Hindware Home Innovation Ltd
NSE:HINDWAREAP
Intrinsic Value
Somany Home Innovations Ltd. engages in the branding, marketing, sale, distribution, trade, service of consumer appliances and furniture retail. [ Read More ]
The intrinsic value of one
HINDWAREAP
stock under the Base Case scenario is
476.51
INR.
Compared to the current market price of 395.45 INR,
Hindware Home Innovation Ltd
is
Undervalued by 17%.
Hindware Home Innovation Ltd's market capitalization is 28.6B INR.
HINDWAREAP stock price is 395.45 INR.
HINDWAREAP stock price (395.45 INR) is 17% less than its Intrinsic Value (476.51 INR).
HINDWAREAP stock (262.33 INR) is 34% less than its price (395.45 INR). Open DCF Valuation
HINDWAREAP stock price (395.45 INR) is 43% less than its Relative Value (690.69 INR). Open Relative Valuation
HINDWAREAP has upside potential of 55% compared to the average analyst price target.
Open Wall St Estimates
HINDWAREAP's ROE (Return on Equity) for the past 12 months is positive and is equal to 10%.
HINDWAREAP's short-term assets (12B INR) exceed its short-term liabilties (11B INR).
HINDWAREAP's ROIC (Return on Invested Capital) has decreased in the last 3 years from 7% to 5%.
HINDWAREAP's Revenue is forecast to grow at a rate of 7% per year over the next 3 years.
HINDWAREAP's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 5%.
HINDWAREAP has positive Free Cash Flow for the last twelve months.
HINDWAREAP has positive three-year average ROIC (Return on Invested Capital): 7%. The company is efficient at using invested capital to generate operating income.
HINDWAREAP's Revenue has grown by an exceptional 25% over the past 12 months.
HINDWAREAP has positive Operating Income for the last twelve months.
HINDWAREAP's long-term assets (23B INR) exceed its long-term liabilties (17B INR).
HINDWAREAP's ROE (Return on Equity) has decreased in the last 3 years from 18% to 10%.
HINDWAREAP has positive Net Income for the last twelve months.
HINDWAREAP's D/E (Debt to Equity) is equal to 1.61.
HINDWAREAP's Altman Z-Score is equal to 2.92.
HINDWAREAP has positive Gross Profit for the last twelve months.
HINDWAREAP has positive three-year average ROE (Return on Equity): 25%. The company is efficient at transforming stockholders' equity into net income.
HINDWAREAP has positive Net Debt. This means that the company has more debt (9B INR) than cash and short-term investments (236m INR).
HINDWAREAP generates enough operating income (1B INR) to cover interest payments on its debt (725m INR).
Valuation Backtest
Hindware Home Innovation Ltd
Run backtest to discover the historical profit from buying and selling
HINDWAREAP
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Hindware Home Innovation Ltd
Balance Sheet Decomposition
Hindware Home Innovation Ltd
| Current Assets | 12B |
| Cash & Short-Term Investments | 235.6m |
| Receivables | 3.8B |
| Other Current Assets | 8B |
| Non-Current Assets | 11.1B |
| Long-Term Investments | 968.8m |
| PP&E | 9.4B |
| Intangibles | 45.5m |
| Other Non-Current Assets | 601.4m |
| Current Liabilities | 11.1B |
| Accounts Payable | 3B |
| Short-Term Debt | 3.8B |
| Other Current Liabilities | 4.3B |
| Non-Current Liabilities | 6.2B |
| Long-Term Debt | 5.4B |
| Other Non-Current Liabilities | 749.5m |
Earnings Waterfall
Hindware Home Innovation Ltd
|
Revenue
|
28.7B
INR
|
|
Cost of Revenue
|
-17.5B
INR
|
|
Gross Profit
|
11.3B
INR
|
|
Operating Expenses
|
-9.8B
INR
|
|
Operating Income
|
1.5B
INR
|
|
Other Expenses
|
-883.6m
INR
|
|
Net Income
|
571m
INR
|
Free Cash Flow Analysis
Hindware Home Innovation Ltd
HINDWAREAP Profitability Score
Profitability Due Diligence
Hindware Home Innovation Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Hindware Home Innovation Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
HINDWAREAP Solvency Score
Solvency Due Diligence
Hindware Home Innovation Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Score
Hindware Home Innovation Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HINDWAREAP Price Targets Summary
Hindware Home Innovation Ltd
According to Wall Street analysts, the average 1-year price target for
HINDWAREAP
is 612 INR
with a low forecast of 606 INR and a high forecast of 630 INR.
Shareholder Return
HINDWAREAP Price
Hindware Home Innovation Ltd
| Average Annual Return | 67.03% |
| Standard Deviation of Annual Returns |
N/A
|
| Max Drawdown | -51% |
| Market Capitalization | 28.6B INR |
| Shares Outstanding | 72 296 395 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Hindware Home Innovation Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Somany Home Innovations Ltd. engages in the branding, marketing, sale, distribution, trade, service of consumer appliances and furniture retail. The company is headquartered in Kolkata, West Bengal. The company went IPO on 2019-12-26. The firm operates through three segments: consumer appliances business, retail business and building products segments. Its portfolio across categories includes kitchen appliances, such as sinks, cooker hoods, built-in hobs, chimney, cook-tops, built-in ovens, dishwashers, food sanitizers, and consumer appliances, such as water heaters, water purifiers, air coolers, ceiling fans, table fans, wall fans, pedestal fans, and kitchen and furniture fittings. The company offers a range of sanitaryware, faucets, plastic pipes and fittings, overhead water storage tanks, column pipes and premium tiles. Its brands include Hindware Kitchen Ensemble, Hindware Atlantic Water Heater, Hindware Snowcrest Air Cooler, Moonbow by Hindware, Evok by Hindware and FGV by Hindware. The company also includes a range of products, such as Activio food sanitizer and Hindware Purge surface disinfectant.
Contact
IPO
Employees
Officers
The intrinsic value of one
HINDWAREAP
stock under the Base Case scenario is
476.51
INR.
Compared to the current market price of 395.45 INR,
Hindware Home Innovation Ltd
is
Undervalued by 17%.
You don't have any saved screeners yet
