Hazoor Multi Projects, 532467, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

780.85
18.29
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,172.50
N/A
1.25

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

112.53
74.97
-20.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

126.72
140.06
-10.56

PAT CAGR (%)

10 Years
5 Years
3 Years

106.49
100.95
-32.38

P:E (Median)

8 Years
5 Years
3 Years

15.18
19.84
12.91

P:BV (Average)

8 Years
5 Years
3 Years

0.64
0.89
1.49

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1508.39
2081.67
2673.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 143.52 227.36 -36.88% 75.97 56.76 33.84% 84.07 76.48 9.92% 99.16 34.16 190.28%
Expenses 61.05 199.18 -69.35% 74.74 53.54 39.60% 82.61 71.80 15.06% 87.81 34.36 155.56%
EBITDA 82.47 28.18 192.65% 1.23 3.22 -61.80% 1.45 4.68 -69.02% 11.35 -0.21 -
EBIDTM 57.46% 12.39% 1.62% 5.68% 1.73% 6.12% 11.45% -0.60%
Other Income 13.26 1.70 680.00% 2.50 1.02 145.10% 1.30 2.02 -35.64% 0.95 0.71 33.80%
Interest 1.30 2.15 -39.53% 0.03 0.00 0 0.88 0.48 83.33% 1.01 0.22 359.09%
Depreciation 79.98 17.48 357.55% 0.05 0.05 0.00% 0.05 0.05 0.00% 0.05 0.05 0.00%
PBT 14.44 10.24 41.02% 3.66 4.19 -12.65% 1.82 6.17 -70.50% 11.23 0.23 4,782.61%
Tax 4.00 4.01 -0.25% 0.94 1.06 -11.32% 0.51 1.52 -66.45% 2.83 0.15 1,786.67%
PAT 10.44 6.23 67.58% 2.72 3.14 -13.38% 1.31 4.65 -71.83% 8.41 0.08 10,412.50%
PATM 7.28% 2.74% 3.58% 5.53% 1.55% 6.07% 8.48% 0.23%
EPS 0.39 0.23 69.57% 0.10 0.12 -16.67% 0.05 0.17 -70.59% 0.31 0.00 0

