Nifty

:

10817.60

Sensex

:

36436.80

-185.90 (-1.69%)
-686.23 (-1.85%)

Login

Nifty
Sensex

:
:

10817.60
36436.80

-185.90 (-1.69%)
-686.23 (-1.85%)

Hind Aluminium Industries Ltd.

Aluminium & Aluminium Products

Rating :

32/99

BSE: 531979 | NSE: Not Listed

Watchlist

NSE BSE

56.05

17-Sep-2019

Open
High
Low
Previous Close

53.25
57.30
52.00
53.05

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

60
1.36
104.75
38.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

33.42
58.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

117.69
0.94%
0.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.43
4.17
2.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.32
-1.80
-4.48

PAT CAGR (%)

10 Years
5 Years
3 Years

3.25
-12.38
-16.55

P:E (Median)

8 Years
5 Years
3 Years

5.82
7.51
8.14

P:BV (Average)

8 Years
5 Years
3 Years

0.63
0.71
0.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.06
5.73
6.18

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 135.22 161.87 -16.46% 115.65 176.94 -34.64% 130.48 186.30 -29.96% 133.53 155.26 -14.00%
Expenses 133.19 156.26 -14.76% 117.00 172.88 -32.32% 127.55 180.65 -29.39% 126.38 146.84 -13.93%
EBITDA 2.03 5.61 -63.81% -1.35 4.06 - 2.93 5.65 -48.14% 7.15 8.42 -15.08%
EBIDTM 1.50% 3.47% -1.17% 2.29% 2.25% 3.03% 5.35% 5.42%
Other Income 0.67 0.97 -30.93% 2.64 1.47 79.59% 0.66 0.59 11.86% 1.73 1.14 51.75%
Interest 2.86 3.10 -7.74% 3.96 3.50 13.14% 2.41 3.03 -20.46% 3.10 4.05 -23.46%
Depreciation 0.75 0.76 -1.32% 0.68 0.72 -5.56% 0.80 0.77 3.90% 0.77 0.77 0.00%
PBT -0.91 2.72 - -3.35 1.31 - 0.38 2.44 -84.43% 5.01 4.74 5.70%
Tax -0.44 0.00 - -1.82 0.42 - -0.01 0.85 - 2.83 1.87 51.34%
PAT -0.47 2.72 - -1.53 0.89 - 0.39 1.59 -75.47% 2.18 2.87 -24.04%
PATM -0.35% 1.68% -1.32% 0.50% 0.30% 0.85% 1.63% 1.85%
EPS -0.75 4.32 - -2.43 1.41 - 0.62 2.52 -75.40% 3.46 4.56 -24.12%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 135.83 0.00 0.00 0.00 222.45 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 134.25 0.00 0.00 0.00 214.38 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 1.58 0.00 0.00 0.00 8.07 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 1.16% 0.00% 0.00% 3.63% 0.00% 0.00% 0.00% 0.00%
Other Income 0.51 0.00 0.00 0.00 2.34 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
Interest 2.96 0.00 0.00 0.00 5.97 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.93 0.00 0.00 0.00 1.50 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
PBT -1.80 0.00 - 0.00 2.94 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
Tax -0.44 0.00 - 0.00 1.58 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
PAT -1.36 0.00 - 0.00 1.35 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00
PATM -1.00% 0.00% 0.00% 0.61% 0.00% 0.00% 0.00% 0.00%
EPS -1.33 0.00 - 0.00 2.83 -100.00% 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 514.88 541.53 660.05 498.17 720.82 441.45 441.77 433.03 407.29 361.17 183.52 Net Sales Growth -24.32% -17.96% 32.49% -30.89% 63.28% -0.07% 2.02% 6.32% 12.77% 96.80% Cost Of Goods Sold 465.06 487.90 598.33 447.18 656.64 398.33 399.50 396.69 375.88 333.30 166.12 Gross Profit 49.82 53.63 61.72 51.00 64.18 43.12 42.26 36.34 31.41 27.86 17.40 GP Margin 9.68% 9.90% 9.35% 10.24% 8.90% 9.77% 9.57% 8.39% 7.71% 7.71% 9.48% Total Expenditure 504.12 527.19 636.73 480.14 695.83 425.75 427.30 418.18 394.11 348.75 177.07 Power & Fuel Cost - 3.58 3.07 3.21 3.33 2.42 2.27 1.93 1.45 1.21 4.21 % Of Sales - 0.66% 0.47% 0.64% 0.46% 0.55% 0.51% 0.45% 0.36% 0.34% 2.29% Employee Cost - 7.50 6.77 6.08 5.37 3.68 3.12 2.38 2.06 1.80 1.46 % Of Sales - 1.38% 1.03% 1.22% 0.74% 0.83% 0.71% 0.55% 0.51% 0.50% 0.80% Manufacturing Exp. - 15.12 19.39 16.56 21.79 15.26 17.89 13.76 11.28 8.99 2.52 % Of Sales - 2.79% 2.94% 3.32% 3.02% 3.46% 4.05% 3.18% 2.77% 2.49% 1.37% General & Admin Exp. - 7.53 6.84 5.23 3.26 2.07 1.48 1.43 1.20 1.49 0.84 % Of Sales - 1.39% 1.04% 1.05% 0.45% 0.47% 0.34% 0.33% 0.29% 0.41% 0.46% Selling & Distn. Exp. - 4.04 1.16 0.60 4.26 3.28 2.39 1.30 1.79 1.65 1.12 % Of Sales - 0.75% 0.18% 0.12% 0.59% 0.74% 0.54% 0.30% 0.44% 0.46% 0.61% Miscellaneous Exp. - 1.52 1.17 1.28 1.18 0.71 0.66 0.68 0.46 0.31 1.12 % Of Sales - 0.28% 0.18% 0.26% 0.16% 0.16% 0.15% 0.16% 0.11% 0.09% 0.44% EBITDA 10.76 14.34 23.32 18.03 24.99 15.70 14.47 14.85 13.18 12.42 6.45 EBITDA Margin 2.09% 2.65% 3.53% 3.62% 3.47% 3.56% 3.28% 3.43% 3.24% 3.44% 3.51% Other Income 5.70 6.00 3.61 1.20 2.28 2.91 3.13 4.65 3.32 2.56 0.61 Interest 12.33 12.57 12.91 7.65 10.46 5.44 6.11 7.75 5.36 4.19 0.80 Depreciation 3.00 3.01 3.01 3.01 3.30 3.15 3.51 3.06 2.94 2.70 2.64 PBT 1.13 4.76 11.01 8.56 13.51 10.02 7.96 8.70 8.21 8.09 3.63 Tax 0.56 1.00 3.14 2.09 4.50 2.73 2.10 2.30 1.60 3.03 0.89 Tax Rate 49.56% 21.01% 28.52% 24.42% 33.31% 27.25% 26.38% 26.44% 19.49% 37.45% 24.52% PAT 0.57 3.76 7.87 6.47 9.01 7.28 5.86 6.40 6.60 5.06 2.73 PAT before Minority Interest 0.57 3.76 7.87 6.47 9.01 7.28 5.86 6.40 6.60 5.06 2.73 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 0.11% 0.69% 1.19% 1.30% 1.25% 1.65% 1.33% 1.48% 1.62% 1.40% 1.49% PAT Growth -92.94% -52.22% 21.64% -28.19% 23.76% 24.23% -8.44% -3.03% 30.43% 85.35% Unadjusted EPS 0.90 6.11 12.50 10.27 14.30 11.56 9.31 10.16 10.48 8.03 5.47

