Hmt Ltd

HMT
Engineering
โ‚น 56.36
Price
โ‚น 2,005
Market Cap
Small Cap
-
P/E Ratio

๐Ÿ“Š Score Snapshot

-28.57 / 25
Performance
-197.11 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
-218.68 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Adj Cash EBITDA 16.00 107.00 -27.00 -43.00 - 209.00 -100.00 -671.00
Adj Cash EBITDA Margin 7.34 47.98 -21.09 -27.39 - 79.47 -51.28 -353.16
Adj Cash EBITDA To EBITDA -0.28 -2.67 0.69 3.58 - 0.94 1.28 1.35
Adj Cash EPS 149.28 0.80 33.76 -3.93 -2.08 4.27 -1.42 -5.93
Adj Cash PAT 5,308 28.28 1,201 -139.95 -74.01 151.94 -170.00 -713.19
Adj Cash PAT To PAT 1.01 -0.24 1.01 1.28 -0.47 0.92 1.15 1.33
Adj Cash PE 0.30 33.02 0.79 - - 4.75 - -
Adj EPS 147.22 -3.34 33.43 -3.06 4.41 4.64 -1.23 -4.47
Adj EV To Cash EBITDA 152.09 40.90 - - - 22.85 - -
Adj EV To EBITDA - - - - 19.48 21.51 - -
Adj Number Of Shares 35.56 35.55 35.54 35.60 35.62 35.55 119.84 120.35
Adj PE 0.31 - 0.80 - 2.11 4.35 - -
Bvps -49.27 -121.04 -117.61 -132.39 -129.23 -133.64 -40.85 -39.88
Cash Conversion Cycle 464.00 491.00 630.00 632.00 560.00 846.00 816.00 706.00
Cash ROCE -1.95 -20.39 8.68 16.75 -81.26 -125.03 25.93 30.28
Cash Roic 5.47 -8.00 21.31 35.51 2.88 -53.75 28.21 29.44
Cash Revenue 218.00 223.00 128.00 157.00 233.00 263.00 195.00 190.00
Cash Revenue To Revenue 1.34 1.09 0.73 0.77 0.90 1.00 1.00 1.00
Dio 585.00 412.00 667.00 720.00 754.00 1,243 1,148 1,029
Dpo 420.00 254.00 361.00 390.00 405.00 628.00 528.00 508.00
Dso 299.00 333.00 323.00 302.00 211.00 231.00 196.00 185.00
EV 2,433 4,377 4,584 5,352 4,500 4,776 7,825 8,710
EV To EBITDA - - - - 19.57 22.53 - -
EV To Fcff - 107.20 - - - 18.36 - -
Fcfe 5,308 42.28 1,203 -118.95 201.99 445.94 -161.00 -703.19
Fcfe Margin 2,435 18.96 939.84 -75.76 86.69 169.56 -82.56 -370.10
Fcfe To Adj PAT 1.01 -0.36 1.01 1.09 1.29 2.70 1.09 1.31
Fcff -42.14 40.83 -78.00 -105.81 -10.69 260.13 -146.00 -695.46
Fcff Margin -19.33 18.31 -60.94 -67.39 -4.59 98.91 -74.87 -366.03
Fcff To NOPAT 0.35 -0.37 0.82 1.26 0.22 -12.46 1.10 1.31
Market Cap 1,614 867.78 966.69 1,137 329.48 670.12 3,541 4,555
PB -0.92 -0.20 -0.23 -0.24 -0.07 -0.14 -0.72 -0.95
PE 0.63 - 1.82 - 2.11 4.32 - -
Peg - - - - 4.60 - - -
PS 9.90 4.25 5.49 5.58 1.27 2.55 18.16 23.98
ROCE 10.62 10.84 13.30 8.57 -69.27 -53.71 22.59 22.66
ROE -172.92 2.80 -26.74 2.34 -3.36 -3.42 3.05 11.88
Roic 15.45 21.58 25.96 28.12 13.11 4.31 25.70 22.45
Share Price 45.40 24.41 27.20 31.95 9.25 18.85 29.55 37.85

