Nifty

:

14371.90

Sensex

:

48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Login

Nifty
Sensex

:
:

14371.90
48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Hind Aluminium Industries Ltd.

Aluminium & Aluminium Products

Rating :

N/A

BSE: 531979 | NSE: Not Listed

Watchlist

NSE BSE

40.90

22-Jan-2021

Open
High
Low
Previous Close

41.00
41.95
35.50
42.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

40
1.37
51.80
27.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25.77
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

114.35
N/A
0.42

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.74
-11.61
-17.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-33.50
-61.55
-61.01

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
5.32

P:BV (Average)

8 Years
5 Years
3 Years

0.16
0.32
0.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.72
22.91
30.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 43.62 109.84 -60.29% 20.66 135.22 -84.72% 59.30 115.65 -48.72% 84.48 130.48 -35.25%
Expenses 48.00 109.21 -56.05% 22.55 133.19 -83.07% 62.73 117.00 -46.38% 83.49 127.55 -34.54%
EBITDA -4.38 0.63 - -1.89 2.03 - -3.43 -1.35 - 0.99 2.93 -66.21%
EBIDTM -10.04% 0.57% -9.15% 1.50% -5.78% -1.17% 1.17% 2.25%
Other Income 1.95 2.09 -6.70% 0.43 0.67 -35.82% 1.32 2.64 -50.00% 1.22 0.66 84.85%
Interest 2.70 2.98 -9.40% 2.52 2.86 -11.89% 2.49 3.96 -37.12% 2.36 2.41 -2.07%
Depreciation 0.60 0.77 -22.08% 0.60 0.75 -20.00% 0.49 0.68 -27.94% 0.79 0.80 -1.25%
PBT -5.73 -1.03 - -4.58 -0.91 - -5.09 -3.35 - -0.94 0.38 -
Tax -1.43 -0.31 - -1.14 -0.44 - -1.97 -1.82 - -0.47 -0.01 -
PAT -4.30 -0.72 - -3.44 -0.47 - -3.12 -1.53 - -0.47 0.39 -
PATM -9.86% -0.66% -16.65% -0.35% -5.26% -1.32% -0.56% 0.30%
EPS -6.83 -1.14 - -5.46 -0.75 - -4.95 -2.43 - -0.75 0.62 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 52.43 109.87 -52.28% 20.67 135.83 -84.78% 63.46 118.76 -46.56% 88.96 129.53 -31.32%
Expenses 54.19 110.42 -50.92% 21.93 134.23 -83.66% 67.73 120.78 -43.92% 89.19 126.37 -29.42%
EBITDA -1.76 -0.55 - -1.26 1.60 - -4.27 -2.02 - -0.23 3.16 -
EBIDTM -3.36% -0.50% -6.10% 1.18% -6.73% -1.70% -0.26% 2.44%
Other Income 1.66 1.33 24.81% 0.20 0.51 -60.78% 0.88 2.26 -61.06% 0.90 0.04 2,150.00%
Interest 2.85 2.53 12.65% 2.50 2.98 -16.11% 3.01 4.27 -29.51% 2.32 3.62 -35.91%
Depreciation 0.76 0.94 -19.15% 0.76 0.93 -18.28% 0.66 0.88 -25.00% 0.97 1.02 -4.90%
PBT -3.71 -2.69 - -4.32 -1.80 - -7.06 -4.91 - -2.62 -1.44 -
Tax -1.43 -0.30 - -1.14 -0.44 - -2.31 -2.13 - -0.47 -0.01 -
PAT -2.28 -2.39 - -3.18 -1.36 - -4.75 -2.78 - -2.15 -1.43 -
