HIPOLIN LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 117 INR | +1.74% |
|
-5.19% | +19.41% |
| 05-08 | Hipolin Limited Announces Resignation of Ajaybhai Ramniklal Gandhi as Independent Director | CI |
| 05-08 | Hipolin Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 107.7 | 73.59 | 67.48 | 118.1 | 157.3 | 180.5 |
| Enterprise Value (EV) 1 | 107.5 | 74.76 | 48.5 | 124.2 | 159.3 | 184.5 |
| P/E ratio | -11.3 x | -10.2 x | 28.4 x | -22.8 x | -14.1 x | 2.37 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.64 x | 0.44 x | 0.49 x | 1.06 x | 1.29 x | 1.16 x |
| EV / Revenue | 0.64 x | 0.45 x | 0.35 x | 1.12 x | 1.3 x | 1.19 x |
| EV / EBITDA | -13.8 x | -13.5 x | -57.3 x | -22.7 x | -12.9 x | -15.4 x |
| EV / FCF | -48.5 x | -73.2 x | 15.6 x | -17.9 x | 12.5 x | -5.41 x |
| FCF Yield | -2.06% | -1.37% | 6.42% | -5.59% | 7.98% | -18.5% |
| Price to Book | 1.62 x | 1.24 x | 1.09 x | 2.09 x | 3.36 x | 1.47 x |
| Nbr of stocks (in thousands) | 3,131 | 3,131 | 3,131 | 3,131 | 3,131 | 3,131 |
| Reference price 2 | 34.40 | 23.50 | 21.55 | 37.70 | 50.25 | 57.64 |
| Announcement Date | 07/10/18 | 05/09/19 | 17/10/20 | 08/09/21 | 06/09/22 | 26/06/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 168.9 | 166 | 138.8 | 111.2 | 122.2 | 155.6 |
| EBITDA 1 | -7.774 | -5.52 | -0.8459 | -5.473 | -12.34 | -11.95 |
| EBIT 1 | -10.31 | -8.375 | -3.506 | -7.542 | -12.95 | -12.7 |
| Operating Margin | -6.1% | -5.05% | -2.53% | -6.78% | -10.6% | -8.16% |
| Earnings before Tax (EBT) 1 | -9.509 | -7.236 | 3.558 | -5.178 | -11.13 | 76.27 |
| Net income 1 | -9.509 | -7.236 | 2.389 | -5.178 | -11.14 | 76.27 |
| Net margin | -5.63% | -4.36% | 1.72% | -4.66% | -9.12% | 49.03% |
| EPS 2 | -3.040 | -2.311 | 0.7600 | -1.654 | -3.560 | 24.36 |
| Free Cash Flow 1 | -2.218 | -1.022 | 3.111 | -6.946 | 12.71 | -34.12 |
| FCF margin | -1.31% | -0.62% | 2.24% | -6.25% | 10.4% | -21.94% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 130.24% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 07/10/18 | 05/09/19 | 17/10/20 | 08/09/21 | 06/09/22 | 26/06/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1.17 | - | 6.13 | 1.93 | 4.03 |
| Net Cash position 1 | 0.24 | - | 19 | - | - | - |
| Leverage (Debt/EBITDA) | - | -0.2125 x | - | -1.12 x | -0.1565 x | -0.3376 x |
| Free Cash Flow 1 | -2.22 | -1.02 | 3.11 | -6.95 | 12.7 | -34.1 |
| ROE (net income / shareholders' equity) | -13.3% | -11.5% | 3.95% | -8.75% | -21.5% | 89.8% |
| ROA (Net income/ Total Assets) | -6.96% | -6.26% | -2.89% | -5.88% | -8.43% | -6.24% |
| Assets 1 | 136.6 | 115.7 | -82.53 | 88.05 | 132.2 | -1,222 |
| Book Value Per Share 2 | 21.30 | 19.00 | 19.70 | 18.10 | 15.00 | 39.30 |
| Cash Flow per Share 2 | 0.3300 | 0.6100 | 1.310 | 0.3200 | 0.6100 | 0.3200 |
| Capex 1 | 2.1 | 0.29 | 0.04 | 0.19 | 2.82 | 3.87 |
| Capex / Sales | 1.24% | 0.18% | 0.03% | 0.17% | 2.31% | 2.49% |
| Announcement Date | 07/10/18 | 05/09/19 | 17/10/20 | 08/09/21 | 06/09/22 | 26/06/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +19.41% | 4.39M | |
| -4.17% | 1.55B |
- Stock Market
- Equities
- HIPOLIN6 Stock
- Financials Hipolin Limited
