Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
22/99

BSE: 500187 | NSE: HSIL

199.25
1.15 (0.58%)
13-Dec-2018 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  199.70
  •  204.00
  •  198.15
  •  198.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97554
  •  194.38
  •  539.95
  •  191.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,435.08
  • 31.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,424.90
  • 2.02%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.43%
  • 2.92%
  • 15.84%
  • FII
  • DII
  • Others
  • 0.29%
  • 23.27%
  • 9.25%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.93
  • 5.19
  • 4.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.15
  • 0.37
  • -3.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.41
  • 5.87
  • -13.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.02
  • 24.56
  • 24.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.41
  • 1.65
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 9.98
  • 10.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
2,252.78
2,074.81
1,978.73
1,980.62
1,858.21
1,761.27
1,462.82
1,095.55
804.24
615.77
Net Sales Growth
-
8.58%
4.86%
-0.10%
6.59%
5.50%
20.40%
33.52%
36.22%
30.61%
 
Cost Of Goods Sold
-
888.88
805.20
762.73
731.52
647.52
542.78
474.07
327.76
237.75
194.00
Gross Profit
-
1,363.90
1,269.62
1,216.01
1,249.11
1,210.68
1,218.49
988.75
767.79
566.48
421.77
GP Margin
-
60.54%
61.19%
61.45%
63.07%
65.15%
69.18%
67.59%
70.08%
70.44%
68.49%
Total Expenditure
-
1,980.96
1,788.08
1,663.48
1,648.11
1,604.90
1,502.58
1,213.00
889.18
671.47
530.63
Power & Fuel Cost
-
284.37
248.43
232.48
283.24
380.23
407.55
278.88
201.00
166.87
123.37
% Of Sales
-
12.62%
11.97%
11.75%
14.30%
20.46%
23.14%
19.06%
18.35%
20.75%
20.04%
Employee Cost
-
309.02
286.59
250.58
198.34
175.51
168.07
140.10
108.56
81.29
61.72
% Of Sales
-
13.72%
13.81%
12.66%
10.01%
9.45%
9.54%
9.58%
9.91%
10.11%
10.02%
Manufacturing Exp.
-
234.65
208.80
191.98
184.25
166.64
140.34
119.21
98.20
75.23
50.01
% Of Sales
-
10.42%
10.06%
9.70%
9.30%
8.97%
7.97%
8.15%
8.96%
9.35%
8.12%
General & Admin Exp.
-
71.56
67.76
62.40
73.34
66.08
66.44
61.02
43.53
11.49
20.69
% Of Sales
-
3.18%
3.27%
3.15%
3.70%
3.56%
3.77%
4.17%
3.97%
1.43%
3.36%
Selling & Distn. Exp.
-
142.69
125.75
104.75
140.84
123.27
142.79
112.92
86.59
68.55
57.29
% Of Sales
-
6.33%
6.06%
5.29%
7.11%
6.63%
8.11%
7.72%
7.90%
8.52%
9.30%
Miscellaneous Exp.
-
49.78
45.57
58.55
36.59
45.64
34.61
26.80
23.55
30.28
57.29
% Of Sales
-
2.21%
2.20%
2.96%
1.85%
2.46%
1.97%
1.83%
2.15%
3.77%
3.82%
EBITDA
-
271.82
286.73
315.25
332.51
253.31
258.69
249.82
206.37
132.77
85.14
EBITDA Margin
-
12.07%
13.82%
15.93%
16.79%
13.63%
14.69%
17.08%
18.84%
16.51%
13.83%
Other Income
-
9.68
4.56
14.72
3.57
3.81
3.83
5.08
3.67
14.62
9.40
Interest
-
55.76
33.48
41.25
77.52
71.78
69.39
41.95
36.45
40.19
16.81
Depreciation
-
114.07
110.87
114.57
125.03
110.12
93.21
65.07
55.36
50.29
28.40
PBT
-
111.67
146.94
174.16
133.54
75.23
99.93
147.88
118.23
56.90
49.34
Tax
-
31.03
46.64
65.67
48.10
41.25
41.54
54.33
40.08
13.25
17.61
Tax Rate
-
29.52%
31.74%
37.71%
36.02%
54.83%
33.61%
36.74%
33.90%
23.29%
35.69%
PAT
-
74.10
100.29
108.49
85.44
33.98
82.05
93.55
78.15
43.65
31.73
PAT before Minority Interest
-
74.10
100.29
108.49
85.44
33.98
82.05
93.55
78.15
43.65
31.73
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
3.29%
4.83%
5.48%
4.31%
1.83%
4.66%
6.40%
7.13%
5.43%
5.15%
PAT Growth
-
-26.11%
-7.56%
26.98%
151.44%
-58.59%
-12.29%
19.71%
79.04%
37.57%
 