Description TTM Mar 19 Mar 18 Mar 17
Net Sales - 555.40 705.56 498.17 Net Sales Growth - -21.28% 41.63% Cost Of Goods Sold - 493.86 632.36 447.18 Gross Profit - 61.54 73.20 51.00 GP Margin - 11.08% 10.37% 10.24% Total Expenditure - 541.52 678.23 480.21 Power & Fuel Cost - 3.81 3.07 3.21 % Of Sales - 0.69% 0.44% 0.64% Employee Cost - 10.51 8.69 6.08 % Of Sales - 1.89% 1.23% 1.22% Manufacturing Exp. - 15.21 19.43 16.56 % Of Sales - 2.74% 2.75% 3.32% General & Admin Exp. - 9.61 8.70 5.23 % Of Sales - 1.73% 1.23% 1.05% Selling & Distn. Exp. - 6.42 3.87 0.60 % Of Sales - 1.16% 0.55% 0.12% Miscellaneous Exp. - 2.10 2.11 1.35 % Of Sales - 0.38% 0.30% 0.27% EBITDA - 13.88 27.33 17.96 EBITDA Margin - 2.50% 3.87% 3.61% Other Income - 4.16 4.48 1.20 Interest - 13.76 15.38 7.65 Depreciation - 3.82 3.79 3.01 PBT - 0.45 12.64 8.50 Tax - 0.69 4.31 2.09 Tax Rate - 153.33% 34.10% 24.59% PAT - 1.16 8.21 6.45 PAT before Minority Interest - -0.24 8.33 6.41 Minority Interest - 1.40 -0.12 0.04 PAT Margin - 0.21% 1.16% 1.29% PAT Growth - -85.87% 27.29% Unadjusted EPS - 3.92 13.72 8.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 82.25 83.97 77.31 71.06 63.27 57.42 52.66 47.37 41.86 32.32 Share Capital 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 6.30 5.00 Total Reserves 75.95 77.67 71.01 64.76 56.97 51.12 46.36 41.07 35.56 27.32 Non-Current Liabilities 8.06 9.43 11.79 9.21 11.01 7.27 8.21 7.54 9.39 31.24 Secured Loans 4.73 5.72 7.60 5.32 6.89 3.93 4.61 4.19 3.95 26.76 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 0.66 0.00 0.81 0.00 1.08 0.00 Current Liabilities 102.70 166.75 118.58 150.24 135.45 79.23 82.05 86.31 82.74 11.07 Trade Payables 24.52 39.86 35.80 56.62 52.07 29.74 24.58 14.52 19.77 8.77 Other Current Liabilities 4.36 7.80 11.81 15.43 7.73 9.60 7.08 4.65 4.20 1.42 Short Term Borrowings 73.65 119.05 70.94 76.94 74.49 38.77 49.27 66.03 57.66 0.00 Short Term Provisions 0.16 0.04 0.04 1.24 1.16 1.12 1.12 1.11 1.12 0.88 Total Liabilities 193.01 260.15 207.68 230.51 209.73 143.92 142.92 141.22 133.99 74.63 Net Block 18.52 21.18 24.06 26.83 22.30 24.25 18.87 21.48 20.54 22.85 Gross Block 47.56 47.37 47.72 53.15 45.87 48.03 39.20 38.90 35.18 34.80 Accumulated Depreciation 29.04 26.19 23.66 26.33 23.57 23.78 20.34 17.42 14.64 11.95 Non Current Assets 49.35 50.49 50.94 56.91 47.75 45.62 40.40 32.98 30.67 23.20 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 3.21 0.00 1.66 0.00 Non Current Investment 13.85 13.56 13.52 11.37 11.32 11.22 7.69 3.01 0.35 0.35 Long Term Loans & Adv. 14.56 12.62 6.88 18.72 14.13 10.15 10.64 8.49 8.13 0.00 Other Non Current Assets 2.42 3.12 6.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 143.65 209.67 156.75 173.60 161.97 98.29 102.52 108.24 103.33 51.43 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 46.92 32.46 37.52 38.22 40.60 15.76 19.89 14.10 35.05 10.83 Sundry Debtors 82.80 159.27 91.12 126.01 101.12 71.30 65.70 70.63 55.80 23.82 Cash & Bank 5.13 4.38 2.10 7.51 7.85 7.81 13.15 20.63 9.13 4.04 Other Current Assets 8.80 0.37 1.75 0.12 12.42 3.41 3.79 2.88 3.35 12.74 Short Term Loans & Adv. 8.31 13.17 24.26 1.73 12.15 2.21 1.74 0.92 2.41 12.74 Net Current Assets 40.96 42.92 38.17 23.36 26.52 19.06 20.47 21.93 20.58 40.36 Total Assets 193.00 260.16 207.69 230.51 209.72 143.91 142.92 141.22 134.00 74.63

