WEBSITE BSE:530315 NSE: HIND.TIN WRK Inc. Year: 1958 Industry: Engineering - Industrial Equipments My Bucket: Add Stock
Last updated: 10:35
No Notes Added Yet
1. Business Overview
Hindustan Tin Works Ltd. (HTWL) is a prominent manufacturer of metal packaging containers in India. The company specializes in producing a wide range of tin cans and metal packaging solutions for various industries. Its core business involves manufacturing food cans, general line cans (for paints, chemicals, lubricants), aerosol cans, and components thereof. HTWL essentially serves as a critical supplier to fast-moving consumer goods (FMCG), food processing, beverage, paint, chemical, and pharmaceutical industries, providing packaging that ensures product integrity, shelf-life, and branding. The company generates revenue by selling these manufactured metal containers to industrial customers.
2. Key Segments / Revenue Mix
The company's revenue primarily derives from the sale of its diverse range of metal packaging products. While specific segment-wise revenue percentages are not publicly detailed for day-to-day operations, the main product categories include:
Food Cans: Used for processed foods, dairy products, edible oils, and fruit pulp.
General Line Cans: Cater to paints, lubricants, chemicals, pesticides, and pharmaceutical products.
Aerosol Cans: For personal care products (deodorants, hair sprays), insecticides, and industrial sprays.
Components: Manufacturing of various can components like bottoms, lids, and rings.
The mix is influenced by demand from the end-user industries, with food and general line packaging typically forming the bulk of sales.
3. Industry & Positioning
The Indian metal packaging industry is characterized by steady demand driven by the growing organized retail sector, increasing consumption of packaged foods, and industrial growth. It is a mature industry with a mix of large organized players and smaller regional manufacturers. Hindustan Tin Works is one of the established and larger players in the Indian metal packaging sector, known for its extensive product portfolio and presence across multiple end-user industries. It competes with other integrated metal packaging companies and, indirectly, with alternative packaging materials like plastic, glass, and flexible packaging. The company's long operational history and capacity position it as a significant supplier.
4. Competitive Advantage (Moat)
Hindustan Tin Works benefits from several competitive advantages:
Scale and Operational Efficiency: As one of the larger manufacturers, HTWL likely achieves economies of scale in raw material procurement (tinplate) and manufacturing processes, leading to cost efficiencies.
Long-standing Customer Relationships: Decades of operation have allowed the company to build deep-rooted relationships with major FMCG, food, and industrial clients, resulting in repeat business and preferred supplier status.
Technical Expertise & Product Diversification: Expertise in manufacturing a wide array of metal packaging for diverse applications, coupled with continuous investment in technology, enables it to meet varied customer specifications and stringent quality standards.
Manufacturing Footprint: Multiple manufacturing facilities strategically located can aid in efficient logistics and service delivery to customers across different regions.
5. Growth Drivers
Growth in Packaged Goods Consumption: India's rising disposable incomes, urbanization, and changing lifestyles are driving increased consumption of packaged foods, beverages, and personal care products, directly boosting demand for metal packaging.
FMCG and Food Processing Sector Expansion: Continued expansion and formalization of these sectors, along with an increase in organized retail, create a consistent demand for reliable and high-quality packaging.
Sustainability Trends: Metal packaging is 100% recyclable, aligning with global sustainability initiatives. This could lead to a shift from less sustainable alternatives (like certain plastics) to metal, offering a long-term tailwind.
Export Opportunities: Leveraging its manufacturing capabilities to tap into international markets, particularly for specialized or high-volume orders.
Product Innovation: Introduction of new designs, specialized coatings, or lighter-weight cans can open new market segments or enhance competitiveness.
6. Risks
Raw Material Price Volatility: The primary raw material, tinplate, is a commodity whose prices are subject to international market fluctuations. Significant increases can impact profitability if not fully passed on to customers.
Competition: Intense competition from other organized metal packaging manufacturers and the threat of substitution from alternative packaging materials (plastics, glass, flexible packaging) can put pressure on pricing and market share.
Economic Downturn: A slowdown in economic growth can reduce consumer spending on packaged goods and industrial demand, negatively affecting sales volumes.
