Particulars | Q4FY24 | Q4FY23 | YoY % | Q3FY24 | QoQ% |
---|---|---|---|---|---|
Total revenue from operations | 14769.00 | 12495.00 | 18.00% | 6061.00 | 144.00% |
EBIDTA | 5901.00 | 3246.00 | 82.00% | 1435.00 | 311.00% |
EBIDTA Margin % | 39.96% | 25.98% | 1398 bps | 23.68% | 1628 bps |
PAT | 4309.00 | 2831.00 | 52.00% | 1262.00 | 242.00% |
EPS (Rs.) | 64.00 | 42.00 | 52.00% | 19.00 | 242.00% |
Source: Company Filings; stockaxis Research
Q4FY24 Result Highlights
Hindustan Aeronautics Ltd (HAL) has achieved exceptional growth through strategic
execution and stringent cost control measures, positioning itself as a leader in
the aerospace and defence sector. Consolidated Revenue for the quarter surged to
Rs 14,769 crores, marking an impressive 18.2% YoY increase and a staggering 143.7%
QoQ rise from Rs 12,495 crores in the same period last year. This exceptional growth
was driven by the successful execution of major orders, including Dornier aircraft,
Twin Seater LCA Tejas, and Tejas Mk-1A. Gross profit soared by 28% YoY, reaching
Rs 9,921 crores, thanks to a significant increase in IOC contract value, which contributed
an additional Rs 1,500 crores in Q4. This pushed the gross margin up by 524 bps
YoY to a remarkable 67.2%. EBITDA skyrocketed by 82% YoY to Rs 5,901 crores, with
the EBITDA margin improving by an astounding 1,398 bps YoY to 40%, driven by stringent
cost control measures. Profit after tax (PAT) saw a spectacular jump of 51.5% YoY,
reaching Rs 4,309 crores, propelled by higher other income and lower interest costs,
with PAT margins standing strong at 29.2%, an improvement of 641 bps.
Key Conference Call Takeaways
Order Pipeline
Growth and Future Projections
Margins
Q4 and FY24 profitability was aided by ~Rs.1500 cr additional revenue from change order in LCA IOC contract, as well as the absence of impairment loss on Sukhoi and amortization on HTT-40 development. The optimal EBITDA margin is 32-33%, including 18-20% EBIT, 5-7% D&A expenses, and ~6% interest income. The margin should not go below ~29%. Excluding interest income, the operating EBITDA margin should be 26-27%.
Capacity Building and Production Expansion
Recent Deliveries and Orders
Export Focus and Certification
Financial Performance and Cost Control
Operational Efficiency
Capital Expenditure and R&D
Local Content and MRO Activity
GE-414 Engine
The agreement is for the Transfer of Technology of ~80% to be manufactured in India
while 20% is to be sourced from GE. The engine will be used in LCA Mk2. Commercial
discussion on the form of compensation to GE has not yet started.
Revenue and Order Projections
Design & Development
FY24 revenue stood at ~Rs.1500 cr, while order book stands at ~Rs.900 cr. Investing
Rs.2000 cr from internal funding for the development of UHM for the Navy, which
should be on track for flight testing in 2 years and commercial production from
FY27 onwards. Also, spending Rs.4000 cr for R&D on IMRH project. The LCA Mk2
prototype should be ready by 2026.
Hindustan Aeronautics Ltd (HAL) delivered impressive Q4 earnings with remarkable improvement across all its key parameters. HAL holds a strong market position with limited competition from the private sector due to high capital requirements and lengthy development timelines in the aerospace industry. HAL is strategically positioned as the sole domestic supplier and has formed valuable collaborations with industry giants like Safran, Airbus, and GE.
HAL is a play on the growing strength & modernization of India’s air defence given 1) its position as the primary supplier of India’s military aircraft, 2) long-term sustainable demand opportunity, owing to the government’s push on procurement of indigenous defence aircraft, 3) The company's strategic diversification into the civilian sector and leap in HAL’s technological capabilities due to development of more advanced platforms (LCA Tejas MK-1A, LCA Tejas Mk-2, LUH, LCH, Su30, HTT-40, and AMCA, etc.), 4) improvement in profitability through scale and operating leverage, 5) Robust order book of Rs.94,000 cr lending strong earnings visibility. At a CMP of Rs. 5110, the stock is trading at 45x FY26E. This valuation reflects the expected influx of new orders, including Tejas Mk-1A, Sukhoi-30MKI upgrades, ALH Dhruv helicopters, and various aerospace structures for PSLV and GSLV, coupled with a strong focus on export opportunities. We recommend a HOLD rating on the stock.
Particulars | Q4FY24 | Q4FY23 | YoY % | Q3FY24 | QoQ% |
---|---|---|---|---|---|
Total revenue from operations | 14769.00 | 12495.00 | 18.00% | 6061.00 | 144.00% |
COGS | 4848.00 | 4756.00 | 2.00% | 2835.00 | 71.00% |
Gross profit | 9921.00 | 7739.00 | 28.00% | 3226.00 | 207.00% |
Gross profit margin | 67.00% | 62.00% | 524.00 | 53.00% | 1394.00 |
Employee cost | 1391.00 | 1615.00 | -14.00% | 1300.00 | 7.00% |
Impairment loss | 5.00 | 575.00 | -99.00% | 0.00 | 6050.00% |
Direct input to WIP expenses capitalised | 276.00 | 58.00 | 375.00% | 34.00 | 720.00% |
Provision | 2304.00 | 2113.00 | 9.00% | 242.00 | 852.00% |
Other exp | 419.00 | 417.00 | 1.00% | 381.00 | 10.00% |
Expenses relating to capital and other account | 376.00 | 285.00 | 32.00% | 166.00 | 126.00% |
EBIDTA | 5901.00 | 3246.00 | 82.00% | 1435.00 | 311.00% |
EBIDTA Margin % | 39.96% | 25.98% | 1398 bps | 23.68% | 1628 bps |
Depreciation exp | 644.00 | 1056.00 | -39.00% | 212.00 | 204.00% |
EBIT | 5257.00 | 2190.00 | 140.00% | 1223.00 | 330.00% |
Finance cost | 31.00 | 55.00 | -43.00% | 0.00 | 8625.00% |
Other income | 557.00 | 722.00 | -23.00% | 460.00 | 21.00% |
Profit/ (Loss) before Share of Profit/ (Loss) of Joint Ventures, Exceptional items and Tax | 5783.00 | 2857.00 | 102.00% | 1683.00 | 244.00% |
Share of Profit (Loss) of Joint Ventures (JV) accounted using equity method | 12.00 | -13.00 | -188.00% | 7.00 | 78.00% |
Profit/(Loss) before Exceptional items and Tax | 5795.00 | 2844.00 | 104.00% | 1689.00 | 243.00% |
Tax | 1486.00 | 12.00 | 11819.00% | 428.00 | 247.00% |
PAT | 4309.00 | 2831.00 | 52.00% | 1262.00 | 242.00% |
PAT Margin | 29.18% | 22.66% | 652 bps | 20.82% | 836 bps |
EPS (Rs.) | 64.00 | 42.00 | 52.00% | 19.00 | 242.00% |