Hindusthan National Glass & Industries Ltd. | Small-cap | Consumer Cyclical

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 4.1B
Gross Profit 2.6B 62.92%
Operating Income -58.2M -1.41%
Net Income 21.3M 0.52%
EPS (Diluted) ₹0.24

Balance Sheet Metrics

Total Assets 29.1B
Total Liabilities 37.2B
Shareholders Equity -8.0B

Cash Flow Metrics

Revenue & Profitability Trend

Hindusthan National Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i18.2B25.5B24.5B20.8B18.9B
Cost of Goods Sold i5.2B9.6B12.3B10.2B5.8B
Gross Profit i13.0B15.9B12.2B10.6B13.2B
Gross Margin % i71.6%62.2%49.8%51.0%69.4%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-300.9M363.3M388.8M1.8B
Other Operating Expenses i10.1B10.2B10.7B9.4B8.8B
Total Operating Expenses i10.1B10.5B11.1B9.8B10.6B
Operating Income i207.6M2.1B-2.1B-2.6B-899.9M
Operating Margin % i1.1%8.4%-8.7%-12.3%-4.8%
Non-Operating Items
Interest Income i-77.0M30.7M28.6M87.3M
Interest Expense i15.6M43.5M273.4M1.2B2.1B
Other Non-Operating Income-----
Pre-tax Income i253.2M1.6B-2.3B-3.5B-3.0B
Income Tax i-6.3M-8.9M4.3M17.0K0
Effective Tax Rate % i-2.5%-0.5%0.0%0.0%0.0%
Net Income i259.5M1.6B-2.3B-3.5B-3.0B
Net Margin % i1.4%6.4%-9.5%-16.8%-16.1%
Key Metrics
EBITDA i1.2B3.5B-1.0B-1.2B560.4M
EPS (Basic) i₹2.90₹18.24₹-26.05₹-38.92₹-33.96
EPS (Diluted) i₹2.90₹18.24₹-26.05₹-38.92₹-33.96
Basic Shares Outstanding i8955356589553565895535658955356589553565
Diluted Shares Outstanding i8955356589553565895535658955356589553565

Income Statement Trend

Hindusthan National Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i5.4B3.8B2.1B1.6B1.5B
Short-term Investments i404.8M49.9M38.8M72.6M225.1M
Accounts Receivable i2.4B3.1B3.0B3.5B3.5B
Inventory i4.9B5.0B4.3B4.2B4.5B
Other Current Assets1.1B1.0B1.4B2.0M1.0K
Total Current Assets i14.2B13.3B11.0B10.9B10.6B
Non-Current Assets
Property, Plant & Equipment i13.6B14.5B16.3B16.8B17.7B
Goodwill i761.0K407.0K24.0K40.0K4.8M
Intangible Assets i761.0K407.0K24.0K40.0K4.8M
Long-term Investments-----
Other Non-Current Assets122.6M-2.0K-10.0K1.0K165.1M
Total Non-Current Assets i14.9B15.7B17.4B18.5B19.5B
Total Assets i29.1B28.9B28.4B29.4B30.1B
Liabilities
Current Liabilities
Accounts Payable i4.4B4.4B5.6B4.5B2.8B
Short-term Debt i22.6B22.6B22.6B20.8B14.5B
Current Portion of Long-term Debt-----
Other Current Liabilities773.5M795.1M800.6M58.5M58.5M
Total Current Liabilities i37.0B37.1B38.2B34.9B25.6B
Non-Current Liabilities
Long-term Debt i383.0K379.0K375.0K1.5B8.1B
Deferred Tax Liabilities i00000
Other Non-Current Liabilities-10090.2M323.4M382.0M
Total Non-Current Liabilities i162.3M159.6M253.1M2.2B8.9B
Total Liabilities i37.2B37.2B38.4B37.1B34.4B
Equity
Common Stock i179.1M179.1M179.1M179.1M179.1M
Retained Earnings i--17.2B-18.9B-16.5B-13.1B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i-8.0B-8.3B-10.0B-7.7B-4.3B
Key Metrics
Total Debt i22.6B22.6B22.6B22.3B22.5B
Working Capital i-22.8B-23.8B-27.1B-23.9B-15.0B

Balance Sheet Composition

Hindusthan National Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i253.2M1.6B-2.3B-3.5B-3.0B
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i734.3M-542.0M482.3M-398.9M788.5M
Operating Cash Flow i998.8M1.8B-1.6B-2.9B-246.4M
Investing Activities
Capital Expenditures i-129.3M-68.3M277.0K-14.0M-173.1M
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-129.3M-68.3M277.0K81.8M-173.1M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i---03.6M
Debt Repayment i--0-327.4M-1.3B
Financing Cash Flow i--0-521.8M-2.2B
Free Cash Flow i1.6B1.7B531.3M366.1M1.8B
Net Change in Cash i869.5M1.7B-1.6B-3.3B-2.6B

Cash Flow Trend

Hindusthan National Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 5.39
Price to Book -0.10
Price to Sales 0.05
PEG Ratio -0.06

Profitability Ratios

Profit Margin -1.10%
Operating Margin -1.41%
Return on Equity -3.22%
Return on Assets 0.89%

Financial Health

Current Ratio 0.38
Debt to Equity -2.81
Beta 0.20

Per Share Data

EPS (TTM) ₹-2.05
Book Value per Share ₹-89.88
Revenue per Share ₹187.11

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
hindnatgls795.2M5.39-0.10-3.22%-1.10%-2.81
Time Technoplast 108.2B27.283.8113.10%7.24%24.71
EPL 71.5B18.153.0415.22%9.15%34.02
Uflex Limited 40.0B13.420.541.92%1.97%112.95
TCPL Packaging 31.1B23.244.8222.22%7.47%101.18
Mold-Tek Packaging 27.0B40.484.219.49%8.05%28.43

Financial data is updated regularly. All figures are in the company's reporting currency.