WEBSITE BSE:542905 NSE : HINDWAREAP 11 Jul, 15:57
Market Cap ₹2265 Cr.
Stock P/E 61.6
P/B 2.9
Current Price ₹270.8
Book Value ₹ 92.9
Face Value 2
52W High ₹452.2
Dividend Yield 0%
52W Low ₹ 178.2
Somany Home Innovations Ltd. (SHIL) is a newly created Corporate Entity which become demerged from HSIL Ltd, vastly regarded with the aid of its Brand Hindware, a leading name inside the Indian marketplace. SHIL is centred on servicing end-consumers in the market and is concerned in branding, advertising, income, distribution, buying and selling, service etc. of Consumer Appliances under the Brand name ‘Hindware’, ‘Moonbow’ and Furniture Retail Business beneath the Brand call ‘Evok’.Wide product variety covers regions like Kitchen appliances, Water warmers, Air Coolers, Water Purifiers, Ceiling Fans to Home furnishing etc.It has a longtime community of 9,650+ retail and 750+ distribution points.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 713 | 767 | 623 | 693 | 688 | 772 | 600 | 630 | 594 | 699 |
| Other Income | 11 | 8 | 8 | 8 | 11 | 8 | 12 | 10 | 8 | 10 |
| Total Income | 723 | 775 | 631 | 701 | 698 | 781 | 612 | 640 | 602 | 709 |
| Total Expenditure | 663 | 685 | 560 | 619 | 635 | 698 | 557 | 600 | 565 | 658 |
| Operating Profit | 60 | 90 | 71 | 83 | 63 | 83 | 55 | 40 | 37 | 51 |
| Interest | 22 | 23 | 22 | 24 | 23 | 24 | 24 | 24 | 23 | 19 |
| Depreciation | 25 | 28 | 28 | 29 | 30 | 31 | 31 | 31 | 31 | 30 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 |
| Profit Before Tax | 13 | 38 | 21 | 29 | 10 | 28 | 1 | -15 | -16 | -28 |
| Provision for Tax | 4 | 10 | 15 | 6 | 1 | 8 | 0 | -4 | -4 | 1 |
| Profit After Tax | 10 | 29 | 6 | 24 | 8 | 21 | 1 | -11 | -12 | -28 |
| Adjustments | -2 | -6 | -5 | -5 | -4 | -19 | -5 | -5 | -6 | -2 |
| Profit After Adjustments | 8 | 22 | 0 | 19 | 4 | 2 | -4 | -16 | -18 | -31 |
| Adjusted Earnings Per Share | 1 | 2.9 | 0 | 2.5 | 0.6 | 0.3 | -0.5 | -2.1 | -2.1 | -3.7 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 1671 | 1613 | 1775 | 2294 | 2872 | 2800 | 2523 |
| Other Income | 0 | 9 | 24 | 18 | 29 | 36 | 37 | 40 |
| Total Income | 0 | 1680 | 1637 | 1793 | 2323 | 2908 | 2837 | 2563 |
| Total Expenditure | 0 | 1547 | 1525 | 1632 | 2119 | 2627 | 2562 | 2380 |
| Operating Profit | -0 | 133 | 112 | 161 | 204 | 281 | 275 | 183 |
| Interest | 0 | 29 | 33 | 29 | 20 | 77 | 95 | 90 |
| Depreciation | 0 | 20 | 46 | 39 | 39 | 101 | 123 | 123 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | 101 | 0 | 0 | -30 |
| Profit Before Tax | -0 | 85 | 33 | 92 | 245 | 103 | 57 | -58 |
| Provision for Tax | 0 | 30 | 10 | 38 | 42 | 37 | 20 | -7 |
| Profit After Tax | -0 | 55 | 23 | 55 | 203 | 66 | 37 | -50 |
| Adjustments | 0 | 0 | 0 | 0 | -2 | -9 | -11 | -18 |
| Profit After Adjustments | -0 | 55 | 23 | 55 | 202 | 57 | 26 | -69 |
| Adjusted Earnings Per Share | -1.2 | 0 | 3 | 7.2 | 26.6 | 7.5 | 3.4 | -8.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | 16% | 11% | 0% |
| Operating Profit CAGR | -2% | 20% | 16% | 0% |
| PAT CAGR | -44% | -12% | -8% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | -3% | 30% | NA% |
| ROE Average | 6% | 22% | 19% | -4% |
| ROCE Average | 11% | 25% | 21% | 12% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 0 | 257 | 274 | 330 | 526 | 576 | 598 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 7 | 9 |
| Borrowings | 0 | 50 | 48 | 43 | 11 | 328 | 339 |
| Other Non-Current Liabilities | 0 | -1 | 64 | 49 | 226 | 245 | 205 |
| Total Current Liabilities | 0 | 636 | 581 | 580 | 1345 | 1110 | 1216 |
| Total Liabilities | 0 | 942 | 967 | 1002 | 2107 | 2266 | 2367 |
