EN DE

Hercules Hoists Limited (HERCULES) Fair Value & Analysis

Industrials · IN · Market cap ₹3.9B

HH Hercules Hoists Limited HERCULES · BSE
Price₹121.50
Fair Value₹41.02
Upside-66.2%
Quality68/100

Strengths

Highly profitable · 85.7% net margin

Risks

!Trades 66% ABOVE our fair value of ₹41.02
!Weak Growth
!Low debt · negative free cash flow
!Moderate moat 53/100
Weak Growth
Highly profitable · 85.7% net margin
Low debt · negative free cash flow
Moderate moat 53/100
Evidence: Medium Range ₹30.76 – ₹51.27 Share as image

Fair value as of: Aug 21, 2026

From 14 valuation models · updated today

Share price +8.8% over the past month.

A solid business, but screening 66% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹51.27). The favourable scenario is already priced in.
  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹281.61 ₹26.27 Fair Value ₹41.02 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 21, 2026.

How to read this chart

60‑month range ₹26.27 – ₹281.61 · fair‑value band ₹30.76 – ₹51.27 · the ₹121.50 price screens above the ₹41.02 fair value. Dashed = 300-day average. As of Aug 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Hercules Hoists Limited (HERCULES) currently trades at ₹121.50, while our model-based Fair Value estimate is ₹41.02, implying the stock looks roughly 66.2% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Hercules Hoists Limited generated revenue of ₹91.6M at a net margin of 85.7%. Revenue grew 62.7% year over year. It earns a return on equity of 1.0%. The stock trades on a trailing P/E of 50.8. Fundamentals as of Aug 21, 2026

Our scenario range runs from ₹30.76 (bear case) to ₹51.27 (bull case); at ₹121.50, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 45% below its 52-week high and 44% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -46% fair-value upside, at -66%, HERCULES screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹146.90 ₹138.30 ₹99.96 76
ROIC Compounder ₹11.32 ₹13.10 ₹14.64 72
Gordon GGM ₹35.13 ₹38.29 ₹43.06 70
All 14 models by family
Earnings-Based
Graham-Dodd ₹16.41 ₹20.05 ₹22.56 54
EPV ₹11.32 ₹13.10 ₹14.64 59
Dividend Discount
Gordon GGM ₹35.13 ₹38.29 ₹43.06 70
DDM Multi-Stage ₹35.13 ₹43.41 ₹54.71 61
Multiples
P/E Multiple ₹38.00 ₹50.67 ₹63.34 63
P/S Multiple ₹3.75 ₹5.00 ₹6.25 58
P/B Multiple ₹30.76 ₹41.02 ₹51.27 55
EV/EBIT ₹31.73 ₹42.30 ₹52.87 53
EV/EBITDA ₹24.27 ₹32.36 ₹40.45 54
EV/Revenue ₹3.16 ₹4.51 ₹5.86 43
Asset-Based
NCAV (Graham) ₹108.06 ₹144.80 ₹216.12 50
Economic Profit
Residual Income ₹146.90 ₹138.30 ₹99.96 76
ROIC Compounder ₹11.32 ₹13.10 ₹14.64 72
Growth Earnings
Growth-Adj P/E ₹26.83 ₹38.34 ₹49.84 68

Widest divergence: Asset-Based (₹144.80) versus Earnings-Based (₹13.10). Highest evidence: Residual Income (76).

Notify me when HERCULES reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹91.6M
Revenue growth (YoY) +62.7%
Net margin 85.7%
Return on equity 1.0%
Free cash flow −₹11.0M FY2025
P/E ratio 50.8
More key figures
Operating margin 48.7%
EPS (TTM) ₹2.39
EPS growth (YoY) -3.5%

Figures from reported company fundamentals · as of Aug 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 62 · Market factors (momentum, volatility) 36

Profitability 29
Margins and returns on capital today
Quality Growth 81
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hercules Hoists Limited engages in the manufacture, marketing, distribution, and sale of material handling equipment in India.