๐Ÿ“Š Quarterly Results

Metric Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021 Sep 2021
Sales 29.00 42.00 32.00 49.00 32.00 36.00 46.00 108.00 38.00 26.00 32.00 82.00 55.00 52.00
Interest 17.00 14.00 20.00 18.00 17.00 17.00 17.00 16.00 17.00 19.00 17.00 8.00 22.00 25.00
Expenses - 46.00 65.00 53.00 95.00 55.00 57.00 68.00 137.00 55.00 51.00 56.00 130.00 71.00 68.00
Other Income - 11.32 11.54 14.28 23.03 10.05 10.31 10.58 21.92 14.72 8.64 9.36 16.36 13.18 9.95
Exceptional Items -26.36 - - 2,681 0.09 0.04 0.02 1.10 1.16 0.33 0.10 677.57 0.80 0.42
Depreciation 2.00 2.00 2.00 2.00 2.00 2.00 2.00 4.00 2.00 2.00 2.00 2.00 3.00 2.00
Profit Before Tax -51.00 -27.00 -29.00 2,638 -32.00 -29.00 -30.00 -26.00 -20.00 -36.00 -33.00 636.00 -27.00 -33.00
Tax % - - - -0.11 - - - -30.77 - - - - - -
Net Profit - -51.00 -27.00 -29.00 2,641 -32.00 -29.00 -30.00 -34.00 -20.00 -36.00 -33.00 636.00 -27.00 -33.00
Minority Share - - - - - - - - - - - -1.00 - -
Exceptional Items At -26.00 - - 2,681 - - - 1.00 1.00 - - 678.00 1.00 0.42
Profit For PE -25.00 -27.00 -29.00 -40.00 -32.00 -29.00 -30.00 -34.00 -21.00 -37.00 -33.00 -42.00 -28.00 -33.41
Profit For EPS -51.00 -27.00 -29.00 2,641 -32.00 -29.00 -30.00 -34.00 -20.00 -36.00 -33.00 635.00 -27.00 -32.99
EPS In Rs -1.44 -0.76 -0.81 74.27 -0.89 -0.81 -0.84 -0.94 -0.56 -1.03 -0.93 17.86 -0.76 -0.93
PAT Margin % -175.86 -64.29 -90.62 5,390 -100.00 -80.56 -65.22 -31.48 -52.63 -138.46 -103.12 775.61 -49.09 -63.46
PBT Margin -175.86 -64.29 -90.62 5,384 -100.00 -80.56 -65.22 -24.07 -52.63 -138.46 -103.12 775.61 -49.09 -63.46
Tax - - - -3.00 - - - 8.00 - - - - - -
Yoy Profit Growth % 22.00 6.00 3.00 -15.00 -51.00 22.00 10.00 18.00 24.00 -10.00 22.00 -2,295 -3.00 10.24
Adj Ebit -7.68 -13.46 -8.72 -24.97 -14.95 -12.69 -13.42 -11.08 -4.28 -18.36 -16.64 -33.64 -5.82 -8.05
Adj EBITDA -5.68 -11.46 -6.72 -22.97 -12.95 -10.69 -11.42 -7.08 -2.28 -16.36 -14.64 -31.64 -2.82 -6.05
Adj EBITDA Margin -19.59 -27.29 -21.00 -46.88 -40.47 -29.69 -24.83 -6.56 -6.00 -62.92 -45.75 -38.59 -5.13 -11.63
Adj Ebit Margin -26.48 -32.05 -27.25 -50.96 -46.72 -35.25 -29.17 -10.26 -11.26 -70.62 -52.00 -41.02 -10.58 -15.48
Adj PAT -77.36 -27.00 -29.00 5,325 -31.91 -28.96 -29.98 -32.56 -18.84 -35.67 -32.90 1,314 -26.20 -32.58
Adj PAT Margin -266.76 -64.29 -90.62 10,867 -99.72 -80.44 -65.17 -30.15 -49.58 -137.19 -102.81 1,602 -47.64 -62.65
Ebit 18.68 -13.46 -8.72 -2,706 -15.04 -12.73 -13.44 -12.18 -5.44 -18.69 -16.74 -711.21 -6.62 -8.47
EBITDA 20.68 -11.46 -6.72 -2,704 -13.04 -10.73 -11.44 -8.18 -3.44 -16.69 -14.74 -709.21 -3.62 -6.47
EBITDA Margin 71.31 -27.29 -21.00 -5,518 -40.75 -29.81 -24.87 -7.57 -9.05 -64.19 -46.06 -864.89 -6.58 -12.44
Ebit Margin 64.41 -32.05 -27.25 -5,522 -47.00 -35.36 -29.22 -11.28 -14.32 -71.88 -52.31 -867.33 -12.04 -16.29
NOPAT -19.00 -25.00 -23.00 -48.05 -25.00 -23.00 -24.00 -43.15 -19.00 -27.00 -26.00 -50.00 -19.00 -18.00
NOPAT Margin -65.52 -59.52 -71.88 -98.06 -78.12 -63.89 -52.17 -39.95 -50.00 -103.85 -81.25 -60.98 -34.55 -34.62
Operating Profit -19.00 -25.00 -23.00 -48.00 -25.00 -23.00 -24.00 -33.00 -19.00 -27.00 -26.00 -50.00 -19.00 -18.00
Operating Profit Margin -65.52 -59.52 -71.88 -97.96 -78.12 -63.89 -52.17 -30.56 -50.00 -103.85 -81.25 -60.98 -34.55 -34.62

