite monuments, memorials and tombstones. It offers a range of black, black galaxy, Dakota, Himalayan blue, Indian juparana, red multi color, viscount white, paradiso, steel grey, Kerala green, Kashmir white, silk blue, golden green, NH-red and ruby red granite stones mostly to the export markets. The processing unit is located at Tindivanam in Tamil Nadu with an installed capacity of 26,500 sq. m. granite monuments. Rough granite stones are also exported from its own quarries. Major export destinations include Italy, Germany, Belgium, Holland, Taiwan and China.

Group companies:

  • Greenply Industries
  • GIL Intercontinental, Singapore. 
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:

×