Financials Hemas Holdings PLC

Equities

HHL.N0000

LK0337N00002

Consumer Goods Conglomerates

End-of-day quote Colombo S.E. Other stock markets 06:00:00 2024-06-03 pm EDT			5-day change	1st Jan Change
86.8 ^LKR	-0.80%		-0.23%	+30.13%

May. 23	Hemas Holdings PLC Appoints Ravi Jayasekera as the Acting CEO	CI
May. 22	Hemas Holdings PLC Reports Earnings Results for the Fourth Quarter Ended March 31, 2024	CI

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	33,498	49,746	27,560	38,775	47,972	51,791	-
Enterprise Value (EV) ¹	33,498	49,746	27,560	38,775	47,972	51,791	51,791
P/E ratio	27.1 x	15.3 x	6.49 x	9.08 x	7.86 x	7.91 x	6.94 x
Yield	2.58%	2.22%	10.5%	3.62%	-	4.8%	5.13%
Capitalization / Revenue	0.54 x	0.77 x	0.35 x	0.34 x	0.39 x	0.39 x	0.37 x
EV / Revenue	0.54 x	0.77 x	0.35 x	0.34 x	0.39 x	0.39 x	0.37 x
EV / EBITDA	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Price to Book	1.2 x	1.56 x	0.78 x	1.01 x	-	1.3 x	1.14 x
Nbr of stocks (in thousands)	596,043	596,475	596,546	596,546	596,673	596,673	-
Reference price ²	56.20	83.40	46.20	65.00	80.40	86.80	86.80
Announcement Date	6/17/20	5/21/21	5/19/22	5/24/23	5/22/24	-	-

¹LKR in Million²LKR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	61,632	64,501	78,831	113,940	121,614	131,898	141,181
EBITDA	-	-	-	-	-	-	-
EBIT ¹	-	6,061	6,783	10,963	11,921	14,208	14,645
Operating Margin	-	9.4%	8.6%	9.62%	9.8%	10.77%	10.37%
Earnings before Tax (EBT) ¹	-	5,670	-	7,765	9,468	11,507	11,996
Net income ¹	1,236	3,253	4,249	4,269	6,109	6,549	7,072
Net margin	2%	5.04%	5.39%	3.75%	5.02%	4.97%	5.01%
EPS ²	2.070	5.450	7.120	7.160	10.23	10.98	12.50
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	1.450	1.850	4.850	2.350	-	4.167	4.450
Announcement Date	6/17/20	5/21/21	5/19/22	5/24/23	5/22/24	-	-

¹LKR in Million²LKR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2024 Q2
Net sales	-
EBITDA	-
EBIT	-
Operating Margin	-
Earnings before Tax (EBT)	-
Net income ¹	1,220
Net margin	-
EPS ²	2.040
Dividend per Share	-
Announcement Date	11/9/23

¹LKR in Million²LKR

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	4.41%	10.9%	12.6%	13.4%	-	15.7%	19.5%
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-
Book Value Per Share ²	46.80	53.50	59.20	64.40	-	67.00	76.30
Cash Flow per Share	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-
Announcement Date	6/17/20	5/21/21	5/19/22	5/24/23	5/22/24	-	-

¹LKR in Million²LKR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hemas Holdings PLC

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

86.8 LKR

Average target price

98.97 LKR

Spread / Average Target

+14.02%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Consumer Goods Conglomerates

	1st Jan change	Capi.
HEMAS HOLDINGS PLC	+30.13%	172M
BERKSHIRE HATHAWAY INC.	+13.79%	884B
INTERNATIONAL HOLDING COMPANY	+3.75%	244B
HONEYWELL INTERNATIONAL INC.	-1.18%	135B
HITACHI, LTD.	+56.93%	99.02B
ILLINOIS TOOL WORKS INC.	-8.12%	71.82B
3M COMPANY	-9.80%	54.57B
MITSUBISHI ELECTRIC CORPORATION	+33.62%	37.33B
ALPHA DHABI HOLDING	-40.43%	30.77B
MITSUBISHI HEAVY INDUSTRIES, LTD.	+67.15%	31.07B

Consumer Goods Conglomerates