๐Ÿ’ฐ Profit & Loss

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013
Sales 163.00 204.00 176.00 204.00 260.00 263.00 195.00 190.00 228.00 275.00 269.00 354.00
Interest 68.00 69.00 74.00 84.00 65.00 67.00 66.00 62.00 53.00 291.00 262.00 328.00
Expenses - 274.00 298.00 261.00 274.00 299.00 275.00 318.00 727.00 307.00 567.00 593.00 512.00
Other Income - 54.00 54.00 46.00 58.00 270.00 234.00 45.00 41.00 115.00 47.00 44.00 52.00
Exceptional Items 2,681 4.00 656.00 1.00 1.00 10.00 3.00 6.00 -251.00 -7.00 309.00 -30.00
Depreciation 8.00 9.00 10.00 10.00 10.00 9.00 10.00 11.00 10.00 12.00 13.00 14.00
Profit Before Tax 2,548 -115.00 533.00 -105.00 157.00 156.00 -151.00 -562.00 -278.00 -556.00 -246.00 -478.00
Tax % -0.12 -6.96 - -4.76 0.64 0.64 - 3.20 - -0.18 -7.72 -0.42
Net Profit - 2,551 -123.00 533.00 -110.00 156.00 155.00 -151.00 -544.00 -278.00 -557.00 -265.00 -480.00
Minority Share - - -1.00 - - -1.00 - - - - - -
Exceptional Items At - 2.00 -22.00 1.00 1.00 10.00 3.00 6.00 -251.00 -7.00 290.00 -30.00
Profit For PE 2,551 -125.00 554.00 -111.00 155.00 144.00 -155.00 -550.00 -28.00 -550.00 -555.00 -450.00
Profit For EPS 2,551 -123.00 532.00 -110.00 156.00 155.00 -151.00 -544.00 -278.00 -557.00 -265.00 -480.00
EPS In Rs 71.73 -3.46 14.97 -3.09 4.38 4.36 -1.26 -4.52 -2.31 -4.63 -3.48 -6.32
PAT Margin % 1,565 -60.29 302.84 -53.92 60.00 58.94 -77.44 -286.32 -121.93 -202.55 -98.51 -135.59
PBT Margin 1,563 -56.37 302.84 -51.47 60.38 59.32 -77.44 -295.79 -121.93 -202.18 -91.45 -135.03
Tax -3.00 8.00 - 5.00 1.00 1.00 - -18.00 - 1.00 19.00 2.00
Adj Ebit -65.00 -49.00 -49.00 -22.00 221.00 213.00 -88.00 -507.00 26.00 -257.00 -293.00 -120.00
Adj EBITDA -57.00 -40.00 -39.00 -12.00 231.00 222.00 -78.00 -496.00 36.00 -245.00 -280.00 -106.00
Adj EBITDA Margin -34.97 -19.61 -22.16 -5.88 88.85 84.41 -40.00 -261.05 15.79 -89.09 -104.09 -29.94
Adj Ebit Margin -39.88 -24.02 -27.84 -10.78 85.00 80.99 -45.13 -266.84 11.40 -93.45 -108.92 -33.90
Adj PAT 5,235 -118.72 1,189 -108.95 156.99 164.94 -148.00 -538.19 -529.00 -564.01 67.85 -510.13
Adj PAT Margin 3,212 -58.20 675.57 -53.41 60.38 62.71 -75.90 -283.26 -232.02 -205.09 25.22 -144.10
Ebit -2,746 -53.00 -705.00 -23.00 220.00 203.00 -91.00 -513.00 277.00 -250.00 -602.00 -90.00
EBITDA -2,738 -44.00 -695.00 -13.00 230.00 212.00 -81.00 -502.00 287.00 -238.00 -589.00 -76.00
EBITDA Margin -1,680 -21.57 -394.89 -6.37 88.46 80.61 -41.54 -264.21 125.88 -86.55 -218.96 -21.47
Ebit Margin -1,685 -25.98 -400.57 -11.27 84.62 77.19 -46.67 -270.00 121.49 -90.91 -223.79 -25.42
NOPAT -119.14 -110.17 -95.00 -83.81 -48.69 -20.87 -133.00 -530.46 -89.00 -304.55 -363.02 -172.72
NOPAT Margin -73.09 -54.00 -53.98 -41.08 -18.73 -7.94 -68.21 -279.19 -39.04 -110.75 -134.95 -48.79
Operating Profit -119.00 -103.00 -95.00 -80.00 -49.00 -21.00 -133.00 -548.00 -89.00 -304.00 -337.00 -172.00
Operating Profit Margin -73.01 -50.49 -53.98 -39.22 -18.85 -7.98 -68.21 -288.42 -39.04 -110.55 -125.28 -48.59

