Financials Hindware Home Innovation Limited

Equities

HINDWAREAP

INE05AN01011

Construction Supplies & Fixtures

End-of-day quote NSE India S.E. 23:00:00 27/05/2024 BST 5-day change 1st Jan Change
427.1 INR +2.35% Intraday chart for Hindware Home Innovation Limited +8.77% -16.07%

Valuation

Fiscal Period: March 2024 2025 2026
Capitalization 1 30,878 - -
Enterprise Value (EV) 1 27,234 30,878 30,878
P/E ratio 106 x 25.3 x 16.3 x
Yield 0.12% 0.19% 0.27%
Capitalization / Revenue 0.97 x 0.98 x 0.88 x
EV / Revenue 0.97 x 0.98 x 0.88 x
EV / EBITDA 11.5 x 8.7 x 7.26 x
EV / FCF 16.4 x 26.2 x 29 x
FCF Yield 6.11% 3.82% 3.45%
Price to Book 4.88 x 4.13 x 3.37 x
Nbr of stocks (in thousands) 72,296 - -
Reference price 2 427.1 427.1 427.1
Announcement Date 28/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2023 2024 2025 2026
Net sales 1 - 28,000 31,363 35,272
EBITDA 1 - 2,377 3,550 4,252
EBIT 1 - 1,147 2,268 2,876
Operating Margin - 4.1% 7.23% 8.15%
Earnings before Tax (EBT) 1 1,030 567.4 1,764 2,496
Net income 1 571 257.7 1,247 1,782
Net margin - 0.92% 3.98% 5.05%
EPS 2 - 3.560 16.90 26.20
Free Cash Flow 1 - 1,887 1,180 1,064
FCF margin - 6.69% 3.76% 3.02%
FCF Conversion (EBITDA) - 69.27% 33.24% 25.02%
FCF Conversion (Net income) - 298.81% 94.63% 59.71%
Dividend per Share 2 - 0.5000 0.8000 1.150
Announcement Date 24/05/23 28/05/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2024 Q2 2024 Q4
Net sales 1 7,050 7,553
EBITDA - 685
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income - -
Net margin - -
EPS - -
Dividend per Share - -
Announcement Date - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2023 2024 2025 2026
Net Debt - - - -
Net Cash position - - - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow 1 - 1,887 1,180 1,064
ROE (net income / shareholders' equity) - 9.9% 18.2% 21.7%
ROA (Net income/ Total Assets) - - - -
Assets 1 - - - -
Book Value Per Share 2 - 87.50 104.0 127.0
Cash Flow per Share - - - -
Capex 1 - 1,382 1,463 1,450
Capex / Sales - 4.9% 4.66% 4.11%
Announcement Date 24/05/23 28/05/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
427.1 INR
Average target price
546 INR
Spread / Average Target
+27.84%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. HINDWAREAP Stock
  4. Financials Hindware Home Innovation Limited