Environmental Regulations: Stricter environmental norms regarding manufacturing processes, waste management, or specific chemicals used in coatings could lead to increased compliance costs or operational changes.
Technological Obsolescence: Failure to invest in new manufacturing technologies or adapt to changing customer preferences for packaging could erode competitive edge.
7. Management & Ownership
Hindustan Tin Works Ltd. is promoted by the Bhargava family, who have a long history and significant experience in the Indian metal packaging industry. The company's management team typically comprises professionals with relevant industry expertise, guiding its operations and strategic direction. The promoter group holds a substantial stake, indicating aligned interests with the company's long-term success. The management's deep understanding of the industry and established relationships are key assets.
8. Outlook
Hindustan Tin Works operates in a foundational industry supported by India's demographic and economic growth trends, particularly the increasing consumption of packaged goods. The company's established position, diversified product portfolio, and strong customer relationships provide a stable base. Growth is likely to be driven by the expanding FMCG and food processing sectors, coupled with the long-term potential from sustainability-driven shifts towards recyclable metal packaging. However, the business remains susceptible to raw material price volatility, intense competition, and broader economic fluctuations. Maintaining operational efficiencies, strategic investments in technology, and effective raw material hedging will be crucial for navigating these challenges and ensuring sustained profitability and market leadership.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹115 Cr.
Stock P/E 9.4
P/B 0.5
Current Price ₹110.7
Book Value ₹ 212.7
Face Value 10
52W High ₹179
Dividend Yield 0.72%
52W Low ₹ 87.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 116 | 98 | 88 | 107 | 110 | 89 | 101 | 119 | 117 | 88 |
| Other Income | 2 | 1 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Income | 118 | 99 | 94 | 108 | 111 | 90 | 102 | 120 | 118 | 89 |
| Total Expenditure | 106 | 88 | 88 | 102 | 101 | 83 | 94 | 112 | 110 | 80 |
| Operating Profit | 12 | 11 | 6 | 6 | 9 | 7 | 9 | 8 | 8 | 8 |
| Interest | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 9 | 7 | 2 | 2 | 6 | 4 | 5 | 4 | 2 | 3 |
| Provision for Tax | 2 | 2 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit After Tax | 6 | 5 | 3 | 2 | 4 | 3 | 3 | 3 | 2 | 2 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 |
| Profit After Adjustments | 6 | 5 | 3 | 2 | 4 | 3 | 3 | 3 | 2 | 2 |
| Adjusted Earnings Per Share | 6.2 | 5.1 | 2.9 | 1.6 | 4 | 3 | 3.3 | 2.7 | 1.7 | 2.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 318 | 298 | 267 | 315 | 336 | 298 | 326 | 409 | 465 | 419 | 406 | 425 |
| Other Income | 5 | 3 | 4 | 8 | 5 | 5 | 5 | 5 | 7 | 10 | 5 | 4 |
