HI-TECH PIPES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 122.4 INR | -4.26% |
|
-8.04% | +6.43% |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,183 | 10,206 | 19,383 | - | - |
| Enterprise Value (EV) 1 | 6,183 | 10,206 | 19,383 | 19,383 | 19,383 |
| P/E ratio | 15 x | 36.6 x | 40.8 x | 19.7 x | 12.9 x |
| Yield | - | - | - | 0.25% | 0.57% |
| Capitalization / Revenue | - | 0.43 x | 0.7 x | 0.55 x | 0.43 x |
| EV / Revenue | - | 0.43 x | 0.7 x | 0.55 x | 0.43 x |
| EV / EBITDA | - | - | 15.7 x | 10.1 x | 7.29 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | 3.72 x | 2.6 x | 2.19 x |
| Nbr of stocks (in thousands) | 122,711 | 127,811 | 158,356 | - | - |
| Reference price 2 | 50.39 | 79.85 | 122.4 | 122.4 | 122.4 |
| Announcement Date | 5/14/22 | 5/27/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 23,858 | 27,704 | 35,494 | 44,960 |
| EBITDA 1 | - | - | 1,235 | 1,919 | 2,659 |
| EBIT 1 | - | - | 1,086 | 1,729 | 2,455 |
| Operating Margin | - | - | 3.92% | 4.87% | 5.46% |
| Earnings before Tax (EBT) 1 | - | - | 729 | 1,486 | 2,294 |
| Net income 1 | 403.3 | - | 538 | 1,100 | 1,698 |
| Net margin | - | - | 1.94% | 3.1% | 3.78% |
| EPS 2 | 3.370 | 2.180 | 3.000 | 6.200 | 9.500 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.3000 | 0.7000 |
| Announcement Date | 5/14/22 | 5/27/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q1 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|
| Net sales 1 | 5,162 | 6,422 | 7,560 | 6,880 | 6,800 |
| EBITDA | - | - | - | - | - |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 8/10/22 | 8/11/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 10.7% | 15.4% | 18.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 32.90 | 47.10 | 55.90 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 850 | 1,000 | 300 |
| Capex / Sales | - | - | 3.07% | 2.82% | 0.67% |
| Announcement Date | 5/14/22 | 5/27/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
122.4
INR
Average target price
188
INR
Spread / Average Target
+53.59%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +6.43% | 243M | |
| +0.19% | 40.75B | |
| +16.13% | 24.84B | |
| -20.32% | 22.43B | |
| -7.77% | 20.79B | |
| +14.17% | 20.66B | |
| +2.54% | 20.13B | |
| +5.81% | 9.37B | |
| -21.44% | 8.62B | |
| -14.54% | 8.2B |
- Stock Market
- Equities
- HITECH Stock
- Financials Hi-Tech Pipes Limited