๐Ÿฆ Balance Sheet

Metric Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Accumulated Depreciation - 444.62 - 436.52 435.39 426.27 419.69 411.11 406.08 417.47
Advance From Customers - 103.00 - 107.00 29.00 21.00 42.00 48.00 62.00 77.00
Average Capital Employed -689.50 -613.00 - -483.50 -368.50 -269.00 -317.00 -394.00 -389.50 -2,166
Average Invested Capital -841.00 -771.00 - -510.50 -366.00 -298.00 -371.50 -484.00 -517.50 -2,362
Average Total Assets 633.50 665.50 - 685.50 680.00 724.00 748.00 697.50 672.00 766.50
Average Total Equity -3,084 -3,028 - -4,242 -4,446 -4,658 -4,677 -4,823 -4,847 -4,528
Cwip 3.00 3.00 4.00 4.00 7.00 6.00 7.00 15.00 11.00 9.00
Capital Employed -746.00 -686.00 -633.00 -540.00 -427.00 -310.00 -228.00 -406.00 -382.00 -397.00
Cash Equivalents 235.00 247.00 237.00 255.00 136.00 190.00 205.00 238.00 230.00 246.00
Fixed Assets 36.00 40.00 40.00 44.00 53.00 60.00 66.00 59.00 66.00 76.00
Gross Block - 484.95 - 480.49 488.72 485.78 486.08 470.01 471.86 493.53
Inventory 121.00 133.00 98.00 133.00 162.00 190.00 212.00 198.00 158.00 173.00
Invested Capital -988.00 -929.00 -694.00 -613.00 -408.00 -324.00 -272.00 -471.00 -497.00 -538.00
Investments - - - - - - - - 1.00 1.00
Loans N Advances 7.00 -4.00 - 4.00 - -5.00 -9.00 -8.00 -10.00 -10.00
Long Term Borrowings - - - - - 18.00 122.00 231.00 373.00 435.00
Net Debt 827.00 819.00 3,492 3,509 3,617 4,215 4,171 4,106 4,283 4,154
Net Working Capital -1,027 -972.00 -738.00 -661.00 -468.00 -390.00 -345.00 -545.00 -574.00 -623.00
Non Controlling Interest - - - - - - - - -1.00 -1.00
Other Asset Items 69.00 67.00 98.00 85.00 147.00 92.00 117.00 79.00 87.00 106.00
Other Borrowings - 37.00 - 37.00 37.00 694.00 4,230 4,094 4,110 3,931
Other Liability Items 1,268 1,108 1,199 1,062 970.00 886.00 820.00 1,006 894.00 932.00
Reserves -2,163 -2,108 -4,717 -4,659 -4,536 -5,069 -4,959 -5,107 -6,098 -6,002
Share Capital 356.00 356.00 356.00 356.00 356.00 356.00 356.00 356.00 1,204 1,204
Short Term Borrowings 1,062 1,029 3,729 3,727 3,716 3,694 24.00 19.00 31.00 34.00
Total Assets 612.00 620.00 655.00 711.00 660.00 700.00 748.00 748.00 647.00 697.00
Total Borrowings 1,062 1,066 3,729 3,764 3,753 4,405 4,376 4,344 4,514 4,401
Total Equity -1,807 -1,752 -4,361 -4,303 -4,180 -4,713 -4,603 -4,751 -4,895 -4,799
Total Equity And Liabilities 612.00 620.00 655.00 711.00 660.00 700.00 748.00 748.00 647.00 697.00
Total Liabilities 2,419 2,372 5,016 5,014 4,840 5,413 5,351 5,499 5,542 5,496
Trade Payables 90.00 95.00 89.00 82.00 88.00 103.00 114.00 100.00 73.00 85.00
Trade Receivables 141.00 134.00 354.00 372.00 310.00 338.00 302.00 332.00 210.00 192.00