Description Mar 19 Mar 18 Mar 17
Shareholder's Funds 80.87 83.54 76.16 Share Capital 6.30 6.30 6.30 Total Reserves 74.57 77.24 69.86 Non-Current Liabilities 10.70 15.28 18.93 Secured Loans 6.48 10.40 14.75 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 112.91 176.93 120.20 Trade Payables 25.37 42.20 30.54 Other Current Liabilities 4.36 7.80 11.81 Short Term Borrowings 83.02 126.90 77.81 Short Term Provisions 0.16 0.04 0.04 Total Liabilities 204.41 277.03 216.41 Net Block 26.83 30.26 26.45 Gross Block 57.53 57.30 50.12 Accumulated Depreciation 30.70 27.04 23.66 Non Current Assets 51.00 51.08 58.33 Capital Work in Progress 0.00 0.00 9.45 Non Current Investment 13.61 10.70 10.22 Long Term Loans & Adv. 8.15 7.00 5.73 Other Non Current Assets 2.42 3.12 6.49 Current Assets 153.40 225.96 158.08 Current Investments 0.00 0.00 0.00 Inventories 57.50 45.27 46.27 Sundry Debtors 78.79 160.04 83.43 Cash & Bank 5.23 5.43 2.36 Other Current Assets 11.88 0.98 1.77 Short Term Loans & Adv. 11.26 14.24 24.26 Net Current Assets 40.49 49.03 37.88 Total Assets 204.40 277.04 216.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 61.87 -45.97 24.69 19.24 -30.00 15.81 13.45 6.66 -32.47 7.90 PBT 4.76 11.01 8.56 13.51 10.02 7.96 8.70 8.21 8.09 3.63 Adjustment 15.52 9.08 8.38 9.51 4.45 4.31 2.90 3.37 2.44 2.14 Changes in Working Capital 49.05 -63.04 11.16 0.31 -43.18 6.57 3.91 -1.24 -41.85 3.85 Cash after chg. in Working capital 69.33 -42.95 28.10 23.33 -28.72 18.85 15.51 10.34 -31.32 9.62 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.10 -3.02 -3.42 -4.08 -1.28 -2.98 -2.06 -3.68 -1.15 -1.72 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 -4.35 0.00 0.00 0.00 0.00 -0.06 0.00 0.00 0.00 0.00 Cash From Investing Activity -2.51 7.96 -14.14 -13.13 -6.23 -8.02 -3.43 -2.21 -2.04 -1.58 Net Fixed Assets -0.19 0.35 5.43 -7.28 2.16 -5.62 -3.51 -2.06 -2.04 -1.58 Net Investments -0.29 -0.04 -2.15 -0.05 -0.10 -3.53 -4.68 -2.66 0.00 0.00 Others -2.03 7.65 -17.42 -5.80 -8.29 1.13 4.76 2.51 0.00 0.00 Cash from Financing Activity -60.17 54.61 -15.93 -6.44 36.27 -13.13 -17.50 7.06 39.59 -4.81 Net Cash Inflow / Outflow -0.81 16.59 -5.37 -0.33 0.03 -5.34 -7.48 11.50 5.08 1.51 Opening Cash & Equivalents 1.68 1.20 6.57 7.85 7.81 13.15 20.63 9.13 4.04 2.53 Closing Cash & Equivalent 0.87 17.79 1.20 7.51 7.85 7.81 13.15 20.63 9.13 4.04

