Market Cap ₹847 Cr.
Stock P/E 88.6
P/B -122.7
Current Price ₹40.6
Book Value ₹ -0.3
Face Value 5
52W High ₹48.7
Dividend Yield 0%
52W Low ₹ 12.9
Hindustan Motors Ltd is engaged within the manufacture and sale of vehicles, spare components of motors, metallic merchandise and additives. The Company is also engaged in trading of spare components of automobiles. The Company operates thru Automobiles segment. The Company's production plants consist of Uttarpara Division, that's placed at Hooghly District, West Bengal and Pithampur plant, which is located at Dhar District, Madhya Pradesh. It manufactures Ambassador (about 1500 and 2000 cubic centimeter (cc) diesel, 1800 cc petrol, compressed natural gas (CNG) and liquid petroleum gasoline (LPG) versions) in the passenger car section and light commercial car one-ton payload mini-truck Winner (2000 cc diesel and CNG) at its Uttarpara and Pithampur plants. At the Pithampur plant, it produces 1800 cc CNG and different editions of Winner. The automobile division at Uttarpara manufactures Ambassador and light commercial automobile Winner. Hindustan Motors Ltd, USA is its subsidiary.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Other Income | 1 | 1 | 11 | 2 | 1 | 0 | 1 | 0 | 0 | 11 |
Total Income | 1 | 1 | 11 | 2 | 1 | 0 | 1 | 0 | 0 | 13 |
Total Expenditure | 3 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
Operating Profit | -2 | -0 | 10 | 0 | 0 | -1 | 0 | -1 | -1 | 11 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 13 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 11 | -1 | 10 | 1 | -0 | -1 | 0 | -1 | -1 | 11 |
Provision for Tax | 1 | 0 | 1 | 0 | -0 | -0 | 0 | -0 | 0 | 0 |
Profit After Tax | 10 | -1 | 9 | 1 | -0 | -1 | 0 | -1 | -1 | 11 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 10 | -1 | 9 | 1 | -0 | -1 | 0 | -1 | -1 | 11 |
Adjusted Earnings Per Share | 0.5 | -0 | 0.4 | 0 | -0 | -0.1 | 0 | -0 | -0 | 0.5 |
#(Fig in Cr.) | Sep 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 723 | 183 | 15 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 1 |
Other Income | 12 | 10 | 10 | 2 | 11 | 9 | 36 | 6 | 11 | 15 | 4 | 12 |
Total Income | 735 | 193 | 25 | 2 | 12 | 9 | 36 | 6 | 12 | 15 | 4 | 14 |
Total Expenditure | 842 | 231 | 57 | 22 | 18 | 16 | 7 | 6 | 5 | 7 | 5 | 4 |
Operating Profit | -107 | -39 | -32 | -20 | -5 | -6 | 29 | 0 | 7 | 8 | -1 | 9 |
Interest | 31 | 56 | 8 | 10 | 10 | 9 | 2 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 22 | 8 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | 80 | 103 | 0 | 0 | 1 | 79 | 0 | 0 | 0 | 13 | 1 | 0 |
Profit Before Tax | -80 | -1 | -42 | -32 | -16 | 62 | 27 | -1 | 6 | 20 | -1 | 9 |
Provision for Tax | -9 | 2 | 0 | 0 | 0 | 6 | -0 | -0 | 2 | 2 | -1 | 0 |
Profit After Tax | -71 | -3 | -42 | -32 | -16 | 57 | 27 | -1 | 4 | 19 | 0 | 9 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -71 | -3 | -42 | -32 | -16 | 57 | 27 | -1 | 4 | 19 | 0 | 9 |
Adjusted Earnings Per Share | -3.9 | -0.2 | -2 | -1.5 | -0.8 | 2.7 | 1.3 | -0 | 0.2 | 0.9 | 0 | 0.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | -100% |
Operating Profit CAGR | -113% | 0% | 0% | 0% |
PAT CAGR | -100% | 0% | -100% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 195% | 71% | 42% | 17% |
ROE Average | 0% | 0% | 0% | 0% |
ROCE Average | -52% | -17% | -10% | 9% |
#(Fig in Cr.) | Sep 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | -32 | -35 | -61 | -93 | -113 | -57 | -30 | -31 | -28 | -9 | -9 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 14 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 21 | 18 | 9 | 3 | 5 | 3 | 3 | 4 | 5 | 3 | 3 |
Total Current Liabilities | 277 | 206 | 110 | 136 | 147 | 106 | 63 | 54 | 55 | 38 | 33 |
Total Liabilities | 267 | 189 | 71 | 53 | 39 | 52 | 35 | 27 | 32 | 32 | 27 |
Fixed Assets | 118 | 39 | 29 | 27 | 26 | 24 | 21 | 20 | 18 | 17 | 16 |
Other Non-Current Assets | 27 | 27 | 6 | 4 | 4 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Current Assets | 122 | 123 | 37 | 21 | 9 | 28 | 13 | 5 | 12 | 14 | 10 |
Total Assets | 267 | 189 | 71 | 53 | 39 | 52 | 35 | 27 | 32 | 32 | 27 |