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 158.41 249.47 -36.50% 139.04 164.87 -15.67% 102.11 153.08 -33.30% 180.02 70.26 156.22%
Expenses 31.39 204.50 -84.65% 109.68 154.89 -29.19% 106.06 134.92 -21.39% 154.09 54.90 180.67%
EBITDA 127.02 44.97 182.45% 29.35 9.98 194.09% -3.94 18.15 - 25.92 15.36 68.75%
EBIDTM 80.18% 18.03% 21.11% 6.05% -3.86% 11.86% 14.40% 21.87%
Other Income 9.99 2.55 291.76% 1.19 1.62 -26.54% 0.19 0.64 -70.31% 0.11 1.19 -90.76%
Interest 10.68 5.04 111.90% 22.85 4.55 402.20% 5.90 2.42 143.80% 5.12 2.26 126.55%
Depreciation 81.37 19.04 327.36% 1.56 1.60 -2.50% 1.40 1.60 -12.50% 1.40 1.55 -9.68%
PBT 44.96 23.44 91.81% 6.13 5.45 12.48% -11.05 14.77 - 19.51 12.73 53.26%
Tax 12.58 6.66 88.89% -0.33 2.73 - -1.12 3.76 - 5.72 3.27 74.92%
PAT 32.38 16.78 92.97% 6.46 2.71 138.38% -9.93 11.02 - 13.79 9.46 45.77%
PATM 20.44% 6.73% 4.65% 1.65% -9.73% 7.20% 7.66% 13.47%
EPS 1.12 0.75 49.33% 0.22 0.13 69.23% -0.43 0.55 - 0.61 0.50 22.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 402.72 394.76 489.85 775.81 112.54 24.07 0.00 0.18 0.20 0.40 0.21 Net Sales Growth 2.02% -19.41% -36.86% 589.36% 367.55% 0 -100% -10.0% -50.0% 90.48% Cost Of Goods Sold 59.31 20.27 1.38 34.03 16.62 9.47 0.00 0.00 0.00 0.00 0.00 Gross Profit 343.41 374.48 488.47 741.77 95.92 14.60 0.00 0.18 0.20 0.40 0.21 GP Margin 85.27% 94.86% 99.72% 95.61% 85.23% 60.66% 0 100% 100% 100% 100% Total Expenditure 306.21 358.88 420.33 713.12 108.51 23.62 0.38 0.33 0.22 0.20 0.20 Power & Fuel Cost - 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.01% 0.00% 0% 0% 0% 0 0% 0% 0% 0% Employee Cost - 2.75 1.72 1.93 0.10 0.08 0.09 0.08 0.08 0.08 0.05 % Of Sales - 0.70% 0.35% 0.25% 0.09% 0.33% 0 44.44% 40.0% 20.0% 23.81% Manufacturing Exp. - 322.30 409.69 674.97 90.74 13.12 0.00 0.00 0.00 0.00 0.00 % Of Sales - 81.64% 83.64% 87.00% 80.63% 54.51% 0 0% 0% 0% 0% General & Admin Exp. - 12.50 6.87 2.15 1.00 0.54 0.28 0.24 0.14 0.12 0.15 % Of Sales - 3.17% 1.40% 0.28% 0.89% 2.24% 0 133.33% 70.0% 30.0% 71.43% Selling & Distn. Exp. - 0.05 0.01 0.03 0.02 0.01 0.01 0.00 0.00 0.00 0.01 % Of Sales - 0.01% 0.00% 0.00% 0.02% 0.04% 0 0% 0% 0% 4.76% Miscellaneous Exp. - 0.99 0.63 0.00 0.03 0.40 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0.25% 0.13% 0% 0.03% 1.66% 0 0% 0% 0% 0% EBITDA 96.50 35.88 69.52 62.69 4.03 0.45 -0.38 -0.15 -0.02 0.20 0.01 EBITDA Margin 23.96% 9.09% 14.19% 8.08% 3.58% 1.87% 0 -83.33% -10.0% 50.0% 4.76% Other Income 18.01 5.46 4.93 0.39 0.10 0.23 0.35 0.00 0.04 0.00 0.01 Interest 3.22 2.86 0.29 1.71 0.61 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 80.13 17.64 0.20 0.12 0.03 0.00 0.00 0.00 0.01 0.01 0.01 PBT 31.15 20.84 73.97 61.24 3.49 0.68 -0.03 -0.16 0.01 0.18 0.01 Tax 8.28 6.74 19.10 15.66 1.01 0.25 0.09 0.00 0.01 0.13 0.00 Tax Rate 26.58% 32.34% 25.82% 25.57% 28.94% 36.76% 60.00% 0.00% 100.00% 72.22% 0.00% PAT 22.88 14.09 54.88 45.58 2.48 0.43 0.05 -0.11 0.00 0.06 0.01 PAT before Minority Interest 22.88 14.09 54.88 45.58 2.48 0.43 0.05 -0.11 0.00 0.06 0.01 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 5.68% 3.57% 11.20% 5.88% 2.20% 1.79% 0 -61.11% 0% 15.00% 4.76% PAT Growth 62.27% -74.33% 20.40% 1,737.90% 476.74% 760.00% - - -100.00% 500.00% EPS 0.85 0.52 2.03 1.68 0.09 0.02 0.00 0.00 0.00 0.00 0.00

