Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Construction Materials

Rating :
40/99

BSE: 509675 | NSE: HIL

2814.35
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2843.25
  • 2843.25
  • 2780.00
  • 2787.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10086
  •  283.08
  •  5375.00
  •  2700.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,112.65
  • 10.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,326.89
  • 2.31%
  • 1.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.71%
  • 6.18%
  • 37.66%
  • FII
  • DII
  • Others
  • 2.94%
  • 5.70%
  • 6.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.65
  • 22.45
  • 10.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.36
  • 21.52
  • 9.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.85
  • 20.86
  • 25.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.69
  • 13.04
  • 11.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 1.45
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 9.06
  • 6.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,084.65
983.51
10.28%
949.44
843.95
12.50%
821.44
802.87
2.31%
765.85
703.79
8.82%
Expenses
961.86
821.10
17.14%
856.13
732.17
16.93%
748.63
702.17
6.62%
702.97
611.50
14.96%
EBITDA
122.79
162.41
-24.40%
93.31
111.78
-16.52%
72.81
100.70
-27.70%
62.88
92.29
-31.87%
EBIDTM
11.32%
16.51%
9.83%
13.24%
8.86%
12.54%
8.21%
13.11%
Other Income
13.93
11.16
24.82%
2.25
3.03
-25.74%
12.36
5.95
107.73%
4.67
6.54
-28.59%
Interest
2.86
3.67
-22.07%
3.03
4.79
-36.74%
2.97
5.54
-46.39%
2.94
6.77
-56.57%
Depreciation
27.93
31.05
-10.05%
27.56
28.86
-4.50%
28.53
28.23
1.06%
29.16
26.66
9.38%
PBT
105.93
138.85
-23.71%
64.97
81.16
-19.95%
53.67
72.88
-26.36%
35.45
65.40
-45.80%
Tax
19.47
39.55
-50.77%
14.92
18.43
-19.05%
20.57
20.88
-1.48%
9.64
17.09
-43.59%
PAT
86.46
99.30
-12.93%
50.05
62.73
-20.21%
33.10
52.00
-36.35%
25.81
48.31
-46.57%
PATM
7.97%
10.10%
5.27%
7.43%
4.03%
6.48%
3.37%
6.86%
EPS
115.03
132.35
-13.09%
67.18
83.24
-19.29%
45.29
69.85
-35.16%
34.72
125.44
-72.32%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Net Sales
3,621.38
3,520.24
3,043.57
2,594.17
2,208.05
1,278.61
1,099.68
Net Sales Growth
8.62%
15.66%
17.32%
17.49%
72.69%
16.27%
 
Cost Of Goods Sold
2,064.49
1,953.93
1,572.27
1,304.86
1,091.95
612.87
628.89
Gross Profit
1,556.89
1,566.31
1,471.31
1,289.30
1,116.10
665.74
470.79
GP Margin
42.99%
44.49%
48.34%
49.70%
50.55%
52.07%
42.81%
Total Expenditure
3,269.59
3,135.49
2,636.72
2,348.26
1,954.59
1,133.43
1,002.09
Power & Fuel Cost
-
107.50
86.89
79.32
69.22
56.38
52.24
% Of Sales
-
3.05%
2.85%
3.06%
3.13%
4.41%
4.75%
Employee Cost
-
418.80
393.94
357.95
247.75
104.30
113.77
% Of Sales
-
11.90%
12.94%
13.80%
11.22%
8.16%
10.35%
Manufacturing Exp.
-
181.09
167.02
158.34
135.89
92.70
57.94
% Of Sales
-
5.14%
5.49%
6.10%
6.15%
7.25%
5.27%
General & Admin Exp.
-
86.11
67.89
92.63
73.74
83.52
45.42
% Of Sales
-
2.45%
2.23%
3.57%
3.34%
6.53%
4.13%
Selling & Distn. Exp.
-
346.82
311.93
280.32
272.21
165.77
70.35
% Of Sales
-
9.85%
10.25%
10.81%
12.33%
12.96%
6.40%
Miscellaneous Exp.
-
41.24
36.78
74.84
63.83
17.89
33.47
% Of Sales
-
1.17%
1.21%
2.88%
2.89%
1.40%
3.04%
EBITDA
351.79
384.75
406.85
245.91
253.46
145.18
97.59
EBITDA Margin
9.71%
10.93%
13.37%
9.48%
11.48%
11.35%
8.87%
Other Income
33.21
37.10
20.45
24.63
27.16
25.50
14.42
Interest
11.80
12.61
27.84
38.52
25.15
3.87
9.36
Depreciation
113.18
116.30
108.96
97.07
67.51
46.90
39.93
PBT
260.02
292.94
290.50
134.94
187.96
119.91
62.71
Tax
64.60
84.68
77.40
29.63
65.14
39.15
20.01
Tax Rate
24.84%
28.91%
26.64%
21.96%
39.05%
32.65%
33.38%
PAT
195.42
208.26
213.11
105.32
101.67
80.75
39.95
PAT before Minority Interest
195.42
208.26
213.11
105.32
101.67
80.75
39.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.40%
5.92%
7.00%
4.06%
4.60%
6.32%
3.63%
PAT Growth
-25.51%
-2.28%
102.35%
3.59%
25.91%
102.13%
 