| Total Income | 322 | 301 | 272 | 323 | 342 | 303 | 331 | 414 | 472 | 429 | 411 | 429 |
| Total Expenditure | 292 | 274 | 245 | 292 | 311 | 277 | 294 | 377 | 433 | 391 | 380 | 396 |
| Operating Profit | 31 | 27 | 27 | 31 | 31 | 26 | 37 | 37 | 39 | 39 | 31 | 33 |
| Interest | 10 | 9 | 9 | 10 | 11 | 10 | 9 | 8 | 8 | 7 | 7 | 9 |
| Depreciation | 7 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 10 |
| Exceptional Income / Expenses | 0 | 9 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 13 | 19 | 10 | 16 | 13 | 7 | 20 | 21 | 23 | 23 | 16 | 14 |
| Provision for Tax | 5 | 5 | 3 | 6 | 5 | -0 | 5 | 6 | 6 | 6 | 4 | 4 |
| Profit After Tax | 9 | 14 | 7 | 10 | 8 | 8 | 15 | 15 | 16 | 17 | 12 | 10 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 9 | 14 | 7 | 10 | 8 | 8 | 15 | 15 | 16 | 17 | 12 | 10 |
| Adjusted Earnings Per Share | 8.2 | 13.5 | 6.8 | 9.3 | 7.6 | 7.3 | 14 | 14.6 | 15.9 | 16.4 | 11.8 | 10 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -0% | 6% | 2% |
| Operating Profit CAGR | -21% | -6% | 4% | 0% |
| PAT CAGR | -29% | -7% | 8% | 3% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -28% | 4% | 5% | 7% |
| ROE Average | 6% | 8% | 8% | 8% |
| ROCE Average | 8% | 10% | 11% | 10% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 109 | 122 | 129 | 138 | 144 | 151 | 165 | 179 | 189 | 205 | 215 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 25 | 28 | 18 | 18 | 18 | 19 | 18 | 18 | 26 | 31 | 43 |
| Other Non-Current Liabilities | 7 | 8 | 8 | 8 | 9 | 8 | 7 | 5 | 4 | 4 | 3 |
| Total Current Liabilities | 127 | 110 | 104 | 133 | 107 | 85 | 107 | 108 | 70 | 77 | 80 |
| Total Liabilities | 269 | 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 |
| Fixed Assets | 71 | 85 | 82 | 79 | 78 | 81 | 75 | 76 | 92 | 101 | 101 |
| Other Non-Current Assets | 9 | 4 | 2 | 17 | 21 | 15 | 17 | 22 | 10 | 17 | 52 |
| Total Current Assets | 188 | 179 | 175 | 201 | 179 | 167 | 204 | 212 | 186 | 199 | 187 |
| Total Assets | 269 | 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 10 | 12 | 9 | 4 | 4 | 4 | 3 | 2 | 3 | 1 | 1 |
| Cash Flow from Operating Activities | 5 | 13 | 35 | -6 | 29 | 50 | -12 | 26 | 36 | 19 | 56 |
| Cash Flow from Investing Activities | -11 | 0 | -3 | -14 | -7 | -5 | -1 | -10 | -17 | -19 | -43 |
| Cash Flow from Financing Activities | 8 | -12 | -37 | 20 | -21 | -46 | 11 | -15 | -20 | 1 | -14 |
| Net Cash Inflow / Outflow | 2 | 1 | -6 | -0 | 0 | -1 | -2 | 1 | -2 | 0 | -1 |
| Closing Cash & Cash Equivalent | 12 | 13 | 4 | 4 | 4 | 3 | 2 | 3 | 1 | 1 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 8.23 | 13.48 | 6.76 | 9.27 | 7.59 | 7.32 | 14.03 | 14.6 | 15.86 | 16.39 | 11.8 |
| CEPS(Rs) | 15.24 | 21.04 | 14.42 | 16.9 | 14.93 | 15.56 | 22.11 | 22.16 | 23.74 | 24.4 | 19.81 |
| DPS(Rs) | 1 | 1 | 1 | 1 | 1 | 0.6 | 1.2 | 1.2 | 1.2 | 1.2 | 0.8 |
| Book NAV/Share(Rs) | 105.04 | 117.32 | 124.17 | 132.51 | 138.93 | 144.95 | 158.75 | 171.86 | 181.94 | 197.03 | 207.02 |
| Core EBITDA Margin(%) | 7.63 | 7.55 | 7.83 | 6.99 | 7.64 | 6.85 | 9.84 | 7.81 | 6.76 | 6.87 | 6.46 |