Description TTM Mar 25 Mar 24 Mar 15
Net Sales 579.58 637.68 544.56 0.19 Net Sales Growth -9.11% 17.10% 286510.53% Cost Of Goods Sold 93.17 34.47 1.38 0.00 Gross Profit 486.41 603.20 543.17 0.19 GP Margin 83.92% 94.59% 99.74% 100% Total Expenditure 401.22 548.64 461.15 0.14 Power & Fuel Cost - 0.65 0.02 0.00 % Of Sales - 0.10% 0.00% 0% Employee Cost - 10.59 1.72 0.03 % Of Sales - 1.66% 0.32% 15.79% Manufacturing Exp. - 464.53 443.81 0.00 % Of Sales - 72.85% 81.50% 0% General & Admin Exp. - 36.97 13.57 0.09 % Of Sales - 5.80% 2.49% 47.37% Selling & Distn. Exp. - 0.13 0.01 0.02 % Of Sales - 0.02% 0.00% 10.53% Miscellaneous Exp. - 1.30 0.63 0.00 % Of Sales - 0.20% 0.12% 0% EBITDA 178.35 89.04 83.41 0.05 EBITDA Margin 30.77% 13.96% 15.32% 26.32% Other Income 11.48 5.99 4.93 0.00 Interest 44.55 14.85 2.29 0.00 Depreciation 85.73 23.79 0.20 0.04 PBT 59.55 56.39 85.86 0.01 Tax 16.85 16.42 22.09 -0.10 Tax Rate 28.30% 29.12% 25.73% -1000.00% PAT 42.70 39.98 63.77 0.12 PAT before Minority Interest 42.70 39.98 63.77 0.12 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 7.37% 6.27% 11.71% 63.16% PAT Growth 6.83% -37.31% 53,041.67% EPS 1.58 1.48 2.36 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 412.98 227.71 81.32 24.81 22.33 22.16 23.31 22.56 22.15 22.10 Share Capital 22.30 18.71 11.42 10.15 10.15 10.15 10.15 10.15 10.15 10.15 Total Reserves 323.19 208.99 69.90 14.66 12.18 12.01 13.16 12.41 12.00 11.95 Non-Current Liabilities 64.21 53.66 22.06 22.38 0.01 0.14 0.01 0.01 0.01 0.01 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 56.28 7.03 21.87 22.33 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.14 0.08 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 380.43 122.68 149.47 25.65 10.39 0.03 0.19 0.18 0.03 0.06 Trade Payables 255.28 39.42 81.43 21.68 10.11 0.00 0.04 0.12 0.03 0.03 Other Current Liabilities 96.04 47.45 68.04 3.97 0.28 0.03 0.15 0.05 0.00 0.00 Short Term Borrowings 23.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 5.50 35.81 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.03 Total Liabilities 857.62 404.05 252.85 72.84 32.73 22.33 23.51 22.75 22.19 22.17 Net Block 81.56 11.39 15.95 10.98 7.58 0.05 0.05 0.06 0.07 9.12 Gross Block 99.95 12.21 16.70 11.60 8.17 0.65 0.64 1.10 1.10 20.84 Accumulated Depreciation 18.39 0.82 0.74 0.62 0.59 0.59 0.59 1.04 1.03 11.72 Non Current Assets 345.04 103.53 157.17 47.80 10.28 15.73 21.24 20.04 5.41 16.37 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 216.78 82.07 0.00 0.00 0.00 8.32 12.02 9.60 0.00 0.00 Long Term Loans & Adv. 42.32 5.62 141.21 36.82 2.70 7.35 9.16 10.38 5.34 7.25 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.00 0.00 0.00 Current Assets 512.58 300.52 95.69 25.04 22.44 6.60 2.27 2.70 16.78 5.80 Current Investments 0.00 3.45 1.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 1.01 1.47 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 233.72 19.60 82.04 10.86 12.73 0.00 0.01 0.96 9.73 5.42 Cash & Bank 7.20 68.16 4.52 11.21 5.43 0.08 0.53 0.02 0.70 0.39 Other Current Assets 271.66 0.00 5.92 0.00 2.83 6.52 1.73 1.72 6.35 0.00 Short Term Loans & Adv. 271.66 209.32 1.26 1.96 2.82 6.52 1.72 1.72 6.35 0.00 Net Current Assets 132.15 177.84 -53.78 -0.61 12.06 6.57 2.08 2.52 16.75 5.74 Total Assets 857.62 404.05 252.86 72.84 32.72 22.33 23.51 22.74 22.19 22.17

