HSIL LTD.
 
  
 
 

SHARETIPSINFO >>Research Reports >>HSIL Ltd

 

LISTING
CMP
Rs 75
DIV/YIELD

2.08%

FACE VALUE

Rs 10

PE RATIO

10

AVERAGE VOLUME

26000

MARKETCAP
Rs 425 crore
P/BV

1.69

COMPANY OVERVIEW:
In 1960 Mr. RK Somany established Hindustan Twyfords in collaboration with Twyfords Ltd of UK. Its Bhadurgarh Plant commenced production in 1962.
Company business is divided into two section container glass and building products. The glass container section products serve the beverage, pharmaceuticals, FMCG and Liquor. The container glass is sold under the brand name of AGI.
The other section building products provide kitchen and bathing solution. This section includes PVC cisterns, tubs, sanitary ware, shower enclosures, whirlpool systems, seat cover, fittings and shower panels. The kitchen solution includes hoods, sinks and chimneys.
Company in the sanitary ware market commands 40% market share.
Manufacturing Units: Company has one manufacturing unit in Bhadurgarh, Haryana and three in Andhra Pradesh. 
Distribution Network: company has more than 1000 dealers and 10000 sub-dealers to cater the entire Indian market.

PRODUCT MIX:


Product

Sales (In crores)

% of total sales

Sanitary ware

Rs 332.24

50.16%

Glass Bottles & Tumblers

Rs 326.22

49.25%

Scrap

Rs 2.98

0.44%

Other Fiscal benefits

Rs 0.80

0.12%

Heat Rings

Rs 0.02

0

INDUSTRY OUTLOOK:
A dramatic growth in the Sanitary ware industry is seen in the past couple of years and the growth is expected to continue. The demand for high value sanitary ware in India is growing very fast. The industry is registering 20% annual growth.
The availability of raw material is in abundance in Gujarat and Rajasthan, so the companies have their manufacturing bases in these states.
The government push for tax rebate on housing loans is helping the sector growing very fast. The other fueling the demand for high end sanitary ware is increasing disposable income of the Indian and growing urbanization.

INVESTMENT RATIONAL:
In sanitary ware industry HSIL commands around 40% market share.
It has demonstrated consistent growth in the top line and bottom line.
Growing urbanization will help the company maintain its growth and is expected to gain most because of the leadership position.
Company has launched KERAMAG largest selling brand in Europe in India. This will help in capturing the taste of ultra premium segment.
PEG ratio is just at 0.4.

SHAREHOLDING PATTERN:

 

NO. OF SHARE

% OF TOTAL

PROMOTERS

33283903

 

60.49%

INSTITUTION

3574362

 

6.50%

GENERAL PUBLIC

18167243

 

33.01%

GRAND TOTAL

55025508

 

100.00%

FINANCIAL:

 

 

31/03/06

31/03/07

31/03/08

31/03/09

TOTAL INCOME

445.74

533

584.03

670.6

EXPENDITURE

-367.28

-448.3

-495.29

-557.81

PBDITA

 

78.46

84.7

88.74

112.79

DEPRECIATION

-25.13

-24.83

-26.32

-27.84

PBIT

 

53.33

59.87

62.42

84.95

INTEREST

 

-12.93

-14.25

-16.31

-16.64

PBT

 

40.4

45.62

46.11

68.31

TAX

 

-14.58

-16.51

-16.28

-16.63

PAT

 

25.82

29.11

29.83

51.68

Key Highlights:
CAGR IN TOTAL INCOME IS 14.42%
CAGR IN PBDITA IS 12.7%
CAGR IN PAT IS 25.7%

RATIOS:

 

31/03/06

31/03/07

31/03/08

31/03/09

EPS

4.69236922

5.290274

5.42112215

9.392008

PBDITA MARGIN

17.6021896

15.89118

15.1944249

16.81927

NPM

5.79261453

5.461538

5.10761433

7.706531

INTEREST COVER

4.12451663

4.201404

3.82709994

5.105168

Key Highlights:
EPS has grown at CAGR of 25.7% over the past 4 years to Rs 9.39.
PBDITA Margin remained almost stable in past 4 years.
NPM increased from 5.8% in FY06 to 7.7% in FY09.
Interest cover has increased from 4.12 in FY06 to 5.1 in FY09.This shows company is decreasing the reliance on debt as the operation expands.
COMPARISION OF Q2FY2010 WITH Q2FY2009:

 

 

Q3FY09

% CHANGE

Q3FY10

TOTAL INCOME

162.49

27.65708659

207.43

EXPENDITURE

-136.27

 

-169.39

PBDITA

 

26.22

45.08009153

38.04

DEPRECIATION

-6.77

 

-12.78

PBIT

 

19.45

 

25.26

INTEREST

 

-5.72

 

-10.26

PBT

 

13.73

 

15

TAX

 

-3.93

 

-5.03

PAT

 

9.8

1.734693878

9.97

Key Highlights:
Total Income increased by 27.65 % on YoY basis to Rs 207.43 crores in Q3FY10.
PBDITA increased by 45.08 % on YoY basis to Rs 38.04 crores in Q3FY10.
PAT increased by 1.73 % on YoY basis to Rs 9.97 crores in Q3FY10.

VALUATION &OUTLOOK:
At cmp of Rs 75 stock is trading at 10X to trailing twelve month earning. The PEG (PE to growth ratio) ratio is at 0.40. Company stock still has the room to appreciate. Even on conservative basis if we take the PEG at 0.8 lower than ideal 1, the fair price for the stock come at Rs 154.
The stock seems to be undervalued at this level. The outlook is good as demand is expected to be good from the housing sector.

CONCLUSION:
Investors with time horizon of 6-8 months could take exposure on the counter.

 

Find more Research Reports

 

Click here for Indian stock market tips

 

For more details click here

 

About Us |Site Map| Privacy Policy | Our Partners | Contact Us ||advertise with us |©2005sharetipinfo