Unadjusted EPS
-
10.25
13.87
15.01
12.88
5.14
12.42
14.19
12.98
7.93
5.77

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,487.47
1,446.53
1,386.49
1,323.09
1,028.29
1,026.29
967.39
671.88
467.29
238.99
Share Capital
14.46
14.46
14.46
14.46
13.21
13.21
13.21
13.21
11.01
11.01
Total Reserves
1,473.01
1,432.07
1,372.04
1,308.63
1,015.08
1,013.08
954.18
658.67
456.28
227.99
Non-Current Liabilities
799.31
592.06
443.74
488.84
687.93
719.18
636.44
376.01
546.75
513.05
Secured Loans
492.65
292.04
160.31
310.10
503.62
535.80
494.98
249.36
301.26
433.19
Unsecured Loans
30.37
25.29
48.06
48.45
48.80
50.76
46.81
38.85
191.37
37.55
Long Term Provisions
10.22
9.59
7.83
7.80
4.67
4.44
3.48
2.53
0.00
0.00
Current Liabilities
1,186.91
1,046.24
824.41
978.18
1,072.14
950.13
751.95
371.72
207.83
221.53
Trade Payables
217.37
196.72
154.65
145.10
150.24
162.17
121.82
85.81
107.68
126.65
Other Current Liabilities
329.57
342.83
374.39
415.72
383.42
290.57
275.64
161.99
45.52
40.67
Short Term Borrowings
636.71
503.70
292.17
217.61
396.63
346.65
249.00
57.21
0.00
0.00
Short Term Provisions
3.26
2.98
3.20
199.74
141.84
150.75
105.50
66.71
54.63
54.20
Total Liabilities
3,473.69
3,084.83
2,654.64
2,790.11
2,788.36
2,695.60
2,355.78
1,419.61
1,221.87
973.57
Net Block
1,681.36
1,523.60
1,514.10
1,588.12
1,519.36
1,504.58
1,196.82
811.68
767.90
422.48
Gross Block
2,016.74
1,746.63
1,627.58
2,263.33
2,070.40
1,943.00
1,544.81
1,097.57
1,035.90
646.67
Accumulated Depreciation
335.38
223.03
113.49
675.20
551.04
438.43
348.00
285.89
268.00
224.19
Non Current Assets
2,044.54
1,877.94
1,703.08
1,666.03
1,706.33
1,632.77
1,610.35
896.37
786.71
558.37
Capital Work in Progress
209.38
151.58
62.53
33.54
119.47
62.19
333.28
29.62
8.06
125.15
Non Current Investment
32.48
31.47
29.19
10.82
10.82
10.79
10.81
10.75
10.75
10.75
Long Term Loans & Adv.
110.01
127.87
70.06
31.61
54.45
52.50
60.50
38.01
0.00
0.00
Other Non Current Assets
11.31
43.43
27.21
1.94
2.24
2.72
8.94
6.31
0.00
0.00
Current Assets
1,429.14
1,206.88
951.57
1,124.08
1,082.02
1,062.82
745.44
523.24
435.15
415.20
Current Investments
0.27
104.55
0.00
0.04
0.04
0.04
0.31
24.96
0.98
0.05
Inventories
564.34
492.50
490.06
474.36
444.33
406.68
305.93
222.33
162.58
150.94
Sundry Debtors
513.76
397.55
390.06
413.78
419.16
389.33
243.97
163.73
141.92
102.77
Cash & Bank
240.20
144.32
20.13
25.12
60.29
81.97
73.49
21.88
24.68
79.71
Other Current Assets
110.57
18.79
12.78
2.05
158.19
184.80
121.75
90.34
104.99
81.72
Short Term Loans & Adv.
82.66
49.19
38.54
208.73
156.25
183.46
120.67
89.94
104.54
80.89
Net Current Assets
242.24
160.65
127.16
145.90
9.89
112.69
-6.52
151.52
227.32
193.67
Total Assets
3,473.68
3,084.82
2,654.65
2,790.11
2,788.35
2,695.59
2,355.79
1,419.61
1,221.86
973.57