Description Mar 25 Mar 24 Mar 15
Shareholder's Funds 457.80 236.60 18.94 Share Capital 22.30 18.71 10.15 Total Reserves 368.01 217.89 8.79 Non-Current Liabilities 161.51 145.25 0.01 Secured Loans 84.30 91.59 0.00 Unsecured Loans 69.28 7.03 0.00 Long Term Provisions 0.14 0.08 0.00 Current Liabilities 586.68 273.68 0.39 Trade Payables 342.43 162.87 0.02 Other Current Liabilities 162.45 49.67 0.30 Short Term Borrowings 35.35 11.77 0.00 Short Term Provisions 46.46 49.38 0.07 Total Liabilities 1,205.99 655.53 19.34 Net Block 194.72 11.39 12.98 Gross Block 225.43 12.21 24.69 Accumulated Depreciation 30.70 0.82 11.71 Non Current Assets 212.76 47.53 18.93 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 8.91 26.07 0.00 Long Term Loans & Adv. 4.74 5.62 5.95 Other Non Current Assets 0.00 0.00 0.00 Current Assets 993.23 608.01 0.42 Current Investments 0.00 3.45 0.00 Inventories 20.26 0.00 0.00 Sundry Debtors 194.39 19.60 0.25 Cash & Bank 9.28 70.53 0.16 Other Current Assets 769.30 0.00 0.00 Short Term Loans & Adv. 767.89 514.43 0.00 Net Current Assets 406.55 334.33 0.03 Total Assets 1,205.99 655.54 19.35

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -49.46 69.61 -8.77 -12.57 4.34 -4.50 2.90 8.90 -2.87 -1.15 PBT 20.84 73.97 61.24 3.49 0.68 0.14 -0.12 0.01 0.18 0.01 Adjustment 15.71 0.14 1.38 0.54 -0.48 -1.54 0.83 0.41 0.01 0.01 Changes in Working Capital -75.51 -3.60 -71.40 -16.60 4.14 -3.01 2.19 8.48 -2.91 -1.13 Cash after chg. in Working capital -38.97 70.52 -8.77 -12.57 4.34 -4.40 2.90 8.91 -2.71 -1.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.49 -0.90 0.00 0.00 0.00 -0.09 0.00 0.00 -0.16 -0.04 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 -253.43 -86.73 -6.92 -3.36 1.01 4.04 -2.39 -9.59 3.19 1.38 Net Fixed Assets -87.74 4.49 -5.10 -3.43 -7.52 -0.01 0.46 0.00 19.74 0.00 Net Investments -131.26 -83.57 -1.95 0.00 8.32 3.70 -2.42 -9.60 0.00 1.38 Others -34.43 -7.65 0.13 0.07 0.21 0.35 -0.43 0.01 -16.55 0.00 Cash from Financing Activity 241.19 77.33 8.99 21.72 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -61.70 60.21 -6.69 5.79 5.35 -0.46 0.52 -0.69 0.32 0.23 Opening Cash & Equivalents 64.73 4.52 11.21 5.43 0.08 0.53 0.02 0.70 0.39 0.16 Closing Cash & Equivalent 3.03 64.73 4.52 11.21 5.43 0.08 0.53 0.02 0.70 0.39

Description Mar 25 Mar 24 Mar 15
Cash From Operating Activity -145.22 -122.99 -0.23 PBT 56.39 85.86 0.01 Adjustment 36.81 -43.58 0.04 Changes in Working Capital -223.87 -164.37 -0.27 Cash after chg. in Working capital -130.67 -122.09 -0.22 Interest Paid 0.00 0.00 0.00 Tax Paid -14.55 -0.90 -0.01 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -104.65 -4.84 0.49 Net Fixed Assets -87.74 8.63 Net Investments -131.26 -84.14 Others 114.35 70.67 Cash from Financing Activity 187.85 170.59 -0.29 Net Cash Inflow / Outflow -62.01 42.75 -0.04 Opening Cash & Equivalents 67.10 0.00 0.20 Closing Cash & Equivalent 5.10 67.10 0.16

