Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 116.29 | 98.04 | 87.77 | 106.89 | 109.69 | 88.76 | 100.95 | 119.37 | 116.92 | 87.73 | 96.45 | 126.10 |
| Expenses | 106.15 | 88.10 | 87.63 | 102.04 | 101.48 | 82.73 | 93.79 | 111.88 | 110.08 | 80.32 | 91.13 | 116.89 |
| Operating Profit | 10.14 | 9.94 | 0.14 | 4.85 | 8.21 | 6.03 | 7.16 | 7.49 | 6.84 | 7.41 | 5.32 | 9.21 |
| OPM % | 8.72% | 10.14% | 0.16% | 4.54% | 7.48% | 6.79% | 7.09% | 6.27% | 5.85% | 8.45% | 5.52% | 7.30% |
| Other Income | 2.02 | 0.95 | 6.15 | 1.51 | 0.99 | 1.16 | 1.34 | 0.69 | 0.97 | 1.05 | 1.91 | 0.91 |
| Interest | 1.56 | 1.64 | 2.20 | 2.07 | 1.58 | 1.41 | 1.70 | 2.10 | 2.84 | 2.48 | 2.40 | 2.53 |
| Depreciation | 2.02 | 2.10 | 2.16 | 2.01 | 2.06 | 2.10 | 2.15 | 2.04 | 2.63 | 2.77 | 2.91 | 2.68 |
| Profit before tax | 8.58 | 7.15 | 1.93 | 2.28 | 5.56 | 3.68 | 4.65 | 4.04 | 2.34 | 3.21 | 1.92 | 4.91 |
| Tax % | 24.94% | 25.59% | -56.48% | 28.07% | 25.72% | 16.58% | 26.02% | 31.44% | 25.64% | 25.55% | 25.52% | 22.40% |
| Net Profit | 6.44 | 5.32 | 3.02 | 1.64 | 4.13 | 3.07 | 3.44 | 2.76 | 1.73 | 2.40 | 1.42 | 3.81 |
| EPS in Rs | 6.19 | 5.12 | 2.90 | 1.58 | 3.97 | 2.95 | 3.31 | 2.65 | 1.66 | 2.31 | 1.37 | 3.66 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 297 | 265 | 316 | 336 | 298 | 326 | 409 | 464 | 417 | 406 | 420 | 427 |
| Expenses | 273 | 242 | 293 | 310 | 277 | 294 | 376 | 432 | 389 | 380 | 393 | 398 |
| Operating Profit | 24 | 23 | 23 | 26 | 20 | 32 | 33 | 31 | 29 | 26 | 27 | 29 |
| OPM % | 8% | 9% | 7% | 8% | 7% | 10% | 8% | 7% | 7% | 6% | 6% | 7% |
| Other Income | 12 | 4 | 11 | 5 | 5 | 5 | 5 | 8 | 10 | 5 | 4 | 5 |
| Interest | 9 | 9 | 10 | 11 | 10 | 9 | 9 | 8 | 7 | 7 | 10 | 10 |
| Depreciation | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 10 | 11 |
| Profit before tax | 19 | 10 | 16 | 13 | 7 | 20 | 21 | 23 | 23 | 16 | 11 | 12 |
| Tax % | 26% | 32% | 38% | 38% | -4% | 26% | 27% | 28% | 26% | 24% | 28% | |
| Net Profit | 14 | 7 | 10 | 8 | 8 | 15 | 15 | 16 | 17 | 12 | 8 | 9 |
| EPS in Rs | 13.48 | 6.76 | 9.27 | 7.59 | 7.32 | 14.03 | 14.61 | 15.87 | 16.39 | 11.81 | 7.99 | 9.00 |
| Dividend Payout % | 7% | 15% | 11% | 13% | 8% | 9% | 8% | 8% | 7% | 7% | 9% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 4% | 5% | -3% | 2% | ||
| Compounded Profit Growth | 2% | -10% | -19% | -30% | ||
| Stock Price CAGR | 5% | -2% | -3% | -22% | ||
| Return on Equity | 7% | 7% | 6% | 4% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 99 | 112 | 119 | 127 | 134 | 140 | 155 | 168 | 179 | 194 | 205 | 213 |
| Borrowings | 104 | 105 | 80 | 111 | 102 | 68 | 89 | 84 | 73 | 82 | 77 | 71 |
| Other Liabilities | 56 | 41 | 50 | 48 | 32 | 45 | 43 | 47 | 26 | 29 | 49 | 59 |
| Total Liabilities | 269 | 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 | 354 |
| Fixed Assets | 71 | 85 | 82 | 79 | 78 | 81 | 75 | 76 | 92 | 101 | 101 | 155 |
| CWIP | 7 | 1 | 0 | 2 | 7 | 2 | 2 | 5 | 2 | 8 | 42 | 0 |
| Investments | 3 | 0 | 0 | 12 | 12 | 12 | 12 | 11 | 5 | 5 | 5 | 5 |
| Other Assets | 188 | 182 | 176 | 204 | 182 | 169 | 208 | 218 | 189 | 202 | 193 | 193 |
| Total Assets | 269 | 268 | 259 | 297 | 278 | 263 | 297 | 310 | 288 | 316 | 341 | 354 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 5 | 13 | 35 | -6 | 29 | 50 | -12 | 26 | 36 | 19 | 56 | 37 |
| Cash from Investing Activity | -11 | 0 | -3 | -14 | -7 | -5 | -1 | -10 | -17 | -19 | -43 | -20 |