#(Fig in Cr.) | Sep 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 20 | 7 | 1 | 0 | 0 | 0 | 17 | 3 | 1 | 3 | 1 |
Cash Flow from Operating Activities | -109 | -24 | 33 | 9 | 11 | -33 | -14 | -1 | -5 | -18 | 1 |
Cash Flow from Investing Activities | 150 | 81 | 1 | 0 | 1 | 79 | 2 | 0 | 6 | 16 | -1 |
Cash Flow from Financing Activities | -53 | -60 | -35 | -9 | -12 | -29 | -2 | -0 | -0 | -0 | -0 |
Net Cash Inflow / Outflow | -13 | -3 | -1 | -0 | 0 | 17 | -14 | -1 | 1 | -2 | 1 |
Closing Cash & Cash Equivalent | 7 | 1 | 0 | 0 | 0 | 17 | 3 | 1 | 3 | 1 | 1 |
# | Sep 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -3.85 | -0.17 | -2.01 | -1.54 | -0.77 | 2.71 | 1.28 | -0.04 | 0.18 | 0.89 | 0 |
CEPS(Rs) | -2.66 | 0.29 | -1.91 | -1.45 | -0.69 | 2.78 | 1.34 | 0 | 0.22 | 0.92 | 0.03 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | -2.12 | -2.29 | -3.3 | -4.83 | -5.75 | -3.07 | -1.8 | -1.85 | -1.67 | -0.78 | -0.78 |
Core EBITDA Margin(%) | -13.5 | -21.34 | -243.71 | -2452.04 | -1452.17 | 0 | -1124.79 | -2753.19 | -329.98 | 0 | 0 |
EBIT Margin(%) | -5.56 | 24.56 | -197.66 | -2482.73 | -507.25 | 0 | 5235.19 | -377.97 | 539.8 | 0 | 0 |
Pre Tax Margin(%) | -9.06 | -0.31 | -243.05 | -3668.12 | -1419.42 | 0 | 4928.96 | -402.43 | 532 | 0 | 0 |
PAT Margin (%) | -8.07 | -1.35 | -243.05 | -3668.12 | -1419.42 | 0 | 4949.73 | -392.48 | 321.39 | 0 | 0 |
Cash Profit Margin (%) | -5.58 | 2.37 | -230.85 | -3451.58 | -1281.44 | 0 | 5171.26 | 28.12 | 391.44 | 0 | 0 |
ROA(%) | -22.99 | -1.35 | -32.13 | -51.68 | -35.01 | 123.65 | 60.91 | -2.66 | 12.91 | 58.95 | 0.15 |
ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ROCE(%) | -45.36 | 191.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.89 |
Receivable days | 8.34 | 31.24 | 206.6 | 529.41 | 356.71 | 0 | 37.06 | 104.62 | 0 | 0 | 0 |
Inventory Days | 29.6 | 77.62 | 272.25 | 3663.73 | 1658.66 | 0 | 576.31 | 501.22 | 0 | 0 | 0 |
Payable days | 36.93 | 110.7 | 723.81 | 2803.49 | 3103.54 | 3628.31 | 7327 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 2.6 | 5.73 | 0 | 35.59 | 13.51 | 5890.91 |
Price/Book(x) | -3.5 | -3.16 | -1.91 | -1.06 | -1.56 | -2.3 | -4.08 | -1.64 | -3.83 | -15.44 | -16.67 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 0.32 | 0.95 | 11.37 | 179.08 | 196.81 | 0 | 311.97 | 380.37 | 123.51 | 0 | 0 |
EV/Core EBITDA(x) | -2.13 | -4.51 | -5.37 | -7.35 | -43.84 | -22.98 | 5.72 | 892.33 | 20.25 | 33.38 | -205.43 |
Net Sales Growth(%) | 46.26 | -74.72 | -91.74 | -94.62 | 38.92 | -100 | 0 | -61.05 | 457.09 | -100 | 0 |
EBIT Growth(%) | -274.34 | 213.54 | -161.14 | 36.35 | 73.59 | 1340.69 | -60.25 | -102.81 | 895.61 | 222.17 | -104.4 |
PAT Growth(%) | -137.69 | 95.68 | -1263.08 | 23.53 | 49.98 | 452.97 | -52.78 | -103.09 | 556.18 | 395.62 | -99.76 |
EPS Growth(%) | -122.51 | 95.68 | -1106.85 | 23.53 | 49.98 | 452.96 | -52.78 | -103.09 | 556.71 | 395.51 | -99.75 |
Debt/Equity(x) | -2.51 | -0.97 | -0.59 | -0.38 | -0.3 | -0.28 | -0.48 | -0.46 | -0.51 | -1.1 | -1.11 |
Current Ratio(x) | 0.44 | 0.6 | 0.33 | 0.15 | 0.06 | 0.26 | 0.21 | 0.1 | 0.22 | 0.37 | 0.3 |
Quick Ratio(x) | 0.15 | 0.53 | 0.24 | 0.1 | 0.04 | 0.25 | 0.2 | 0.1 | 0.22 | 0.37 | 0.3 |
Interest Cover(x) | -1.59 | 0.99 | -4.36 | -2.09 | -0.56 | 8.08 | 17.1 | -15.46 | 69.16 | 1150.54 | -7.03 |
Total Debt/Mcap(x) | 0.72 | 0.31 | 0.31 | 0.36 | 0.19 | 0.12 | 0.12 | 0.28 | 0.13 | 0.07 | 0.07 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 32.34 | 32.34 | 32.34 | 32.34 | 32.34 | 32.34 | 32.34 | 32.34 | 32.34 | 32.34 |
FII | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 |
DII | 1.32 | 1.32 | 1.32 | 3.14 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 | 2.67 |
Public | 66.32 | 66.32 | 66.32 | 64.52 | 64.5 | 64.5 | 64.5 | 64.5 | 64.5 | 64.97 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 | 6.75 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0.28 | 0.28 | 0.28 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.56 |
Public | 13.84 | 13.84 | 13.84 | 13.46 | 13.46 | 13.46 | 13.46 | 13.46 | 13.46 | 13.56 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 20.87 | 20.87 | 20.87 | 20.87 | 20.87 | 20.87 | 20.87 | 20.87 | 20.87 | 20.87 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About