HI-TECH PIPES LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118.4 INR | +5.20% |
|
-2.75% | +2.91% |
| May. 14 | Transcript : Hi-Tech Pipes Limited, Q4 2024 Earnings Call, May 14, 2024 | |
| May. 11 | Hi-Tech Pipes Limited Appoints M/S Bas & Co. LLP as Internal Auditors | CI |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,183 | 10,206 | 17,815 | - | - |
| Enterprise Value (EV) 1 | 6,183 | 10,206 | 20,947 | 17,815 | 17,815 |
| P/E ratio | 15 x | 36.6 x | 51.2 x | 22.5 x | 14.1 x |
| Yield | - | - | - | 0.27% | 0.62% |
| Capitalization / Revenue | - | 0.43 x | 0.78 x | 0.53 x | 0.4 x |
| EV / Revenue | - | 0.43 x | 0.78 x | 0.53 x | 0.4 x |
| EV / EBITDA | - | - | 18.2 x | 10.3 x | 7.02 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | 3.42 x | 2.48 x | 2.14 x |
| Nbr of stocks (in thousands) | 122,711 | 127,811 | 158,356 | - | - |
| Reference price 2 | 50.39 | 79.85 | 112.5 | 112.5 | 112.5 |
| Announcement Date | 5/14/22 | 5/27/23 | 5/11/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 23,858 | 26,993 | 33,721 | 44,912 |
| EBITDA 1 | - | - | 1,149 | 1,726 | 2,539 |
| EBIT 1 | - | - | 993.7 | 1,541 | 2,341 |
| Operating Margin | - | - | 3.68% | 4.57% | 5.21% |
| Earnings before Tax (EBT) 1 | - | - | 586.9 | 1,192 | 1,933 |
| Net income 1 | 403.3 | - | 439.3 | 882 | 1,430 |
| Net margin | - | - | 1.63% | 2.62% | 3.18% |
| EPS 2 | 3.370 | 2.180 | 2.730 | 5.000 | 8.000 |
| 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 | 5/11/24 | - | - |
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% | 12.8% | 16.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 32.90 | 45.30 | 52.60 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 850 | 600 | 300 |
| Capex / Sales | - | - | 3.07% | 1.78% | 0.67% |
| Announcement Date | 5/14/22 | 5/27/23 | 5/11/24 | - | - |
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
112.5
INR
Average target price
172.5
INR
Spread / Average Target
+53.33%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.91% | 214M | |
| -7.10% | 38.77B | |
| +22.90% | 25.33B | |
| -9.41% | 20.8B | |
| -23.72% | 21.08B | |
| +3.96% | 19.73B | |
| +7.67% | 19.98B | |
| +4.91% | 9.26B | |
| -21.13% | 8.63B | |
| -21.06% | 7.66B |
- Stock Market
- Equities
- HITECH Stock
- Financials Hi-Tech Pipes Limited