Full company description

Hercules Hoists Limited engages in the manufacture, marketing, distribution, and sale of material handling equipment in India. The company offers mechanical hoists, including chain pulley blocks, ratchet lever hoists, pulling and lifting machines, electric chain hoists, and wire rope hoists; gantry, electric overhead travelling, light profile, and jib cranes; storage and retrieval solutions, such as floor operated stackers, roll out racks, winches, and other; manipulators; and material handling automation solutions. It provides its products under the Bajaj Indef, I Stacker, I Crane, and Stier brand names. The company serves oil and gas, engineering, auto and auto ancillary, cement, and metals industries, as well as other industries, such as pharma and food, paper and polyfilms, chemicals, waste to energy and biomass, and construction. Hercules Hoists Limited was incorporated in 1962 and is based in Navi Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hercules Hoists Limited reported revenue of ₹80.0M in FY2025 versus ₹1.1B in FY2021, a compound −47.9%/yr. Reported net income was ₹77.2M in FY2025, compounding −15.2%/yr from FY2021.

Growth Quality 25/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
₹80.0M
Latest YoY
+30.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−62.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−36.6%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−22.7%
Revenue −47.9%/yr
FY21 ₹1.1B
FY22 ₹1.5B
FY23 ₹1.8B
FY24 ₹61.5M
FY25 ₹80.0M
Net income −15.2%/yr
FY21 ₹149M
FY22 ₹1.0B
FY23 ₹360M
FY24 ₹55.8M
FY25 ₹77.2M

HERCULES screens 66% overvalued. Compare with GE Vernova Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Hercules Hoists Limited Fair Value". https://www.fairvalue-calculator.com/stock/HERCULES.BSE

Peer Group

Specialty Industrial Machinery · 815 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside −66% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets 1% · Below median
Net margin (TTM) 86% · Top 25%
Operating margin (TTM) 49% · Top 25%
Revenue growth 63% · Top 25%
Dividend yield (TTM) 3.3% · Top 25%

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 50.8× · Pricier than 75% of peers
P/B 0.56× · Cheaper than 75% of peers
P/S (TTM) 42.47× · Pricier than 75% of peers
EV/EBITDA 47.6× · Pricier than 75% of peers

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 21, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €899.80 €186.93 -79%
1SIE 1SIE €275.55 €91.93 -67%
SMNS SMNS C$31.76 C$22.75 -28%
Atlas Copco AB ATCOA kr 202.30 kr 112.59 -44%
Sandvik AB SAND kr 358.60 kr 193.01 -46%
Cummins India Limited CUMMINSIND ₹5,315 ₹1,355 -75%
Bharat Heavy Electricals Limited BHEL ₹425.20 ₹78.13 -82%
Siemens Limited SIEMENS ₹4,019 ₹746.83 -81%
Airtac International Group 1590 1,470 TWD 853.70 TWD -42%
Suzlon Energy Limited SUZLON ₹47.35 ₹26.64 -44%

Compare Hercules Hoists Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Hercules Hoists Limited (HERCULES) overvalued or undervalued?
As of Aug 21, 2026, our model estimates a fair value of ₹41.02 versus a price of ₹121.50, about −66% (overvalued).
What is the fair value of HERCULES?
Our model-based fair value for Hercules Hoists Limited is ₹41.02 (as of Aug 21, 2026), built from audited fundamentals. The current price: ₹121.50.
What is the quality score of HERCULES?
Hercules Hoists Limited has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Hercules Hoists Limited (HERCULES)?
Hercules Hoists Limited reported trailing-twelve-month revenue of about ₹91.6M (latest available figure, as of Aug 21, 2026).
What is the net profit margin of HERCULES?
The net profit margin of Hercules Hoists Limited is about 85.7%, meaning it keeps roughly 85.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Hercules Hoists Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.