Financial Ratios

Standalone /

Consolidated

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 15.49 12.17 7.12 22.19 22.00 21.84 22.96 22.22 21.82 21.77 ROA 2.23% 16.71% 27.99% 4.70% 1.55% 0.23% -0.49% 0.01% 0.25% 0.05% ROE 4.92% 35.51% 85.90% 10.53% 1.92% 0.23% -0.50% 0.01% 0.25% 0.05% ROCE 6.51% 43.95% 83.75% 11.81% 3.05% 0.64% -0.50% 0.05% 0.83% 0.06% Fixed Asset Turnover 7.04 33.89 54.83 11.38 5.46 0.00 0.21 0.18 0.04 0.01 Receivable days 117.11 37.87 21.85 38.24 192.95 0.00 974.11 9895.43 6947.78 9334.64 Inventory Days 0.00 0.00 0.00 4.02 22.21 0.00 0.00 0.00 0.00 0.00 Payable days 2652.32 0.00 552.93 349.10 389.44 0.00 339.77 293.00 125.11 126.60 Cash Conversion Cycle -2535.20 37.87 -531.08 -306.84 -174.28 0.00 634.34 9602.43 6822.67 9208.04 Total Debt/Equity 0.23 0.03 0.27 0.90 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 8.30 256.61 36.83 6.68 2261.33 132.73 -25.68 8.87 279.31 521.33

Description Mar 25 Mar 24 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Aug 10 Aug 09 Aug 08
Book Value (Rs.) 17.50 12.64 18.66 18.87 18.81 18.80 19.35 20.99 19.54 38.74 ROA 4.29% 18.90% 0.59% 0.26% 0.06% -1.96% -6.10% 4.79% -27.62% 2.81% ROE 12.75% 49.91% 0.61% 0.30% 0.08% -2.87% -8.42% 7.22% -45.41% 4.14% ROCE 14.25% 48.17% 0.07% 0.09% -0.13% -0.86% -7.71% 7.52% -43.00% 5.53% Fixed Asset Turnover 5.37 29.51 0.01 0.01 0.00 0.07 0.00 0.59 0.00 1.79 Receivable days 61.24 6.65 498.90 301.41 0.00 0.00 0.00 29.91 0.00 186.09 Inventory Days 11.60 0.00 0.00 0.00 0.00 169.41 0.00 133.62 0.00 526.58 Payable days 2674.61 0.00 54.26 107.00 138.50 38.45 178.64 28.09 19.35 0.00 Cash Conversion Cycle -2601.77 6.65 444.64 194.41 -138.50 130.96 -178.64 135.44 -19.35 712.67 Total Debt/Equity 0.50 0.47 0.00 0.00 0.15 0.11 0.06 0.01 0.04 0.04 Interest Cover 4.80 38.55 8.45 4.13 -4.37 -18.40 -254.83 112.83 -334.89 13.41

Top Investors:

west midlands cars private limited

century india opportunity fund pc

unico global opportunities fund limited

nexpact limited

ebisu global opportunities fund limited

llp

minerva ventures fund

keya vimal salot

ovata equity strategies master fund

authum investment and infrastructure limited

Annual Reports:

News Update:

Hazoor Multi Projects bags Rs 27.15 crore LoA from NHAI
13th Mar 2026, 10:52 AM

The LoA is for user fee collection at Chowlaggere fee plaza
Read More

Hazoor Multi Projects Ltd.

Construction - Real Estate

BSE: 532467 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Hazoor Multi Projects Ltd.

Construction - Real Estate

BSE: 532467 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: