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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

986.00
37.55
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,343.88
0.58%
1.55

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

14.74
18.89
11.39

P:BV (Average)

8 Years
5 Years
3 Years

0.61
0.85
1.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1541.03
2139.75
2948.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 75.97 56.76 33.84% 84.07 76.48 9.92% 99.16 34.16 190.28% 227.36 134.57 68.95%
Expenses 74.74 53.54 39.60% 82.61 71.80 15.06% 87.81 34.36 155.56% 199.18 123.47 61.32%
EBITDA 1.23 3.22 -61.80% 1.45 4.68 -69.02% 11.35 -0.20 - 28.18 11.10 153.87%
EBIDTM 1.62% 5.68% 1.73% 6.12% 11.45% -0.60% 12.39% 8.25%
Other Income 2.50 1.02 145.10% 1.30 2.02 -35.64% 0.95 0.71 33.80% 1.70 3.48 -51.15%
Interest 0.03 0.00 0 0.88 0.48 83.33% 1.01 0.22 359.09% 2.15 0.07 2,971.43%
Depreciation 0.05 0.05 0.00% 0.05 0.05 0.00% 0.05 0.05 0.00% 17.48 0.05 34,860.00%
PBT 3.66 4.19 -12.65% 1.82 6.17 -70.50% 11.23 0.23 4,782.61% 10.24 14.46 -29.18%
Tax 0.94 1.06 -11.32% 0.51 1.52 -66.45% 2.83 0.15 1,786.67% 4.01 4.01 0.00%
PAT 2.72 3.14 -13.38% 1.31 4.65 -71.83% 8.41 0.08 10,412.50% 6.23 10.45 -40.38%
PATM 3.58% 5.53% 1.55% 6.07% 8.48% 0.23% 2.74% 7.77%
EPS 0.12 0.13 -7.69% 0.06 0.20 -70.00% 0.36 0.00 0 0.27 0.45 -40.00%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 139.04 164.87 -15.67% 102.11 153.08 -33.30% 180.02 70.26 156.22% 249.47 463.93 -46.23%
Expenses 109.68 154.89 -29.19% 106.06 134.92 -21.39% 154.09 54.90 180.67% 204.50 392.54 -47.90%
EBITDA 29.35 9.98 194.09% -3.94 18.15 - 25.92 15.36 68.75% 44.97 71.38 -37.00%
EBIDTM 21.11% 6.05% -3.86% 11.86% 14.40% 21.86% 18.03% 15.39%
Other Income 1.19 1.62 -26.54% 0.19 0.64 -70.31% 0.11 1.19 -90.76% 2.55 3.67 -30.52%
Interest 22.85 4.55 402.20% 5.90 2.42 143.80% 5.12 2.26 126.55% 5.04 2.29 120.09%
Depreciation 1.56 1.60 -2.50% 1.40 1.60 -12.50% 1.40 1.55 -9.68% 19.04 0.15 12,593.33%
PBT 6.13 5.45 12.48% -11.05 14.77 - 19.51 12.73 53.26% 23.44 72.62 -67.72%
Tax -0.33 2.73 - -1.12 3.76 - 5.72 3.27 74.92% 6.66 18.68 -64.35%
PAT 6.46 2.71 138.38% -9.93 11.02 - 13.79 9.46 45.77% 16.78 53.94 -68.89%
PATM 4.65% 1.65% -9.73% 7.20% 7.66% 13.47% 6.73% 11.63%
EPS 0.22 0.13 69.23% -0.43 0.55 - 0.61 0.50 22.00% 0.75 2.88 -73.96%

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 486.56 394.76 489.85 775.81 112.54 24.07 0.00 0.18 0.20 0.40 0.21 Net Sales Growth 61.13% -19.41% -36.86% 589.36% 367.55% 0 -100% -10.0% -50.0% 90.48% Cost Of Goods Sold 66.22 20.27 1.38 34.03 16.62 9.47 0.00 0.00 0.00 0.00 0.00 Gross Profit 420.34 374.48 488.47 741.77 95.92 14.60 0.00 0.18 0.20 0.40 0.21 GP Margin 86.39% 94.86% 99.72% 95.61% 85.23% 60.66% 0 100% 100% 100% 100% Total Expenditure 444.34 358.88 420.33 713.12 108.51 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 42.21 35.88 69.52 62.69 4.03 0.45 -0.38 -0.15 -0.02 0.20 0.01 EBITDA Margin 8.68% 9.09% 14.19% 8.08% 3.58% 1.87% 0 -83.33% -10.0% 50.0% 4.76% Other Income 6.45 5.46 4.93 0.39 0.10 0.23 0.35 0.00 0.04 0.00 0.01 Interest 4.07 2.86 0.29 1.71 0.61 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 17.63 17.64 0.20 0.12 0.03 0.00 0.00 0.00 0.01 0.01 0.01 PBT 26.95 20.84 73.97 61.24 3.49 0.68 -0.03 -0.16 0.01 0.18 0.01 Tax 8.29 6.74 19.10 15.66 1.01 0.25 0.09 0.00 0.01 0.13 0.00 Tax Rate 30.76% 32.34% 25.82% 25.57% 28.94% 36.76% 60.00% 0.00% 100.00% 72.22% 0.00% PAT 18.67 14.09 54.88 45.58 2.48 0.43 0.05 -0.11 0.00 0.06 0.01 PAT before Minority Interest 18.67 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 3.84% 3.57% 11.20% 5.88% 2.20% 1.79% 0 -61.11% 0% 15.00% 4.76% PAT Growth 1.91% -74.33% 20.40% 1,737.90% 476.74% 760.00% - - -100.00% 500.00% EPS 0.80 0.60 2.35 1.95 0.11 0.02 0.00 0.00 0.00 0.00 0.00

Description TTM Mar 25 Mar 24 Mar 15
Net Sales 670.64 637.68 544.56 0.19 Net Sales Growth -21.30% 17.10% 286510.53% Cost Of Goods Sold 96.36 34.47 1.38 0.00 Gross Profit 574.28 603.20 543.17 0.19 GP Margin 85.63% 94.59% 99.74% 100% Total Expenditure 574.33 548.64 461.15 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 96.30 89.04 83.41 0.05 EBITDA Margin 14.36% 13.96% 15.32% 26.32% Other Income 4.04 5.99 4.93 0.00 Interest 38.91 14.85 2.29 0.00 Depreciation 23.40 23.79 0.20 0.04 PBT 38.03 56.39 85.86 0.01 Tax 10.93 16.42 22.09 -0.10 Tax Rate 28.74% 29.12% 25.73% -1000.00% PAT 27.10 39.98 63.77 0.12 PAT before Minority Interest 27.10 39.98 63.77 0.12 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 4.04% 6.27% 11.71% 63.16% PAT Growth -64.86% -37.31% 53,041.67% EPS 1.16 1.71 2.73 0.01

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

nexpact limited

century india opportunity fund pc

unico global opportunities fund limited

ebisu global opportunities fund limited

authum investment and infrastructure limited

mellora infrastructure private limited

multitude growth funds limited

manisha r mopalwar

saumik ketankumar doshi

Annual Reports:

News Update:

Hazoor Multi Projects secures LoA worth Rs 44.23 crore
17th Feb 2026, 10:28 AM

The company has been awarded LoA by the National Highways Authority of India
Read More
Hazoor Multi Projects secures LoA worth Rs 41.97 crore
8th Dec 2025, 10:48 AM

The company has received LoA from NHAI
Read More
Hazoor Multi Projects gets LoA from NHAI for Rampura Toll Plaza
19th Nov 2025, 09:41 AM

The total value of the project is Rs 13.87 crore awarded on the basis of competitive bidding through e-tender
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: