Huhtamaki India

₹297.2 -2 | 0.7%

WEBSITE BSE:509820 NSE : HUHTAMAKI 10 May, 16:01

Market Cap ₹2245 Cr.

Stock P/E 5.3

P/B 1.9

Current Price ₹297.2

Book Value ₹ 155.2

Face Value 2

52W High ₹371.3

Dividend Yield 1.68%

52W Low ₹ 227.4

Edit Ratio

Huhtamaki India Research see more...

Overview Inc. Year: 1950Industry: Plastic Products

Huhtamaki India Ltd engages within the manufacture and sale of customer packaging and labelling materials in India. The company offers barrier, recyclable, fashioned, stand-up, retort, single-serve, pocket shot, panel, and shaped spouted pouches; roll-shape, cold seal, foil-based, barrier roll form, wrap-round, wet power and pressure sensitive, and metallised paper labels; seal packs, sachets, twist wraps, drift wraps, shrink sleeves, and thermoforms; and microwaveable and retort lidding solutions for food and beverage packaging. It also offers cold form and extrusion laminates, tube laminates, bulk bags, multi-layered PS labels, and sterile and specialized pouches for healthcare sector; high barrier laminates and standup zipper pouches for pet food market; and flexible packaging solutions for private and home care, agro, battery, industrial, and other non-food markets. In addition, the corporation provides promotions and security solutions, along with point of-sale banners, tattoos, sticker in laminate, registered holograms, and camouflage impressions; digital printing solutions; specialized pouching solutions; and engraved cylinders. Further, it exports its products. The organisation was formerly known as Huhtamaki PPL Ltd and changed its call to Huhtamaki India Ltd in November 2020. Huhtamaki India Ltd was founded in 1935 and is based in Bandra, India. Huhtamaki India Ltd is a subsidiary of Huhtavefa B.V.

Huhtamaki India Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Huhtamaki India Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	669	662	729	793	769	693	662	662	604	610
Other Income	1	2	13	6	2	-3	6	3	4	8
Total Income	670	663	741	799	771	689	668	665	608	618
Total Expenditure	637	651	678	758	746	644	610	617	546	569
Operating Profit	32	13	63	40	25	46	58	49	62	49
Interest	7	8	7	8	9	9	7	8	6	5
Depreciation	23	23	22	22	21	21	16	11	11	10
Exceptional Income / Expenses	-31	0	0	0	0	0	0	0	372	0
Profit Before Tax	-29	-18	34	11	-5	16	35	30	416	35
Provision for Tax	-7	-5	9	2	-5	-1	-0	-2	89	9
Profit After Tax	-22	-14	25	8	0	17	35	32	327	26
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-22	-14	25	8	0	17	35	32	327	26
Adjusted Earnings Per Share	-2.9	-1.8	3.3	1.1	0	2.2	4.7	4.3	43.3	3.4

Huhtamaki India Profit & Loss

#(Fig in Cr.)	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	TTM
Net Sales	1006	1135	1151	2181	2131	2369	2599	2463	2625	2983	2549	2538
Other Income	5	9	13	18	14	17	17	8	9	17	15	21
Total Income	1011	1144	1164	2199	2145	2386	2616	2471	2635	3000	2565	2559
Total Expenditure	907	1033	1030	1931	1911	2146	2305	2228	2515	2825	2354	2342
Operating Profit	105	112	134	268	234	240	311	243	119	175	211	218
Interest	1	1	26	39	33	41	23	27	28	33	31	26
Depreciation	34	36	39	93	85	85	87	98	92	86	49	48
Exceptional Income / Expenses	7	6	0	-3	0	0	0	0	-31	0	370	372
Profit Before Tax	77	81	68	133	115	114	202	118	-32	56	500	516
Provision for Tax	22	17	19	52	51	79	32	22	-9	6	90	96
Profit After Tax	55	65	49	82	64	35	170	96	-23	50	410	420
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	55	65	49	82	64	35	170	96	-23	50	410	420
Adjusted Earnings Per Share	8.7	8.9	6.8	11.2	8.4	4.6	22.5	12.7	-3	6.6	54.2	55.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-15%	1%	1%	10%
Operating Profit CAGR	21%	-5%	-3%	7%
PAT CAGR	720%	62%	64%	22%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	30%	1%	4%	12%
ROE Average	43%	16%	18%	14%
ROCE Average	43%	17%	18%	17%

Huhtamaki India Balance Sheet

#(Fig in Cr.)	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Shareholder's Funds	389	563	587	509	549	556	697	765	715	757	1150
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	19	17	400	408	394	390	102	125	200	200	200
Other Non-Current Liabilities	1	4	39	-3	6	10	7	53	479	469	456
Total Current Liabilities	188	223	262	513	476	489	702	632	916	833	790
Total Liabilities	597	809	1288	1427	1425	1446	1508	1575	2310	2259	2597
Fixed Assets	158	203	186	465	437	518	486	561	537	479	483
Other Non-Current Assets	69	65	567	40	45	40	79	101	579	624	648
Total Current Assets	370	541	534	922	943	888	943	914	1194	1135	1466
Total Assets	597	809	1288	1427	1425	1446	1508	1575	2310	2259	2597

Huhtamaki India Cash Flow

#(Fig in Cr.)	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Opening Cash & Cash Equivalents	15	16	12	15	31	44	48	44	66	31	43
Cash Flow from Operating Activities	33	79	136	166	96	101	285	169	-28	133	274
Cash Flow from Investing Activities	-12	-195	-482	-0	5	-30	-88	-73	-56	-90	40
Cash Flow from Financing Activities	-20	112	346	-150	-87	-68	-200	-74	49	-32	-211
Net Cash Inflow / Outflow	1	-4	-1	16	13	3	-3	22	-35	11	102
Closing Cash & Cash Equivalent	16	12	11	31	44	48	44	67	31	43	144