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
54.80
204.23
310.60
264.42
162.47
30.62
153.64
171.97
18.31
118.40
PBT
105.13
146.94
174.16
133.54
75.23
123.59
147.88
118.23
56.90
49.34
Adjustment
163.53
146.00
152.66
194.51
180.56
132.53
102.45
83.34
86.19
43.60
Changes in Working Capital
-180.03
-15.89
54.81
-25.64
-77.62
-191.16
-59.12
-13.01
-111.45
33.35
Cash after chg. in Working capital
88.62
277.05
381.62
302.42
178.17
64.96
191.21
188.56
31.64
126.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.82
-72.81
-71.03
-38.00
-15.70
-34.34
-37.57
-16.59
-13.33
-7.89
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-183.09
-328.61
-66.37
-92.38
-188.60
-75.49
-489.77
-152.81
-91.61
-278.70
Net Fixed Assets
-327.91
-208.10
573.81
-104.88
-294.89
-132.67
-639.45
-71.89
-267.78
-280.74
Net Investments
105.04
-106.97
111.87
-11.75
64.33
-10.60
-86.09
-44.97
-12.66
-7.74
Others
39.78
-13.54
-752.05
24.25
41.96
67.78
235.77
-35.95
188.83
9.78
Cash from Financing Activity
223.98
247.63
-246.99
-207.48
4.46
50.83
387.34
-18.60
15.54
228.10
Net Cash Inflow / Outflow
95.68
123.25
-2.76
-35.45
-21.67
5.95
51.21
0.56
-57.76
67.81
Opening Cash & Equivalents
139.94
16.69
19.46
54.90
76.58
70.62
19.41
18.57
76.33
8.52
Closing Cash & Equivalent
235.62
139.94
16.69
19.46
54.90
76.58
70.62
19.41
18.57
76.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
205.75
200.08
191.78
183.01
155.69
155.39
146.47
101.73
84.92
43.43
ROA
2.26%
3.49%
3.99%
3.06%
1.24%
3.25%
4.96%
5.92%
3.98%
4.01%
ROE
5.05%
7.08%
8.01%
7.27%
3.31%
8.23%
11.41%
13.72%
12.36%
13.90%
ROCE
6.34%
8.26%
10.46%
9.88%
6.96%
9.92%
13.09%
15.24%
11.63%
11.70%
Fixed Asset Turnover
1.22
1.32
1.09
0.98
1.00
1.09
1.19
1.10
1.01
1.21
Receivable days
72.70
64.46
68.92
71.54
73.88
60.76
47.50
47.70
52.46
53.04
Inventory Days
84.31
80.42
82.69
78.91
77.77
68.37
61.54
60.06
67.22
81.58
Payable days
36.89
35.68
32.50
31.66
34.23
32.43
30.23
37.12
51.74
55.04
Cash Conversion Cycle
120.11
109.20
119.11
118.79
117.42
96.70
78.81
70.64
67.94
79.58
Total Debt/Equity
0.83
0.63
0.45
0.59
1.10
1.01
0.89
0.59
1.05
1.97
Interest Cover
2.89
5.39
5.22
2.72
2.05
2.78
4.52
4.24
2.42
3.94

News Update:


  • HSIL signs distribution agreement with Formenti E Giovenzana
    30th Oct 2018, 11:22 AM

    An agreement will give exclusive distribution rights to the company for the territory of India and other territories as may be mutually agreed

    Read More
  • HSIL - Quarterly Results
    29th Oct 2018, 17:46 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.