Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹124Cr
Rev Gr TTM
Revenue Growth TTM
8.10%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HINDTIN
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -23.3 | -24.4 | -20.7 | 20.0 | 8.3 | -8.8 | -5.7 | -9.5 | 15.0 | 11.7 | 6.6 | -1.2 |
| 76 | 109 | 106 | 88 | 88 | 102 | 101 | 83 | 94 | 112 | 110 | 80 |
Operating Profit Operating ProfitCr |
| 6.3 | 7.3 | 8.7 | 10.1 | 0.2 | 4.5 | 7.5 | 6.8 | 7.1 | 6.3 | 5.8 | 8.4 |
Other Income Other IncomeCr | 2 | 1 | 2 | 1 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
| 3 | 5 | 9 | 7 | 2 | 2 | 6 | 4 | 5 | 4 | 2 | 3 |
| -1 | 3 | 2 | 2 | -1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | 27.0 | -46.8 | 14.4 | 102.3 | -24.5 | -27.1 | -35.9 | -42.3 | 13.9 | 68.3 | -58.1 | -21.8 |
| 4.9 | 1.9 | 5.5 | 5.4 | 3.4 | 1.5 | 3.8 | 3.5 | 3.4 | 2.3 | 1.5 | 2.7 |
| -0.9 | 1.9 | 6.2 | 5.2 | 3.0 | 1.4 | 3.6 | 3.1 | 3.0 | 2.5 | 1.7 | 2.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 1.3 | -6.2 | -10.7 | 18.7 | 6.5 | -11.5 | 9.5 | 25.5 | 13.6 | -9.7 | -3.1 | 4.6 |
| 292 | 274 | 243 | 294 | 311 | 277 | 294 | 377 | 433 | 391 | 380 | 396 |
Operating Profit Operating ProfitCr |
| 8.2 | 8.2 | 8.6 | 7.1 | 7.6 | 6.8 | 9.8 | 7.8 | 6.8 | 6.9 | 6.5 | 6.8 |
Other Income Other IncomeCr | 5 | 12 | 4 | 11 | 5 | 5 | 5 | 5 | 8 | 10 | 5 | 4 |
Interest Expense Interest ExpenseCr | 10 | 9 | 9 | 10 | 11 | 10 | 9 | 8 | 8 | 7 | 7 | 9 |
Depreciation DepreciationCr | 7 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 8 | 10 |
| 13 | 19 | 10 | 16 | 13 | 7 | 20 | 21 | 23 | 23 | 16 | 14 |
| 5 | 5 | 3 | 6 | 5 | 0 | 5 | 6 | 6 | 6 | 4 | 4 |
|
| 1.8 | 63.8 | -49.9 | 37.2 | -18.1 | -3.6 | 91.7 | 4.1 | 8.6 | 3.3 | -28.0 | -15.9 |
| 2.7 | 4.7 | 2.6 | 3.0 | 2.4 | 2.6 | 4.5 | 3.7 | 3.5 | 4.1 | 3.0 | 2.4 |
| 8.2 | 13.5 | 6.8 | 9.6 | 7.6 | 7.2 | 14.4 | 14.3 | 11.3 | 16.3 | 11.2 | 9.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| 99 | 112 | 119 | 127 | 134 | 140 | 155 | 168 | 179 | 195 | 205 | 208 |
Current Liabilities Current LiabilitiesCr | 127 | 110 | 104 | 133 | 107 | 85 | 107 | 108 | 70 | 77 | 80 | 109 |
Non Current Liabilities Non Current LiabilitiesCr | 32 | 36 | 26 | 26 | 26 | 27 | 24 | 23 | 29 | 34 | 46 | 45 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 188 | 179 | 175 | 201 | 179 | 167 | 204 | 212 | 186 | 199 | 187 | 208 |
Non Current Assets Non Current AssetsCr | 81 | 89 | 84 | 96 | 99 | 96 | 92 | 97 | 102 | 118 | 154 | 164 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 5 | 13 | 35 | -6 | 29 | 50 | -12 | 26 | 36 | 19 | 56 |
Investing Cash Flow Investing Cash FlowCr | -11 | 0 | -3 | -14 | -7 | -5 | -1 | -10 | -17 | -19 | -43 |
Financing Cash Flow Financing Cash FlowCr | 8 | -12 | -37 | 20 | -21 | -46 | 11 | -15 | -20 | 1 | -14 |
|
Free Cash Flow Free Cash FlowCr | -9 | -2 | 31 | -12 | 18 | 43 | -14 | 13 | 14 | -3 | 12 |
| 59.0 | 90.7 | 495.8 | -64.7 | 363.7 | 656.4 | -81.9 | 168.6 | 216.1 | 109.1 | 453.3 |