Description Mar 19 Mar 18 Mar 17
Cash From Operating Activity 63.13 -45.63 17.20 PBT 0.45 13.07 7.40 Adjustment 17.53 12.33 8.37 Changes in Working Capital 52.62 -67.96 4.85 Cash after chg. in Working capital 70.59 -42.56 20.62 Interest Paid 0.00 0.00 0.00 Tax Paid -3.10 -3.07 -3.42 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items -4.35 0.00 0.00 Cash From Investing Activity -2.11 12.36 -21.61 Net Fixed Assets -0.19 0.35 Net Investments -0.29 -0.04 Others -1.63 12.05 Cash from Financing Activity -62.77 57.10 -0.75 Net Cash Inflow / Outflow -1.75 23.83 -5.16 Opening Cash & Equivalents 2.72 1.45 6.61 Closing Cash & Equivalent 0.97 25.28 1.45

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 130.56 133.29 122.72 112.79 100.42 91.14 83.59 75.18 66.44 64.63 ROA 1.66% 3.37% 2.95% 4.09% 4.12% 4.09% 4.51% 4.80% 4.85% 3.76% ROE 4.52% 9.76% 8.72% 13.41% 12.07% 10.65% 12.80% 14.80% 13.64% 8.71% ROCE 9.38% 13.12% 10.49% 16.09% 12.63% 13.62% 14.67% 12.27% 15.11% 7.34% Fixed Asset Turnover 11.41 13.88 9.88 14.56 9.40 10.13 11.09 11.00 10.32 5.40 Receivable days 81.58 69.23 79.54 57.51 71.28 56.60 57.45 56.65 40.23 47.35 Inventory Days 26.75 19.35 27.75 19.96 23.30 14.73 14.32 22.02 23.18 14.78 Payable days 22.67 21.78 35.11 28.57 34.96 23.21 16.95 15.81 14.99 11.99 Cash Conversion Cycle 85.66 66.80 72.17 48.89 59.62 48.12 54.83 62.87 48.42 50.14 Total Debt/Equity 0.95 1.49 1.02 1.16 1.29 0.74 1.02 1.48 1.47 0.83 Interest Cover 1.38 1.85 2.12 2.29 2.84 2.30 2.12 2.53 2.93 5.51

Description Mar 19 Mar 18 Mar 17
Book Value (Rs.) 128.36 132.60 120.88 ROA -0.10% 3.38% 2.96% ROE -0.29% 10.44% 8.41% ROCE 7.27% 14.38% 9.57% Fixed Asset Turnover 9.67 13.14 9.94 Receivable days 78.48 62.98 61.13 Inventory Days 33.77 23.68 33.90 Payable days 23.24 19.71 23.21 Cash Conversion Cycle 89.01 66.94 71.82 Total Debt/Equity 1.11 1.64 1.22 Interest Cover 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:

Hind Aluminium - Quarterly Results
14th Aug 2019, 21:27 PM

Read More

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