HINDWARE HME INOVATON LTD
HINDWAREAP · General/Diversified · NSE
₹217
Current Market Price
Fair Value (DCF)
₹177
Discount to FV
-18.4%
Updated just now
YieldIQ Score
26/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
37%
ROE
-5.4%
Debt/Equity
1.31
WACC
11.1%
Market Cap
₹1,815 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.6%
Return on capital employed
EV / EBITDA
12.3×
Enterprise multiple
Debt / EBITDA
4.2×
Leverage vs earnings
Interest Coverage
0.3×
EBIT covers interest
Current Ratio
1.09×
Short-term liquidity
Asset Turnover
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-3.6%
3-year revenue growth
Revenue CAGR (5Y)
7.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹216.97
Bear case
Margin of Safety —
Implied upside -120.1%
Base case
Margin of Safety -29.2%
Implied upside -22.6%
Bull case
Margin of Safety +18.8%
Implied upside +23.1%
Ratio Trends
HINDWAREAP · last 7 annual periods
ROE
-5.4%
ROCE
10.6%
Operating Margin
—
Debt / Equity
1.31×
PE
52.1×
EV / EBITDA
13.9×
Historical Financials
HINDWAREAP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2253 Cr | ₹2800 Cr | ₹2719 Cr | ₹2523 Cr | ₹2510 Cr | +2.7% |
| EBITDA | ₹305 Cr | ₹281 Cr | ₹303 Cr | ₹154 Cr | ₹180 Cr | -12.4% |
| EBIT | ₹266 Cr | ₹180 Cr | ₹152 Cr | — | — | -13.1% |
| PAT | ₹202 Cr | ₹57.1 Cr | ₹25.8 Cr | ₹-68.3 Cr | ₹-39.7 Cr | — |
| EPS (diluted) | ₹27.90 | ₹7.96 | ₹3.56 | — | — | -40.2% |
| CFO | ₹226 Cr | ₹221 Cr | ₹241 Cr | ₹192 Cr | ₹258 Cr | +3.4% |
| CapEx | ₹-39.6 Cr | ₹-196 Cr | ₹-183 Cr | ₹-202 Cr | ₹-128 Cr | — |
| FCF | ₹186 Cr | ₹25.2 Cr | ₹57.4 Cr | ₹-10.1 Cr | ₹130 Cr | -8.6% |
| Total Assets | ₹2146 Cr | ₹2303 Cr | ₹2420 Cr | ₹2528 Cr | ₹2452 Cr | +3.4% |
| Total Debt | ₹374 Cr | ₹958 Cr | ₹1046 Cr | ₹889 Cr | ₹965 Cr | +26.8% |
| Shareholders' Equity | ₹526 Cr | ₹576 Cr | ₹598 Cr | ₹777 Cr | ₹737 Cr | +8.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HINDWAREAP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 STOVEKRAFT STOVEKRAFT | — | — | Pending | 8.2% | — |
 NILKAMAL NILKAMAL | — | — | Pending | 7.3% | — |
 LAOPALA LAOPALA | — | — | Pending | 11.7% | — |
 EPACK EPACK DURABLE LIMITED | -36.2%-26.6% upside | 15 | Above Fair Value | 0.3% | — |
WEL WEL | — | — | Pending | 18.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.62/sh
Last payout
2024-08-22
₹0.38
Peak payout
₹0.48
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HINDWARE HME INOVATON LTD (HINDWAREAP.NS) trades at 216.97 vs a model fair value of 176.99, a gap of -18.4%. Piotroski F-score: 5/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HINDWAREAP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HINDWAREAP →
Compare
Head-to-head with peers
Compare HINDWAREAP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HINDWAREAPNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.