HARDCASTLE | DAI-ICHI KAR | HARDCASTLE/ DAI-ICHI KAR |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 19.4 | 39.5 | 49.0% | View Chart |
P/BV | x | 1.2 | 2.8 | 42.7% | View Chart |
Dividend Yield | % | 0.0 | 0.6 | - |
HARDCASTLE DAI-ICHI KAR |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
HARDCASTLE Mar-23 |
DAI-ICHI KAR Mar-23 |
HARDCASTLE/ DAI-ICHI KAR |
5-Yr Chart Click to enlarge
|
||
High | Rs | 524 | 448 | 117.0% | |
Low | Rs | 233 | 255 | 91.3% | |
Sales per share (Unadj.) | Rs | 57.5 | 246.9 | 23.3% | |
Earnings per share (Unadj.) | Rs | 16.1 | 24.8 | 65.0% | |
Cash flow per share (Unadj.) | Rs | 25.6 | 34.8 | 73.6% | |
Dividends per share (Unadj.) | Rs | 0 | 4.00 | 0.0% | |
Avg Dividend yield | % | 0 | 1.1 | 0.0% | |
Book value per share (Unadj.) | Rs | 614.2 | 228.1 | 269.3% | |
Shares outstanding (eoy) | m | 0.68 | 7.45 | 9.1% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 6.6 | 1.4 | 462.0% | |
Avg P/E ratio | x | 23.5 | 14.2 | 165.4% | |
P/CF ratio (eoy) | x | 14.8 | 10.1 | 146.1% | |
Price / Book Value ratio | x | 0.6 | 1.5 | 39.9% | |
Dividend payout | % | 0 | 16.1 | 0.0% | |
Avg Mkt Cap | Rs m | 257 | 2,619 | 9.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 6 | 157 | 3.8% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 39 | 1,839 | 2.1% | |
Other income | Rs m | 2 | 64 | 2.9% | |
Total revenues | Rs m | 41 | 1,904 | 2.2% | |
Gross profit | Rs m | 18 | 262 | 6.7% | |
Depreciation | Rs m | 6 | 75 | 8.7% | |
Interest | Rs m | 0 | 30 | 0.0% | |
Profit before tax | Rs m | 13 | 221 | 5.9% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 2 | 36 | 5.7% | |
Profit after tax | Rs m | 11 | 185 | 5.9% | |
Gross profit margin | % | 45.1 | 14.2 | 317.2% | |
Effective tax rate | % | 16.0 | 16.5 | 97.3% | |
Net profit margin | % | 28.0 | 10.0 | 279.2% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 122 | 685 | 17.9% | |
Current liabilities | Rs m | 8 | 577 | 1.3% | |
Net working cap to sales | % | 293.3 | 5.8 | 5,018.1% | |
Current ratio | x | 16.0 | 1.2 | 1,350.9% | |
Inventory Days | Days | 1,843 | 117 | 1,579.3% | |
Debtors Days | Days | 104 | 530 | 19.6% | |
Net fixed assets | Rs m | 311 | 1,984 | 15.7% | |
Share capital | Rs m | 7 | 75 | 9.1% | |
"Free" reserves | Rs m | 411 | 1,625 | 25.3% | |
Net worth | Rs m | 418 | 1,699 | 24.6% | |
Long term debt | Rs m | 0 | 173 | 0.0% | |
Total assets | Rs m | 433 | 2,668 | 16.2% | |
Interest coverage | x | 0 | 8.3 | - | |
Debt to equity ratio | x | 0 | 0.1 | 0.0% | |
Sales to assets ratio | x | 0.1 | 0.7 | 13.1% | |
Return on assets | % | 2.5 | 8.1 | 31.4% | |
Return on equity | % | 2.6 | 10.9 | 24.1% | |
Return on capital | % | 3.1 | 13.4 | 23.3% | |
Exports to sales | % | 0 | 51.2 | 0.0% | |
Imports to sales | % | 0 | 15.0 | 0.0% | |
Exports (fob) | Rs m | NA | 942 | 0.0% | |
Imports (cif) | Rs m | NA | 275 | 0.0% | |
Fx inflow | Rs m | 0 | 942 | 0.0% | |
Fx outflow | Rs m | 0 | 275 | 0.0% | |
Net fx | Rs m | 0 | 667 | 0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -30 | 232 | -12.8% | |
From Investments | Rs m | 31 | -326 | -9.4% | |
From Financial Activity | Rs m | NA | 135 | 0.0% | |
Net Cashflow | Rs m | 1 | 39 | 2.8% |
Indian Promoters | % | 73.6 | 63.9 | 115.2% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.1 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.4 | 36.1 | 73.1% | |
Shareholders | 1,430 | 5,085 | 28.1% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare HARDCASTLE With: PIDILITE INDUSTRIES SRF BALAJI AMINES YASHO INDUSTRIES GHCL
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | HARDCASTLE | DAI-ICHI KAR |
---|---|---|
1-Day | 4.84% | 2.14% |
1-Month | 17.81% | 24.77% |
1-Year | 78.12% | 60.46% |
3-Year CAGR | 57.74% | 20.74% |
5-Year CAGR | 19.75% | 23.49% |
* Compound Annual Growth Rate
Here are more details on the HARDCASTLE share price and the DAI-ICHI KAR share price.
Moving on to shareholding structures...
The promoters of HARDCASTLE hold a 73.6% stake in the company. In case of DAI-ICHI KAR the stake stands at 63.9%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of HARDCASTLE and the shareholding pattern of DAI-ICHI KAR.
Finally, a word on dividends...
In the most recent financial year, HARDCASTLE paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of 0.0%.
DAI-ICHI KAR paid Rs 4.0, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of HARDCASTLE, and the dividend history of DAI-ICHI KAR.
For a sector overview, read our paints sector report.
After opening the day on high, Indian share markets continued the momentum as the session progressed and ended the higher.