Huhtamaki India Ratios

#	Dec 2013	Dec 2014	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023
Earnings Per Share (Rs)	8.7	8.89	6.75	11.21	8.42	4.62	22.51	12.71	-3	6.57	54.22
CEPS(Rs)	14.17	13.78	12.17	23.97	19.71	15.92	34.01	25.67	9.2	17.96	60.73
DPS(Rs)	2.8	2.8	2.8	3	3	3	5	3	1	2	5
Book NAV/Share(Rs)	61.63	77.11	80.33	69.47	71.79	72.74	91.48	100.42	93.92	99.36	151.67
Core EBITDA Margin(%)	9.29	8.44	9.81	10.6	9.87	9.41	11.32	9.52	4.18	5.29	7.66
EBIT Margin(%)	7.2	6.78	7.65	7.31	6.66	6.51	8.62	5.87	-0.15	2.98	20.84
Pre Tax Margin(%)	7.14	6.7	5.56	5.65	5.16	4.79	7.76	4.77	-1.2	1.88	19.61
PAT Margin (%)	5.08	5.32	3.98	3.45	2.85	1.47	6.54	3.9	-0.86	1.66	16.07
Cash Profit Margin (%)	8.28	8.25	7.18	7.38	6.68	5.08	9.89	7.87	2.65	4.55	18
ROA(%)	9.58	9.2	4.69	6.01	4.46	2.43	11.51	6.23	-1.17	2.17	16.87
ROE(%)	14.77	13.65	8.58	14.97	12.15	6.39	27.41	13.24	-3.09	6.8	43.2
ROCE(%)	19.8	16.68	12.04	17.87	15.63	16.12	23.23	14.59	-0.38	8.14	43
Receivable days	55.05	60.75	64.55	52.6	80.98	84.48	83.47	85.39	80.87	78.81	86.6
Inventory Days	29.31	27.55	26.28	20.56	30.64	31.13	27.67	30.43	40.06	39.49	40.65
Payable days	64.37	64.17	70.44	59.52	88.32	82.54	83.55	95.01	95.88	87.89	99.35
PER(x)	8.58	20.33	35.49	21.58	41.98	42	10.94	24.6	0	30.26	5.29
Price/Book(x)	1.21	2.34	2.98	3.48	4.93	2.67	2.69	3.11	2.43	2	1.89
Dividend Yield(%)	3.75	1.55	1.17	1.24	0.85	1.55	2.03	0.96	0.44	1.01	1.74
EV/Net Sales(x)	0.47	1.16	1.85	0.99	1.42	0.77	0.8	1.03	0.78	0.61	0.81
EV/Core EBITDA(x)	4.52	11.84	15.96	8.08	12.98	7.6	6.71	10.48	17.09	10.42	9.74
Net Sales Growth(%)	13.04	12.79	1.39	89.51	-2.3	11.17	9.7	-5.24	6.6	13.62	-14.53
EBIT Growth(%)	24.35	6.53	14.58	82.89	-13.97	3.95	45.28	-35.48	-102.72	2355.84	497.68
PAT Growth(%)	21.11	18.5	-24	66.04	-21.98	-45.16	387.43	-43.55	-123.64	318.77	725.2
EPS Growth(%)	21.11	2.16	-24	66.03	-24.88	-45.16	387.25	-43.55	-123.64	318.78	725.2
Debt/Equity(x)	0.05	0.03	0.69	0.86	0.75	0.73	0.39	0.33	0.49	0.48	0.17
Current Ratio(x)	1.97	2.42	2.04	1.8	1.98	1.82	1.34	1.45	1.3	1.36	1.85
Quick Ratio(x)	1.5	2	1.72	1.44	1.58	1.38	1.08	1.08	0.92	1.01	1.51
Interest Cover(x)	107.1	85.02	3.65	4.4	4.44	3.79	9.93	5.35	-0.14	2.7	17.04
Total Debt/Mcap(x)	0.04	0.01	0.23	0.25	0.15	0.28	0.15	0.1	0.2	0.24	0.09

Huhtamaki India Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	67.73	67.73	67.73	67.73	67.73	67.73	67.73	67.73	67.73	67.73
FII	4.3	4.23	3.85	1.3	1.03	1.12	1.52	1.43	0.89	1.21
DII	0.91	0.44	0.44	0.5	0.5	0.5	1.53	1.26	1.32	1.3
Public	27.07	27.6	27.98	30.46	30.74	30.64	29.22	29.58	30.06	29.76
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	5.12	5.12	5.12	5.12	5.12	5.12	5.12	5.12	5.12	5.12
FII	0.32	0.32	0.29	0.1	0.08	0.08	0.11	0.11	0.07	0.09
DII	0.07	0.03	0.03	0.04	0.04	0.04	0.12	0.09	0.1	0.1
Public	2.04	2.08	2.11	2.3	2.32	2.31	2.21	2.23	2.27	2.25
Others	0	0	0	0	0	0	0	0	0	0
Total	7.55	7.55	7.55	7.55	7.55	7.55	7.55	7.55	7.55	7.55

Pros

Company has delivered good profit growth of 63% CAGR over last 5 years
Company is almost debt free.

Cons

Debtor days have increased from 87.89 to 99.35days.

* 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.

Huhtamaki India News

IPO

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

Huhtamaki India

Add Watchlist

Huhtamaki India Research see more...

Overview Inc. Year: 1950Industry: Plastic Products

Huhtamaki India Share Price

Alert Data

Quarterly Price

Peer Comparison

Huhtamaki India Quarterly Results

Huhtamaki India Profit & Loss

Growth Rates

Huhtamaki India Balance Sheet

Huhtamaki India Cash Flow

Huhtamaki India Ratios

Huhtamaki India Shareholding Pattern

Huhtamaki India News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!