| EBIT Margin(%) | 6.9 | 8.81 | 6.64 | 7.9 | 6.99 | 5.69 | 8.77 | 7.08 | 6.62 | 7.27 | 5.64 |
| Pre Tax Margin(%) | 3.85 | 5.86 | 3.55 | 4.86 | 3.77 | 2.47 | 6.02 | 5.12 | 4.92 | 5.49 | 3.98 |
| PAT Margin (%) | 2.5 | 4.36 | 2.42 | 3.01 | 2.35 | 2.56 | 4.48 | 3.71 | 3.55 | 4.06 | 3.02 |
| Cash Profit Margin (%) | 4.62 | 6.8 | 5.16 | 5.49 | 4.62 | 5.44 | 7.05 | 5.63 | 5.31 | 6.05 | 5.07 |
| ROA(%) | 3.34 | 5.22 | 2.67 | 3.47 | 2.74 | 2.81 | 5.21 | 5.01 | 5.52 | 5.64 | 3.74 |
| ROE(%) | 8.03 | 12.13 | 5.6 | 7.22 | 5.59 | 5.16 | 9.24 | 8.83 | 8.97 | 8.65 | 5.84 |
| ROCE(%) | 11.77 | 12.88 | 8.84 | 11.03 | 9.49 | 7.3 | 12.12 | 11.23 | 11.72 | 11.1 | 7.92 |
| Receivable days | 102.88 | 115.36 | 120.97 | 110.86 | 110.68 | 126.21 | 120.83 | 97.56 | 85.32 | 92.26 | 94.46 |
| Inventory Days | 50.29 | 52.98 | 58.04 | 64.13 | 60.59 | 54.56 | 57.39 | 63.02 | 53.56 | 59.72 | 62.79 |
| Payable days | 17.69 | 13.74 | 40.03 | 49.15 | 33.63 | 39.36 | 46.26 | 35.1 | 23 | 17.95 | 29.91 |
| PER(x) | 7.66 | 3.83 | 10.34 | 8.69 | 7.18 | 4.11 | 4.67 | 5.55 | 5.74 | 9.83 | 12.37 |
| Price/Book(x) | 0.6 | 0.44 | 0.56 | 0.61 | 0.39 | 0.21 | 0.41 | 0.47 | 0.5 | 0.82 | 0.71 |
| Dividend Yield(%) | 1.59 | 1.93 | 1.43 | 1.24 | 1.83 | 2 | 1.83 | 1.48 | 1.32 | 0.75 | 0.55 |
| EV/Net Sales(x) | 0.5 | 0.49 | 0.54 | 0.6 | 0.45 | 0.31 | 0.47 | 0.4 | 0.35 | 0.59 | 0.56 |
| EV/Core EBITDA(x) | 5.1 | 5.37 | 5.34 | 6.18 | 4.89 | 3.67 | 4.14 | 4.41 | 4.2 | 6.37 | 7.28 |
| Net Sales Growth(%) | 1.29 | -6.21 | -10.27 | 17.64 | 6.94 | -11.5 | 9.48 | 25.5 | 13.6 | -9.74 | -3.12 |
| EBIT Growth(%) | -0.7 | 19.84 | -31.93 | 31.07 | -7.01 | -27.93 | 68.66 | 1.33 | 6.13 | -0.8 | -24.81 |
| PAT Growth(%) | 1.8 | 63.82 | -49.87 | 37.17 | -18.12 | -3.57 | 91.66 | 4.08 | 8.63 | 3.3 | -27.96 |
| EPS Growth(%) | 1.8 | 63.82 | -49.87 | 37.17 | -18.12 | -3.57 | 91.65 | 4.09 | 8.63 | 3.3 | -27.96 |
| Debt/Equity(x) | 0.95 | 0.86 | 0.62 | 0.81 | 0.71 | 0.45 | 0.54 | 0.47 | 0.39 | 0.4 | 0.36 |
| Current Ratio(x) | 1.48 | 1.63 | 1.69 | 1.51 | 1.67 | 1.96 | 1.91 | 1.97 | 2.67 | 2.58 | 2.35 |
| Quick Ratio(x) | 1.07 | 1.25 | 1.19 | 1.05 | 1.2 | 1.51 | 1.31 | 1.25 | 1.82 | 1.57 | 1.58 |
| Interest Cover(x) | 2.26 | 2.99 | 2.15 | 2.6 | 2.17 | 1.77 | 3.19 | 3.61 | 3.9 | 4.09 | 3.4 |
| Total Debt/Mcap(x) | 1.59 | 1.95 | 1.11 | 1.33 | 1.8 | 2.15 | 1.3 | 0.99 | 0.77 | 0.49 | 0.5 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.05 | 41.05 | 41.05 | 41.05 | 41.05 | 41.11 | 41.03 | 41.03 | 41.1 | 41.11 |
| FII | 0.18 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 |
| DII | 9.35 | 8.91 | 8.91 | 8.14 | 8.14 | 7.48 | 7.48 | 7.48 | 7.48 | 7.48 |
| Public | 49.43 | 50.04 | 50.04 | 50.76 | 50.76 | 51.37 | 51.49 | 51.49 | 51.42 | 51.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.1 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Public | 0.51 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.53 | 0.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.