EPS
260.56
277.68
284.15
140.43
135.56
107.67
53.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Shareholder's Funds
1,166.43
995.27
742.72
637.19
566.12
461.49
Share Capital
7.54
7.52
7.51
7.50
7.49
7.49
Total Reserves
1,156.58
984.95
733.11
628.52
557.69
453.54
Non-Current Liabilities
315.23
422.27
606.51
672.85
116.38
121.77
Secured Loans
163.30
258.00
439.70
516.24
63.00
63.12
Unsecured Loans
0.05
1.37
2.25
2.90
3.47
6.72
Long Term Provisions
38.13
40.21
34.46
29.46
5.88
5.72
Current Liabilities
741.44
695.94
805.17
664.64
336.19
326.35
Trade Payables
369.21
320.48
320.55
335.26
196.30
125.99
Other Current Liabilities
267.93
237.76
249.59
212.84
118.01
103.64
Short Term Borrowings
58.69
89.29
196.71
81.26
0.00
77.95
Short Term Provisions
45.60
48.40
38.33
35.28
21.88
18.77
Total Liabilities
2,223.10
2,113.48
2,154.40
1,974.68
1,018.69
909.61
Net Block
1,111.48
1,136.11
1,099.43
1,060.02
471.01
508.49
Gross Block
1,538.91
1,463.25
1,324.61
1,205.04
550.12
786.10
Accumulated Depreciation
427.43
327.15
225.18
145.02
79.11
277.62
Non Current Assets
1,211.94
1,225.96
1,213.92
1,167.65
572.69
543.86
Capital Work in Progress
26.17
13.94
35.03
32.41
49.03
10.99
Non Current Investment
23.01
22.74
22.17
21.51
21.38
7.10
Long Term Loans & Adv.
28.90
37.32
43.82
44.29
29.27
16.70
Other Non Current Assets
22.39
15.85
13.45
9.42
2.01
0.59
Current Assets
1,011.15
887.52
940.49
807.03
446.00
365.74
Current Investments
0.00
30.03
16.00
0.00
120.59
0.00
Inventories
716.12
486.61
568.41
494.11
185.06
223.28
Sundry Debtors
109.81
96.49
118.35
139.08
99.66
101.56
Cash & Bank
73.43
130.15
89.10
66.92
13.78
4.11
Other Current Assets
111.79
83.11
93.39
65.65
26.91
36.79
Short Term Loans & Adv.
57.34
61.13
55.23
41.28
24.67
34.33
Net Current Assets
269.71
191.58
135.31
142.39
109.81
39.39
Total Assets
2,223.09
2,113.48
2,154.41
1,974.68
1,018.69
909.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Cash From Operating Activity
162.07
466.01
130.21
134.64
187.38
38.58
PBT
295.12
352.98
135.58
166.53
119.91
59.96
Adjustment
90.50
66.86
115.01
64.45
28.11
46.65
Changes in Working Capital
-130.99
137.92
-75.83
-24.85
76.00
-53.05
Cash after chg. in Working capital
254.63
557.76
174.76
206.14
224.02
53.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-92.56
-91.76
-44.56
-71.50
-36.64
-14.99
Other Direct Exp. Paid
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
Cash From Investing Activity
-46.17
-34.37
-119.61
-344.81
-165.24
-52.30
Net Fixed Assets
-57.97
-53.06
-41.75
-86.06
193.22
Net Investments
30.37
-13.48
-15.79
-152.66
-133.45
Others
-18.57
32.17
-62.07
-106.09
-225.01
Cash from Financing Activity
-179.29
-389.82
7.52
265.98
-20.27
11.94
Net Cash Inflow / Outflow
-63.38
41.82
18.12
55.81
1.87
-1.79
Opening Cash & Equivalents
126.91
86.21
64.16
10.94
9.07
5.73
Closing Cash & Equivalent
62.14
126.91
86.21
64.16
10.94
3.86

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Book Value (Rs.)
1549.25
1324.58
990.31
851.25
757.32
610.53
ROA
9.60%
9.99%
5.10%
6.79%
8.38%
4.39%
ROE
19.31%
24.59%
15.30%
16.93%
15.82%
8.77%
ROCE
21.37%
22.04%
12.44%
19.80%
19.84%
11.28%
Fixed Asset Turnover
2.35
2.18
2.05
2.52
1.98
1.57
Receivable days
10.70
12.88
18.11
19.73
27.71
30.07
Inventory Days
62.35
63.26
74.75
56.14
56.24
66.11
Payable days
64.42
74.41
51.84
51.06
55.00
47.78
Cash Conversion Cycle
8.63
1.74
41.02
24.81
28.95
48.39
Total Debt/Equity
0.25
0.41
1.00
1.05
0.12
0.35
Interest Cover
24.23
11.43
4.50
7.63
32.01
7.41

News Update:


  • HIL - Quarterly Results
    29th Jul 2022, 13:55 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.