Stock HARDCAS6 HARDCASTLE AND WAUD MANUFACTURING COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hardcastle and Waud Manufacturing Company Limited

Equities

HARDCAS6

INE722D01015

Diversified Chemicals

Market Closed - Bombay S.E.
Other stock markets
 06:00:54 2024-05-23 am EDT 		5-day change 1st Jan Change
776.1 INR -0.46% Intraday chart for Hardcastle and Waud Manufacturing Company Limited +6.48% +63.73%
Apr. 17 Hardcastle and Waud Manufacturing Company Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2024 CI
Apr. 17 Hardcastle and Waud Manufacturing Company Limited Reports Earnings Results for the Full Year Ended March 31, 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 231 183.4 100.6 118.8 176.7 231.3
Enterprise Value (EV) 1 224.4 182.5 87.63 86.02 142.8 139.1
P/E ratio 21.2 x 153 x 11.2 x 1,287 x 13.9 x 21.1 x
Yield - - - - - -
Capitalization / Revenue 5.47 x 6.34 x 2.85 x 3.72 x 4.24 x 5.9 x
EV / Revenue 5.32 x 6.31 x 2.48 x 2.69 x 3.43 x 3.55 x
EV / EBITDA 14.2 x 48.8 x 5.9 x 9.49 x 6.38 x 7.86 x
EV / FCF 22.9 x -27.1 x -142 x 48.2 x -1.76 x 2.68 x
FCF Yield 4.37% -3.69% -0.71% 2.07% -56.8% 37.3%
Price to Book 0.63 x 0.5 x 0.29 x 0.34 x 0.44 x 0.55 x
Nbr of stocks (in thousands) 679 679 679 679 679 679
Reference price 2 340.0 269.9 148.0 174.9 260.0 340.4
Announcement Date 8/29/18 8/29/19 8/24/20 8/30/21 9/3/22 8/31/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 42.21 28.92 35.3 31.96 41.69 39.17
EBITDA 1 15.76 3.739 14.86 9.065 22.38 17.7
EBIT 1 11.83 -0.0349 10.82 4.324 16.51 11.25
Operating Margin 28.03% -0.12% 30.64% 13.53% 39.61% 28.73%
Earnings before Tax (EBT) 1 13.03 1.873 12.36 5.633 18.47 13.05
Net income 1 10.91 1.198 9.013 0.0923 12.72 10.96
Net margin 25.85% 4.14% 25.53% 0.29% 30.51% 27.98%
EPS 2 16.06 1.760 13.26 0.1359 18.72 16.13
Free Cash Flow 1 9.804 -6.729 -0.6185 1.783 -81.07 51.91
FCF margin 23.22% -23.27% -1.75% 5.58% -194.49% 132.52%
FCF Conversion (EBITDA) 62.19% - - 19.67% - 293.22%
FCF Conversion (Net income) 89.84% - - 1,931.09% - 473.59%
Dividend per Share - - - - - -
Announcement Date 8/29/18 8/29/19 8/24/20 8/30/21 9/3/22 8/31/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 6.58 0.89 12.9 32.8 33.9 92.1
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 9.8 -6.73 -0.62 1.78 -81.1 51.9
ROE (net income / shareholders' equity) 3.01% 0.33% 2.51% 0.03% 3.39% 2.67%
ROA (Net income/ Total Assets) 1.91% -0.01% 1.75% 0.72% 2.55% 1.62%
Assets 1 570.5 -21,788 514.5 12.83 499.1 676.6
Book Value Per Share 2 541.0 542.0 517.0 514.0 592.0 615.0
Cash Flow per Share 2 4.850 4.990 1.780 2.480 2.830 4.440
Capex 1 1.05 13.1 6.03 8.55 8.32 10.7
Capex / Sales 2.5% 45.24% 17.09% 26.74% 19.95% 27.28%
Announcement Date 8/29/18 8/29/19 8/24/20 8/30/21 9/3/22 8/31/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Diversified Chemicals

1st Jan change Capi.
HARDCASTLE AND WAUD MANUFACTURING COMPANY LIMITED Stock Hardcastle and Waud Manufacturing Company Limited
+63.73% 6.36M
SHIN-ETSU CHEMICAL CO., LTD. Stock Shin-Etsu Chemical Co., Ltd.
+0.59% 74.39B
BASF SE Stock BASF SE
-0.37% 46.81B
DUPONT DE NEMOURS, INC. Stock DuPont de Nemours, Inc.
+3.86% 32.84B
PIDILITE INDUSTRIES LIMITED Stock Pidilite Industries Limited
+10.10% 18.39B
EASTMAN CHEMICAL COMPANY Stock Eastman Chemical Company
+11.79% 11.69B
SYENSQO SA/NV Stock Syensqo SA/NV
-0.79% 10.77B
BRENNTAG SE Stock Brenntag SE
-18.72% 10.61B
ASAHI KASEI CORPORATION Stock Asahi Kasei Corporation
+1.25% 9.27B
SRF LIMITED Stock SRF Limited
-7.04% 8.17B
Diversified Chemicals
  1. Stock Market
  2. Equities
  3. HARDCAS6 Stock
  4. Financials Hardcastle and Waud Manufacturing Company Limited