| Cash from Financing Activity | 8 | -12 | -37 | 20 | -21 | -46 | 11 | -14 | -20 | 1 | -14 | -16 |
| Net Cash Flow | 2 | 1 | -6 | 0 | 0 | -1 | -2 | 1 | -2 | 0 | -1 | 1 |
| Free Cash Flow | -9 | -2 | 31 | -12 | 18 | 43 | -14 | 13 | 14 | -3 | 12 | 17 |
| CFO/OP | 36% | 70% | 165% | -7% | 134% | 260% | -21% | 98% | 137% | 86% | 222% | 144% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 118 | 124 | 126 | 119 | 110 | 128 | 125 | 96 | 86 | 89 | 97 | 91 |
| Inventory Days | 76 | 65 | 95 | 93 | 71 | 61 | 96 | 90 | 59 | 92 | 73 | 80 |
| Days Payable | 61 | 42 | 60 | 46 | 23 | 50 | 41 | 36 | 14 | 19 | 39 | 50 |
| Cash Conversion Cycle | 133 | 148 | 161 | 166 | 158 | 139 | 180 | 150 | 132 | 163 | 132 | 121 |
| Working Capital Days | 53 | 68 | 87 | 71 | 71 | 94 | 105 | 88 | 88 | 104 | 96 | 85 |
| ROCE % | 12% | 9% | 9% | 10% | 9% | 7% | 12% | 11% | 12% | 11% | 8% | 7% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 41.05% | 41.05% | 41.05% | 41.05% | 41.05% | 41.05% | 41.11% | 41.03% | 41.03% | 41.10% | 41.11% | 41.11% |
| FIIs | 0.00% | 0.18% | 0.00% | 0.00% | 0.05% | 0.05% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| DIIs | 9.83% | 9.35% | 8.91% | 8.91% | 8.14% | 8.14% | 7.48% | 7.48% | 7.48% | 7.48% | 7.48% | 7.94% |
| Public | 49.12% | 49.42% | 50.04% | 50.03% | 50.76% | 50.76% | 51.36% | 51.49% | 51.49% | 51.42% | 51.40% | 50.94% |
| No. of Shareholders | 11,433 | 11,614 | 11,634 | 11,779 | 11,460 | 11,171 | 11,070 | 11,001 | 10,887 | 10,825 | 10,937 | 10,859 |
Fundamentals
Market Cap₹ 116 Cr.
Current Price₹ 112
Stock P/E12.4
Book Value₹ 215
ROCE7.36 %
ROE3.89 %
Dividend Yield0.67 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)2%
Compounded Profit Growth (TTM)-30%
Standalone figures.
Valuation
Market capRs 115 Cr
Enterprise valueRs 183 Cr
P/E (TTM)12.23x
Price to book0.51x
Price to sales0.27x
EV / EBITDA5.45x
EV / EBIT8.10x
EV / sales0.43x
Price to cash flow3.08x
Earnings yield8.17%
Dividend yield0.68%
P/E, 3-year average11.08x
P/B, 3-year average0.64x
P/E, 5-year average8.91x
P/B, 5-year average0.58x
Profitability
Operating margin (excl. other income)6.50%
Operating margin (incl. other income)7.53%
EBITDA margin7.87%
Pre-tax margin2.90%
Net profit margin2.19%
Net margin, latest quarter3.02%
ROE3.79%
ROCE7.27%
ROA2.39%
ROE, 3-year average6.09%
ROCE, 3-year average8.76%
ROA, 3-year average3.92%
ROE, 5-year average7.22%
ROCE, 5-year average9.89%
ROA, 5-year average4.46%
ROIC (approx.)5.60%
Tax rate27.68%
Other income / net worth1.94%
Growth
Sales growth (latest year)3.48%
Profit growth (latest year)-32.33%
Sales CAGR, 3 years-3.22%
Sales CAGR, 5 years5.23%
Profit CAGR, 3 years-20.44%
Profit CAGR, 5 years-10.65%
Sales growth QoQ30.74%
Profit growth QoQ168.31%
Sales growth YoY (latest quarter)5.64%
Profit growth YoY (latest quarter)38.04%
Per share
EPS (TTM)Rs 9.00
EPS (latest year)Rs 7.99
EPS (latest quarter)Rs 3.66
EPS, 3-year averageRs 12.06
EPS, 5-year averageRs 13.33
Book value per shareRs 214.74
Sales per shareRs 410.78
Cash flow per shareRs 35.79
Free cash flow per shareRs 16.35
Dividend per share (latest year)Rs 0.75
Dividend per share, 3-year averageRs 0.92
Dividend per share, 5-year averageRs 1.03
Dividends
Dividend payout9.39%
Dividend payout, 3-year average7.83%
Dividend payout, 5-year average7.86%
Efficiency
Asset turnover1.19x
Fixed asset turnover2.71x
Inventory turnover4.81x
Inventory days76 days
Debtor days91 days
Debtors turnover4.02x