| Fixed Assets | 0 | 108 | 190 | 157 | 743 | 912 | 918 |
| Other Non-Current Assets | 0 | 13 | 17 | 23 | 176 | 157 | 237 |
| Total Current Assets | 0 | 821 | 760 | 822 | 1188 | 1197 | 1212 |
| Total Assets | 0 | 942 | 967 | 1002 | 2107 | 2266 | 2367 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 22 | 3 | 8 | 26 | 9 |
| Cash Flow from Operating Activities | -0 | 79 | 40 | 234 | 226 | 221 | 241 |
| Cash Flow from Investing Activities | -0 | -37 | -31 | -52 | -124 | -705 | -219 |
| Cash Flow from Financing Activities | 0 | -123 | -28 | -178 | -83 | 467 | -2 |
| Net Cash Inflow / Outflow | 0 | -81 | -19 | 5 | 19 | -17 | 20 |
| Closing Cash & Cash Equivalent | 0 | 22 | 3 | 8 | 26 | 9 | 29 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -1.19 | 0 | 3.05 | 7.24 | 26.61 | 7.53 | 3.4 |
| CEPS(Rs) | -1.19 | 0 | 9.12 | 12.42 | 32.04 | 22.09 | 21.09 |
| DPS(Rs) | 0 | 0 | 0.14 | 0.29 | 0.48 | 0.48 | 0.38 |
| Book NAV/Share(Rs) | 0.72 | 0 | 36.19 | 43.54 | 69.46 | 75.97 | 78.89 |
| Core EBITDA Margin(%) | 0 | 5.11 | 3.7 | 5.29 | 4.82 | 5.18 | 5.02 |
| EBIT Margin(%) | 0 | 4.67 | 2.79 | 4.5 | 7.33 | 3.8 | 3.21 |
| Pre Tax Margin(%) | 0 | 3.5 | 1.39 | 3.41 | 6.77 | 2.17 | 1.2 |
| PAT Margin (%) | 0 | 2.25 | 0.97 | 2.03 | 5.62 | 1.4 | 0.78 |
| Cash Profit Margin (%) | 0 | 3.07 | 2.9 | 3.48 | 6.7 | 3.53 | 3.37 |
| ROA(%) | -57.39 | 11.62 | 2.42 | 5.57 | 13.09 | 3.04 | 1.59 |
| ROE(%) | -166.67 | 45.16 | 8.95 | 18.15 | 47.53 | 12.06 | 6.26 |
| ROCE(%) | -63.69 | 40.52 | 11.45 | 21.74 | 44.69 | 18.4 | 11.16 |
| Receivable days | 0 | 53.6 | 54.78 | 51.69 | 35.94 | 26.31 | 32.02 |
| Inventory Days | 0 | 42.01 | 45.13 | 39.79 | 48.12 | 52.32 | 49.06 |
| Payable days | 0 | 28.69 | 48 | 39.14 | 46.22 | 61.26 | 72.67 |
| PER(x) | 0 | 0 | 21.12 | 35.88 | 13.01 | 44.87 | 105.15 |
| Price/Book(x) | 0 | 0 | 1.78 | 5.96 | 4.99 | 4.45 | 4.53 |
| Dividend Yield(%) | 0 | 0 | 0.22 | 0.11 | 0.14 | 0.14 | 0.11 |
| EV/Net Sales(x) | 0 | 0.17 | 0.5 | 1.21 | 1.2 | 1.14 | 1.26 |
| EV/Core EBITDA(x) | -2.2 | 2.11 | 7.23 | 13.34 | 13.43 | 11.61 | 12.8 |
| Net Sales Growth(%) | 0 | 0 | -3.46 | 10.05 | 29.2 | 25.23 | -2.52 |
| EBIT Growth(%) | 0 | 0 | -41.34 | 83.36 | 117.92 | -32.21 | -15.69 |
| PAT Growth(%) | 0 | 0 | -57.75 | 137.32 | 271.05 | -67.34 | -44.69 |
| EPS Growth(%) | 0 | 100 | 0 | 137.32 | 267.75 | -71.69 | -54.84 |
| Debt/Equity(x) | 1.6 | 1.25 | 1.2 | 0.57 | 0.27 | 1.24 | 1.4 |
| Current Ratio(x) | 1.53 | 1.29 | 1.31 | 1.42 | 0.88 | 1.08 | 1 |
| Quick Ratio(x) | 1.53 | 0.85 | 0.77 | 0.93 | 0.38 | 0.46 | 0.51 |
| Interest Cover(x) | -155.25 | 3.97 | 2 | 4.13 | 13.01 | 2.34 | 1.6 |
| Total Debt/Mcap(x) | 0 | 0 | 0.67 | 0.1 | 0.05 | 0.28 | 0.31 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.32 | 51.32 | 51.32 | 51.32 | 51.32 | 51.32 | 51.32 | 51.32 | 52.54 | 52.74 |
| FII | 4.36 | 4.96 | 5.04 | 7.15 | 7.59 | 7.49 | 6.05 | 5.65 | 3.5 | 3.65 |
| DII | 7.27 | 8.27 | 9.03 | 9.17 | 9.83 | 7.35 | 7.1 | 6.92 | 7.55 | 7.05 |
| Public | 37.05 | 35.45 | 34.62 | 32.37 | 31.27 | 33.85 | 35.54 | 36.11 | 36.41 | 36.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 4.4 | 4.41 |
| FII | 0.32 | 0.36 | 0.36 | 0.52 | 0.55 | 0.54 | 0.44 | 0.41 | 0.29 | 0.3 |
| DII | 0.53 | 0.6 | 0.65 | 0.66 | 0.71 | 0.53 | 0.51 | 0.5 | 0.63 | 0.59 |
| Public | 2.68 | 2.56 | 2.5 | 2.34 | 2.26 | 2.45 | 2.57 | 2.61 | 3.05 | 3.06 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 8.36 | 8.36 |
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.
Sell or Purchase Share (Tentative Price)
| 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