PATM -4.35% -2.18% -15.38% -1.00% -7.49% -2.34% -2.42% -1.10%
EPS -6.37 -4.21 - -4.54 -1.33 - -6.19 -3.38 - -1.84 2.13 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 208.06 388.84 541.53 660.21 498.17 720.82 441.45 441.77 433.03 407.29 361.17 Net Sales Growth -57.64% -28.20% -17.98% 32.53% -30.89% 63.28% -0.07% 2.02% 6.32% 12.77% Cost Of Goods Sold 195.17 358.44 487.90 598.33 447.18 656.64 398.33 399.50 396.69 375.88 333.30 Gross Profit 12.89 30.40 53.63 61.88 51.00 64.18 43.12 42.26 36.34 31.41 27.86 GP Margin 6.20% 7.82% 9.90% 9.37% 10.24% 8.90% 9.77% 9.57% 8.39% 7.71% 7.71% Total Expenditure 216.77 388.63 527.19 636.89 480.14 695.83 425.75 427.30 418.18 394.11 348.75 Power & Fuel Cost - 2.53 3.58 3.07 3.21 3.33 2.42 2.27 1.93 1.45 1.21 % Of Sales - 0.65% 0.66% 0.47% 0.64% 0.46% 0.55% 0.51% 0.45% 0.36% 0.34% Employee Cost - 6.82 7.50 6.77 6.08 5.37 3.68 3.12 2.38 2.06 1.80 % Of Sales - 1.75% 1.38% 1.03% 1.22% 0.74% 0.83% 0.71% 0.55% 0.51% 0.50% Manufacturing Exp. - 10.11 15.12 19.39 16.56 21.79 15.26 17.89 13.76 11.28 8.99 % Of Sales - 2.60% 2.79% 2.94% 3.32% 3.02% 3.46% 4.05% 3.18% 2.77% 2.49% General & Admin Exp. - 6.52 7.53 6.84 5.23 3.26 2.07 1.48 1.43 1.20 1.49 % Of Sales - 1.68% 1.39% 1.04% 1.05% 0.45% 0.47% 0.34% 0.33% 0.29% 0.41% Selling & Distn. Exp. - 3.41 4.04 1.33 0.60 4.26 3.28 2.39 1.30 1.79 1.65 % Of Sales - 0.88% 0.75% 0.20% 0.12% 0.59% 0.74% 0.54% 0.30% 0.44% 0.46% Miscellaneous Exp. - 0.80 1.52 1.17 1.28 1.18 0.71 0.66 0.68 0.46 1.65 % Of Sales - 0.21% 0.28% 0.18% 0.26% 0.16% 0.16% 0.15% 0.16% 0.11% 0.09% EBITDA -8.71 0.21 14.34 23.32 18.03 24.99 15.70 14.47 14.85 13.18 12.42 EBITDA Margin -4.19% 0.05% 2.65% 3.53% 3.62% 3.47% 3.56% 3.28% 3.43% 3.24% 3.44% Other Income 4.92 5.31 6.00 3.61 1.20 2.28 2.91 3.13 4.65 3.32 2.56 Interest 10.07 10.69 12.57 12.91 7.65 10.46 5.44 6.11 7.75 5.36 4.19 Depreciation 2.48 2.80 3.01 3.01 3.01 3.30 3.15 3.51 3.06 2.94 2.70 PBT -16.34 -7.96 4.76 11.01 8.56 13.51 10.02 7.96 8.70 8.21 8.09 Tax -5.01 -3.19 1.00 3.14 2.09 4.50 2.73 2.10 2.30 1.60 3.03 Tax Rate 30.66% 40.08% 21.01% 28.52% 24.42% 33.31% 27.25% 26.38% 26.44% 19.49% 37.45% PAT -11.33 -4.77 3.76 7.87 6.47 9.01 7.28 5.86 6.40 6.60 5.06 PAT before Minority Interest -11.33 -4.77 3.76 7.87 6.47 9.01 7.28 5.86 6.40 6.60 5.06 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -5.45% -1.23% 0.69% 1.19% 1.30% 1.25% 1.65% 1.33% 1.48% 1.62% 1.40% PAT Growth 0.00% - -52.22% 21.64% -28.19% 23.76% 24.23% -8.44% -3.03% 30.43% EPS -17.98 -7.57 5.97 12.49 10.27 14.30 11.56 9.30 10.16 10.48 8.03