๐Ÿ’ต Cash Flows

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Cash From Financing Activity 828.00 4.00 -7.00 7.00 -35.00 -246.00 84.00 541.00
Cash From Investing Activity -44.00 -28.00 45.00 -27.00 188.00 298.00 8.00 5.00
Cash From Operating Activity -847.00 103.00 -50.00 -71.00 -269.00 -43.00 -108.00 -661.00
Cash Paid For Purchase Of Fixed Assets -4.00 -6.00 -5.00 -2.00 -10.00 -9.00 -4.00 -3.00
Cash Paid For Repayment Of Borrowings -4.00 - -3.00 - - - - -
Cash Received From Borrowings - 10.00 - 12.00 7.00 - - -
Cash Received From Issue Of Shares - - - - - - - -
Cash Received From Sale Of Fixed Assets - 1.00 - 1.00 269.00 294.00 3.00 2.00
Cash Received From Sale Of Investments - - - - - 1.00 - -
Change In Inventory - 29.00 28.00 22.00 -14.00 -40.00 14.00 32.00
Change In Other Working Capital Items 12.00 -11.00 -1.00 -18.00 -22.00 27.00 -35.00 -207.00
Change In Payables 6.00 109.00 33.00 12.00 -169.00 - - -
Change In Receivables 55.00 19.00 -48.00 -47.00 -27.00 - - -
Change In Working Capital 73.00 147.00 12.00 -31.00 -231.00 -13.00 -22.00 -175.00
Direct Taxes Paid -847.00 -5.00 -5.00 -1.00 -37.00 -55.00 -1.00 18.00
Dividends Received - - - - - - - -
Interest Paid -6.00 -7.00 -4.00 -5.00 -42.00 -43.00 -11.00 -24.00
Interest Received 15.00 13.00 8.00 7.00 13.00 11.00 9.00 5.00
Net Cash Flow -63.00 79.00 -13.00 -92.00 -116.00 8.00 -16.00 -115.00
Other Cash Financing Items Paid 837.00 - - - - -203.00 95.00 566.00
Other Cash Investing Items Paid -55.00 -36.00 41.00 -33.00 -83.00 - - -
Other Cash Operating Items Paid - - - - - - - -
Profit From Operations -73.00 -38.00 -58.00 -40.00 -1.00 26.00 -85.00 -505.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Hmt 2024-12-31 - 0.00 0.00 0.71 0.00
Hmt 2024-09-30 - 0.00 0.00 0.71 0.00
Hmt 2024-06-30 - 0.00 0.00 0.70 0.00
Hmt 2024-03-31 - 0.00 0.00 0.70 0.00
๐Ÿ’ฌ
Stock Chat