CFO To EBITDA CFO To EBITDA% | 19.3 | 52.4 | 153.0 | -27.9 | 111.8 | 245.0 | -37.3 | 80.1 | 113.4 | 64.5 | 212.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 66 | 54 | 73 | 84 | 57 | 31 | 68 | 84 | 95 | 167 | 152 |
Price To Earnings Price To Earnings | 7.8 | 3.8 | 10.3 | 8.7 | 7.2 | 4.1 | 4.7 | 5.5 | 5.8 | 9.8 | 12.4 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 |
Price To Book Price To Book | 0.6 | 0.4 | 0.6 | 0.6 | 0.4 | 0.2 | 0.4 | 0.5 | 0.5 | 0.8 | 0.7 |
| 5.8 | 5.5 | 5.9 | 8.0 | 5.2 | 4.3 | 4.8 | 5.1 | 5.2 | 8.6 | 8.7 |
Profitability Ratios Profitability Ratios |
| 21.4 | 22.8 | 26.4 | 23.8 | 22.4 | 22.5 | 25.8 | 23.3 | 21.4 | 26.3 | 24.6 |
| 8.2 | 8.2 | 8.6 | 7.1 | 7.6 | 6.8 | 9.8 | 7.8 | 6.8 | 6.9 | 6.5 |
| 2.7 | 4.7 | 2.6 | 3.0 | 2.4 | 2.6 | 4.5 | 3.7 | 3.5 | 4.1 | 3.0 |
| 11.5 | 13.1 | 9.7 | 10.6 | 10.3 | 8.0 | 11.3 | 11.0 | 11.7 | 10.6 | 7.9 |
| 7.8 | 11.5 | 5.5 | 7.0 | 5.5 | 5.0 | 8.8 | 8.5 | 8.7 | 8.3 | 5.7 |
| 3.2 | 5.2 | 2.7 | 3.2 | 2.8 | 2.9 | 4.9 | 4.9 | 5.7 | 5.4 | 3.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Hindustan Tin Works Ltd. is a premier Indian manufacturer and exporter in the metal packaging industry with over **60 years** of operational history. The company serves as a critical supply chain partner to global and domestic FMCG giants, providing high-performance tin packaging solutions for both food and non-food applications.
---
### Strategic Manufacturing Transition & Modernization
The company is currently executing a significant shift in its operational footprint to modernize production and enhance its competitive edge in global markets.
* **New Manufacturing Hub:** A state-of-the-art facility at **Village Panchi Gujran, Sonepat (Haryana)** commenced full-fledged commercial operations on **June 27, 2025**. This unit initially began on a job-work basis in **March 2025** ahead of schedule.
* **Operational Consolidation:** HTWL is transferring requisite machinery and assets from its existing **Murthal** plant to the new Sonepat unit. This transition is designed to optimize efficiency and focus on **export-oriented production** rather than a simple increase in gross capacity.
* **Digitalization & Quality Control:** Recent technological upgrades include the installation of an **induction oven**, **solar power plant**, and **vision camera lines** for automated quality control. The company is also investing in supply chain digitalization to track finished goods and inventory in real-time, aiming to significantly reduce lead times.
### Product Portfolio & Market Presence
HTWL operates through two primary segments: **Manufacturing/Trading** and **Domestic/International** sales.
* **Core Product Range:** The portfolio includes OTS (Open Top Sanitary) cans, reclosable cans, slip lid cans, aerosol cans, beverage cans, and rectangular cans. It also produces components such as **penny lever lids** and **flattened cans**, alongside **printed and lacquered sheets**.
* **Trading Operations:** The company maintains an active presence in the trading of **Tin Plates**.