Description TTM Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 225.52 398.12 555.40 705.56 498.17 Net Sales Growth -54.35% -28.32% -21.28% 41.63% Cost Of Goods Sold 206.59 366.82 493.86 632.36 447.18 Gross Profit 18.93 31.30 61.54 73.20 51.00 GP Margin 8.39% 7.86% 11.08% 10.37% 10.24% Total Expenditure 233.04 401.57 541.52 678.23 480.21 Power & Fuel Cost - 2.62 3.81 3.07 3.21 % Of Sales - 0.66% 0.69% 0.44% 0.64% Employee Cost - 8.48 10.51 8.69 6.08 % Of Sales - 2.13% 1.89% 1.23% 1.22% Manufacturing Exp. - 10.16 15.21 19.43 16.56 % Of Sales - 2.55% 2.74% 2.75% 3.32% General & Admin Exp. - 7.63 9.61 8.70 5.23 % Of Sales - 1.92% 1.73% 1.23% 1.05% Selling & Distn. Exp. - 3.44 6.42 3.87 0.60 % Of Sales - 0.86% 1.16% 0.55% 0.12% Miscellaneous Exp. - 2.43 2.10 2.11 1.35 % Of Sales - 0.61% 0.38% 0.30% 0.27% EBITDA -7.52 -3.45 13.88 27.33 17.96 EBITDA Margin -3.33% -0.87% 2.50% 3.87% 3.61% Other Income 3.64 3.62 4.16 4.48 1.20 Interest 10.68 10.84 13.76 15.38 7.65 Depreciation 3.15 3.50 3.82 3.79 3.01 PBT -17.71 -14.17 0.45 12.64 8.50 Tax -5.35 -3.53 0.69 4.31 2.09 Tax Rate 30.21% 24.91% 153.33% 34.10% 24.59% PAT -12.36 -8.59 1.16 8.21 6.45 PAT before Minority Interest -11.99 -10.65 -0.24 8.33 6.41 Minority Interest 0.37 2.06 1.40 -0.12 0.04 PAT Margin -5.48% -2.16% 0.21% 1.16% 1.29% PAT Growth 0.00% - -85.87% 27.29% EPS -19.62 -13.63 1.84 13.03 10.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 76.07 82.25 83.97 77.31 71.06 63.27 57.42 52.66 47.37 41.86 Share Capital 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 Total Reserves 69.77 75.95 77.67 71.01 64.76 56.97 51.12 46.36 41.07 35.56 Non-Current Liabilities 3.57 8.06 9.43 11.79 9.21 11.01 7.27 8.21 7.54 9.39 Secured Loans 3.45 4.73 5.72 7.60 5.32 6.89 3.93 4.61 4.19 3.95 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.66 0.00 0.81 0.00 1.08 Current Liabilities 107.91 102.70 166.03 118.58 150.24 135.45 79.23 82.05 86.31 82.74 Trade Payables 4.62 24.52 39.84 35.80 56.62 52.07 29.74 24.58 14.52 19.77 Other Current Liabilities 8.08 4.36 7.10 11.81 15.43 7.73 9.60 7.08 4.65 4.20 Short Term Borrowings 95.15 73.65 119.05 70.94 76.94 74.49 38.77 49.27 66.03 57.66 Short Term Provisions 0.06 0.16 0.04 0.04 1.24 1.16 1.12 1.12 1.11 1.12 Total Liabilities 187.55 193.01 259.43 207.68 230.51 209.73 143.92 142.92 141.22 133.99 Net Block 16.21 18.52 21.18 24.06 26.83 22.30 24.25 18.87 21.48 20.54 Gross Block 47.97 47.56 47.37 47.72 53.15 45.87 48.03 39.20 38.90 35.18 Accumulated Depreciation 31.77 29.04 26.19 23.66 26.33 23.57 23.78 20.34 17.42 14.64 Non Current Assets 63.49 49.35 50.49 50.94 56.91 47.75 45.62 40.40 32.98 30.67 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.21 0.00 1.66 Non Current Investment 14.92 13.85 13.56 13.52 11.37 11.32 11.22 7.69 3.01 0.35 Long Term Loans & Adv. 29.92 14.56 12.62 6.88 18.72 14.13 10.15 10.64 8.49 8.13 Other Non Current Assets 2.45 2.42 3.12 6.49 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 124.06 143.65 208.95 156.75 173.60 161.97 98.29 102.52 108.24 103.33 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.57 46.92 32.46 37.52 38.22 40.60 15.76 19.89 14.10 35.05 Sundry Debtors 71.05 82.80 159.27 91.12 126.01 101.12 71.30 65.70 70.63 55.80 Cash & Bank 14.91 5.13 4.38 2.10 7.51 7.85 7.81 13.15 20.63 9.13 Other Current Assets 7.53 0.49 0.37 1.75 1.85 12.42 3.41 3.79 2.88 3.35 Short Term Loans & Adv. 5.59 8.31 12.46 24.26 1.73 12.15 2.21 1.74 0.92 2.41 Net Current Assets 16.15 40.96 42.92 38.17 23.36 26.52 19.06 20.47 21.93 20.58 Total Assets 187.55 193.00 259.44 207.69 230.51 209.72 143.91 142.92 141.22 134.00

Description Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 71.12 80.87 83.54 76.16 Share Capital 6.30 6.30 6.30 6.30 Total Reserves 64.82 74.57 77.24 69.86 Non-Current Liabilities 6.27 10.70 15.28 18.93 Secured Loans 5.50 6.48 10.40 14.75 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 114.03 112.91 176.93 120.20 Trade Payables 5.89 25.37 42.20 30.54 Other Current Liabilities 9.14 4.36 7.80 11.81 Short Term Borrowings 98.94 83.02 126.90 77.81 Short Term Provisions 0.06 0.16 0.04 0.04 Total Liabilities 189.35 204.41 277.03 216.41 Net Block 23.74 26.83 30.26 26.45 Gross Block 57.86 57.53 57.30 50.12 Accumulated Depreciation 34.12 30.70 27.04 23.66 Non Current Assets 59.24 51.00 51.08 58.33 Capital Work in Progress 0.00 0.00 0.00 9.45 Non Current Investment 14.72 13.61 10.70 10.22 Long Term Loans & Adv. 18.34 8.15 7.00 5.73 Other Non Current Assets 2.45 2.42 3.12 6.49 Current Assets 130.10 153.40 225.96 158.08 Current Investments 0.00 0.00 0.00 0.00 Inventories 34.23 57.50 45.27 46.27 Sundry Debtors 69.45 78.79 160.04 83.43 Cash & Bank 15.86 5.23 5.43 2.36 Other Current Assets 10.56 0.62 0.98 1.77 Short Term Loans & Adv. 8.52 11.26 14.24 24.26 Net Current Assets 16.07 40.49 49.03 37.88 Total Assets 189.34 204.40 277.04 216.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 17.17 61.87 -39.15 24.69 19.24 -30.00 15.81 13.45 6.66 -32.47 PBT -7.96 4.76 11.01 8.56 13.51 10.02 7.96 8.70 8.21 8.09 Adjustment 13.45 15.52 15.90 8.38 9.51 4.45 4.31 2.90 3.37 2.44 Changes in Working Capital 13.16 49.05 -63.04 11.16 0.31 -43.18 6.57 3.91 -1.24 -41.85 Cash after chg. in Working capital 18.64 69.33 -36.13 28.10 23.33 -28.72 18.85 15.51 10.34 -31.32 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.51 -3.10 -2.94 -3.42 -4.08 -1.28 -2.98 -2.06 -3.68 -1.15 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 -0.96 -4.35 -0.09 0.00 0.00 0.00 -0.06 0.00 0.00 0.00 Cash From Investing Activity -16.74 -2.51 7.53 -14.14 -13.13 -6.23 -8.02 -3.43 -2.21 -2.04 Net Fixed Assets -0.41 -0.19 0.35 5.43 -7.28 2.16 -5.62 -3.51 -2.06 -2.04 Net Investments -1.07 -0.29 -0.04 -2.15 -0.05 -0.10 -3.53 -4.68 -2.66 0.00 Others -15.26 -2.03 7.22 -17.42 -5.80 -8.29 1.13 4.76 2.51 0.00 Cash from Financing Activity 9.15 -60.17 32.11 -15.93 -6.44 36.27 -13.13 -17.50 7.06 39.59 Net Cash Inflow / Outflow 9.59 -0.81 0.48 -5.37 -0.33 0.03 -5.34 -7.48 11.50 5.08 Opening Cash & Equivalents 0.87 1.68 1.20 6.57 7.85 7.81 13.15 20.63 9.13 4.04 Closing Cash & Equivalent 10.46 0.87 1.68 1.20 7.51 7.85 7.81 13.15 20.63 9.13

Description Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 18.56 63.13 -38.81 17.20 PBT -14.17 0.45 13.07 7.40 Adjustment 14.31 17.53 19.15 8.37 Changes in Working Capital 19.90 52.62 -67.96 4.85 Cash after chg. in Working capital 20.03 70.59 -35.74 20.62 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.51 -3.10 -2.98 -3.42 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items -0.96 -4.35 -0.09 0.00 Cash From Investing Activity -11.84 -2.11 11.93 -21.61 Net Fixed Assets -0.41 -0.19 0.35 Net Investments -1.07 -0.29 -0.04 Others -10.36 -1.63 11.62 Cash from Financing Activity 3.72 -62.77 28.14 -0.75 Net Cash Inflow / Outflow 10.44 -1.75 1.27 -5.16 Opening Cash & Equivalents 0.97 2.72 1.45 6.61 Closing Cash & Equivalent 11.41 0.97 2.72 1.45

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 120.74 130.56 133.29 122.72 112.79 100.42 91.14 83.59 75.18 66.44 ROA -2.51% 1.66% 3.37% 2.95% 4.09% 4.12% 4.09% 4.51% 4.80% 4.85% ROE -6.03% 4.52% 9.76% 8.72% 13.41% 12.07% 10.65% 12.80% 14.80% 13.64% ROCE 1.63% 9.38% 13.12% 10.49% 16.09% 12.63% 13.62% 14.67% 12.27% 15.11% Fixed Asset Turnover 8.14 11.41 13.89 9.88 14.56 9.40 10.13 11.09 11.00 10.32 Receivable days 72.21 81.58 69.21 79.54 57.51 71.28 56.60 57.45 56.65 40.23 Inventory Days 36.37 26.75 19.34 27.75 19.96 23.30 14.73 14.32 22.02 23.18 Payable days 13.81 22.67 21.77 35.11 28.57 34.96 23.21 16.95 15.81 14.99 Cash Conversion Cycle 94.77 85.66 66.79 72.17 48.89 59.62 48.12 54.83 62.87 48.42 Total Debt/Equity 1.30 0.95 1.49 1.02 1.16 1.29 0.74 1.02 1.48 1.47 Interest Cover 0.25 1.38 1.85 2.12 2.29 2.84 2.30 2.12 2.53 2.93

Description Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 112.88 128.36 132.60 120.88 ROA -5.41% -0.10% 3.38% 2.96% ROE -14.01% -0.29% 10.44% 8.41% ROCE -1.93% 7.27% 14.38% 9.57% Fixed Asset Turnover 6.90 9.67 13.14 9.94 Receivable days 67.96 78.48 62.98 61.13 Inventory Days 42.05 33.77 23.68 33.90 Payable days 14.41 23.24 19.71 23.21 Cash Conversion Cycle 95.59 89.01 66.94 71.82 Total Debt/Equity 1.47 1.11 1.64 1.22 Interest Cover -0.31 1.03 1.82 2.11

Top Investors:

anand rathi global finance limited

gautam rasiklal ashra

four dimensions securities (india) ltd

kanji pitamber forex pvt ltd

Annual Reports:

News Update:

No Latest News!

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

Feedback