Creditor days50 days
Cash conversion cycle121 days
Working capital days85 days
Leverage
Total debtRs 71 Cr
Cash and bankRs 3 Cr
Net debtRs 69 Cr
Debt to equity0.32x
Net debt / EBITDA2.05x
Interest coverage2.21x
Owners' fund to total sources63.12%
Debt to assets20.20%
Cash flow
Cash from Operating Activity (latest year)Rs 37 Cr
Cash from Investing Activity (latest year)Rs -20 Cr
Cash from Financing Activity (latest year)Rs -16 Cr
Net Cash Flow (latest year)Rs 1 Cr
Free cash flow (latest year)Rs 17 Cr
FCFE (approx.: FCF + change in debt)Rs 12 Cr
Cash from ops / profit, 5 years2.56x
Sales to cash flow11.30x
Statement figures
Net sales (TTM)Rs 427 Cr
Net sales (latest year)Rs 420 Cr
Sales (latest quarter)Rs 126 Cr
Operating profit excl. other income (latest year)Rs 27 Cr
Operating profit (latest quarter)Rs 9 Cr
Other income (TTM)Rs 5 Cr
EBITDA (TTM)Rs 34 Cr
PBDT (TTM)Rs 23 Cr
Profit before tax (TTM)Rs 12 Cr
Tax (latest year)Rs 3 Cr
Net profit (TTM)Rs 9 Cr
Net profit (latest year)Rs 8 Cr
Net profit (latest quarter)Rs 4 Cr
Depreciation (TTM)Rs 11 Cr
Depreciation (latest quarter)Rs 3 Cr
Interest (TTM)Rs 10 Cr
Cost of goods sold (latest year)Rs 333 Cr
Total expenditure (latest year)Rs 393 Cr
Total income (latest year)Rs 425 Cr
Share capitalRs 10 Cr
ReservesRs 213 Cr
Shareholders' fundsRs 223 Cr
Total assetsRs 354 Cr
Net blockRs 155 Cr
Capital work in progressRs 0 Cr
InvestmentsRs 5 Cr
ReceivablesRs 105 Cr
InventoryRs 69 Cr
Other liabilitiesRs 59 Cr
Shares outstanding (crore)1.04
Ownership
Promoter holding41.11% (+0.08 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 12.2 is at the 75th percentile of its own 9.4-year range
(median 8.5, low 3.6, high 15.6).
P/B 0.51 is at the 33th percentile (median 0.57).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 530315 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -3.2% | -2.8% | -0.4 pts |
| 1 month | -10.6% | -6.8% | -3.8 pts |
| 3 months | +3.8% | -7.6% | +11.4 pts |
| 3 years | -9.2% | +14.2% | -23.4 pts |
| 5 years | -9.4% | +27.9% | -37.3 pts |
Red flags
F-score 6 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹126 Cr +5.6% vs Jun 2025.
Net profit ₹4 Cr +38.0%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| EPL Ltd | 7,465 | 18.2 | 17.8 % |
| AGI Greenpac Ltd | 5,130 | 13.9 | 19.5 % |
| Uflex Ltd | 4,668 | 6.75 | 7.03 % |
| TCPL Packaging Ltd | 3,748 | 31.0 | 17.9 % |
| Polyplex Corporation Ltd | 3,329 | 21.4 | 0.89 % |
| Jindal Poly Films Ltd | 2,938 | 50.2 | -1.99 % |
| XPRO India Ltd | 2,724 | 83.4 | 3.78 % |
| Cosmo First Ltd | 2,188 | 12.8 | 11.2 % |
| Knack Packaging Ltd | 2,161 | 21.2 | 34.1 % |
| Mold-Tek Packaging Ltd | 2,134 | 28.1 | 13.3 % |
| Huhtamaki India Ltd | 1,780 | 13.0 | 12.0 % |
| Arrow Greentech Ltd | 1,314 | 20.6 | 29.6 % |
| Commercial Syn Bags Ltd | 1,099 | 34.8 | 15.0 % |
| Dhunseri Ventures Ltd | 1,002 | 5.25 | 6.74 % |
| Ester Industries Ltd | 882 | 2.75 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Hindustan Tin Works Ltd?
Hindustan Tin Works Ltd (530315) has a market capitalisation of Rs 116 Cr. at the 2026-10-01 close.
What is the P/E ratio of Hindustan Tin Works Ltd?
Hindustan Tin Works Ltd trades at a P/E of 12.4 on trailing twelve-month profit, at the 2026-10-01 close.
What were Hindustan Tin Works Ltd's latest quarterly results?
In the Jun 2026 quarter, Hindustan Tin Works Ltd sales was Rs 126 Cr (+5.6% vs Jun 2025) and net profit was Rs 4 Cr.