* **Blue-Chip Client Base:** HTWL serves market leaders across diverse sectors:
* **Food & Beverage:** Nestle India Ltd., Nutricia, Haldiram Group, and various coffee/baby food brands.
* **Consumer Goods & Industrial:** Asian Paints, Reckitt Benckiser, S.C. Johnson, and the DS Group (Paints, shoe polish, and aerosols).
* **Global Footprint:** The company exports to over **20 countries**, including the **USA, Australia, Europe, and the Middle East**.
### Financial Performance & Capital Structure
While FY 2024-25 was a period of consolidation, the company maintained a stable credit profile and a disciplined approach to debt.
**Key Financial Metrics**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹419.35 Cr** | **₹464.62 Cr** | -- |
| **Operating Profit Margin** | **5.54%** | **7.15%** | -- |
| **Net Profit Margin** | **3.02%** | **4.06%** | -- |
| **Foreign Exchange Earned** | **₹96.24 Cr** | **₹102.98 Cr** | **₹99.69 Cr** |
| **Debt Equity Ratio** | **0.36** | **0.40** | -- |
| **Interest Coverage Ratio** | **4.25** | **4.65** | -- |
| **Dividend Recommended** | **₹0.80 (8%)** | -- | -- |
**Debt & Funding Profile**
The company utilizes a strategic mix of Rupee and Foreign Currency loans:
* **Project Finance:** A secured term loan of **₹20.25 crore** (at **8.95%**) is dedicated to the new Sonepat unit, repayable through **June 2029**.
* **Expansion & Corporate Loans:** Additional loans totaling approximately **₹32 crore** (at **8.95%**) support the Murthal unit and general corporate purposes, with tenures reaching **March 2031**.
* **Foreign Currency Term Loans (FCTL):** Tranches linked to **LIBOR/SOFR** (rates **3.20% to 5.22%**) are utilized to hedge and fund international operations, repayable by **February 2026**.
* **Credit Ratings:** Maintained **[ICRA] BBB+ (Stable)** for long-term and **[ICRA] A2** for short-term instruments.
### Sustainability & Regulatory Leadership
HTWL is positioning metal packaging as the premier sustainable alternative to plastic.
* **Eco-Friendly Initiatives:** Implementation of **CPCB4PLUS compliant** DG sets and LPG-powered forklifts to reduce the carbon footprint.
* **Standardization:** The company actively collaborates with the **Bureau of Indian Standards (BIS)** to frame national packaging standards.
* **Certifications:** The facilities are **ISO 9001:2015**, **FSSC 22000** (Food Safety), and **Sedex Compliant** (Ethical Trade).
### Risk Mitigation & Contingencies
The company manages a complex landscape of regulatory and market-driven risks.
**Contingent Liabilities (Total: ₹825.02 Lakhs as of March 2025)**
| Issue | Amount (₹ Lakhs) | Status |
| :--- | :--- | :--- |
| **GST Demand (2017-21)** | **₹373.60** | Appeal pending with Commissioner. |
| **Baddi Land Acquisition** | **₹189.84** | Sub judice in HP High Court. |
| **Service Tax Demand** | **₹171.72** | Appeal pending before CESTAT. |
| **Local Area/Entry Tax** | **₹89.86** | Pending in Punjab & Haryana High Court. |
**Operational & Market Risks**
* **Regulatory Hurdles:** The **Quality Control Order (QCO)** and **Anti-dumping duties** on **Easy Open Ends (EOEs)** from China have constrained the supply of critical components.
* **Input Volatility:** Fluctuations in **Tinplate** prices and rising labor/finance costs continue to pressure margins.
* **Substitution Pressure:** While metal is sustainable, the company faces intense competition from cheaper, unorganized plastic packaging sectors.
* **Supply Chain Seasonality:** Demand for food cans remains sensitive to the seasonal availability of fruits and vegetables.
### Governance & Leadership
* **Executive Leadership:** **Mr. Sanjay Bhatia** has been re-appointed as Managing Director for a three-year term (2024–2027), with a remuneration cap of **₹4.00 Crores p.a.**
* **Shareholding Structure:** The company recently completed the re-classification of the **Vijay Kumar Bhatia family** from the 'Promoter Group' to the **'Public'** category, streamlining the governance structure.