HINDWARE HME INOVATON LTD
HINDWAREAP · General/Diversified · NSE
₹231
Current Market Price
Fair Value (DCF)
₹80
Margin of Safety
-65.2%
Updated 2d ago
YieldIQ Score
21/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
15%
ROE
—
Debt/Equity
1.19
WACC
11.1%
Market Cap
₹1,929 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
230.0%
Return on capital employed
EV / EBITDA
14.4×
Enterprise multiple
Debt / EBITDA
4.5×
Leverage vs earnings
Interest Coverage
0.3×
EBIT covers interest
Current Ratio
1.09×
Short-term liquidity
Asset Turnover
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹230.66
Bear case
₹76.24
MoS -202.5%
Base case
₹80.25
MoS -187.4%
Bull case
₹139.98
MoS -64.8%
Ratio Trends
HINDWAREAP · last 6 annual periods
ROE
-8.7%
ROCE
9.2%
Operating Margin
—
Debt / Equity
1.13×
PE
52.1×
EV / EBITDA
13.9×
Historical Financials
HINDWAREAP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1775 Cr | ₹2294 Cr | ₹768 Cr | ₹774 Cr | ₹2486 Cr | +8.8% |
| EBITDA | — | ₹305 Cr | ₹281 Cr | ₹303 Cr | ₹154 Cr | -15.7% |
| EBIT | ₹122 Cr | ₹266 Cr | ₹61.4 Cr | ₹33.1 Cr | — | -27.8% |
| PAT | ₹54.8 Cr | ₹202 Cr | ₹22.8 Cr | ₹2.7 Cr | ₹-68.3 Cr | — |
| EPS (diluted) | ₹7.59 | ₹27.90 | ₹3.15 | ₹0.30 | — | -55.4% |
| CFO | ₹234 Cr | ₹226 Cr | ₹221 Cr | ₹241 Cr | ₹192 Cr | -4.9% |
| CapEx | — | — | — | — | ₹-202 Cr | — |
| FCF | — | — | — | — | ₹-10.1 Cr | — |
| Total Assets | — | ₹2146 Cr | ₹2303 Cr | ₹2420 Cr | ₹2528 Cr | +4.2% |
| Total Debt | — | — | ₹384 Cr | ₹498 Cr | ₹889 Cr | +23.4% |
| Shareholders' Equity | — | — | ₹576 Cr | ₹598 Cr | ₹786 Cr | +8.1% |
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 | 7.1% | — |
| LAOPALA LAOPALA | — | — | Pending | 11.7% | — |
| EPACK EPACK | — | — | Pending | 5.8% | — |
| WEL WEL | — | — | Pending | 18.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HINDWAREAP in the last 10 years.
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.