Nifty
Sensex
:
:
16166.35
54229.94
-48.35 (-0.30%)
-58.67 (-0.11%)

Construction Materials

Rating :
51/99

BSE: 509675 | NSE: HIL

3486.80
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  3498.00
  •  3548.95
  •  3464.10
  •  3463.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9595
  •  336.64
  •  6758.05
  •  3375.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,621.11
  • 12.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,901.31
  • 1.15%
  • 2.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.71%
  • 6.06%
  • 37.44%
  • FII
  • DII
  • Others
  • 3.13%
  • 5.70%
  • 6.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.23
  • 7.01
  • 11.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.01
  • 17.44
  • 9.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.98
  • 28.01
  • 36.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.20
  • 13.40
  • 10.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 1.41
  • 2.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.51
  • 9.17
  • 6.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
949.44
843.95
12.50%
821.44
802.87
2.31%
765.85
703.79
8.82%
983.51
692.96
41.93%
Expenses
856.13
732.17
16.93%
748.63
702.17
6.62%
702.97
611.50
14.96%
821.10
592.45
38.59%
EBITDA
93.31
111.78
-16.52%
72.81
100.70
-27.70%
62.88
92.29
-31.87%
162.41
100.51
61.59%
EBIDTM
9.83%
13.24%
8.86%
12.54%
8.21%
13.11%
16.51%
14.50%
Other Income
2.25
3.03
-25.74%
12.36
5.95
107.73%
4.67
6.54
-28.59%
11.16
6.50
71.69%
Interest
3.03
4.79
-36.74%
2.97
5.54
-46.39%
2.94
6.77
-56.57%
3.67
10.74
-65.83%
Depreciation
27.56
28.86
-4.50%
28.53
28.23
1.06%
29.16
26.66
9.38%
31.05
25.21
23.17%
PBT
64.97
81.16
-19.95%
53.67
72.88
-26.36%
35.45
65.40
-45.80%
138.85
71.06
95.40%
Tax
14.92
18.43
-19.05%
20.57
20.88
-1.48%
9.64
17.09
-43.59%
39.55
20.99
88.42%
PAT
50.05
62.73
-20.21%
33.10
52.00
-36.35%
25.81
48.31
-46.57%
99.30
50.07
98.32%
PATM
5.27%
7.43%
4.03%
6.48%
3.37%
6.86%
10.10%
7.23%
EPS
67.18
83.24
-19.29%
45.29
69.85
-35.16%
34.72
125.44
-72.32%
132.35
66.96
97.66%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Net Sales
3,520.24
3,048.07
2,594.17
2,208.05
1,278.61
1,099.68
Net Sales Growth
15.66%
17.50%
17.49%
72.69%
16.27%
 
Cost Of Goods Sold
1,953.92
1,572.27
1,304.86
1,091.95
612.87
628.89
Gross Profit
1,566.32
1,475.80
1,289.30
1,116.10
665.74
470.79
GP Margin
44.49%
48.42%
49.70%
50.55%
52.07%
42.81%
Total Expenditure
3,128.83
2,640.44
2,348.26
1,954.59
1,133.43
1,002.09
Power & Fuel Cost
-
86.89
79.32
69.22
56.38
52.24
% Of Sales
-
2.85%
3.06%
3.13%
4.41%
4.75%
Employee Cost
-
393.94
357.95
247.75
104.30
113.77
% Of Sales
-
12.92%
13.80%
11.22%
8.16%
10.35%
Manufacturing Exp.
-
167.02
158.34
135.89
92.70
57.94
% Of Sales
-
5.48%
6.10%
6.15%
7.25%
5.27%
General & Admin Exp.
-
67.89
92.63
73.74
83.52
45.42
% Of Sales
-
2.23%
3.57%
3.34%
6.53%
4.13%
Selling & Distn. Exp.
-
311.93
280.32
272.21
165.77
70.35
% Of Sales
-
10.23%
10.81%
12.33%
12.96%
6.40%
Miscellaneous Exp.
-
40.50
74.84
63.83
17.89
33.47
% Of Sales
-
1.33%
2.88%
2.89%
1.40%
3.04%
EBITDA
391.41
407.63
245.91
253.46
145.18
97.59
EBITDA Margin
11.12%
13.37%
9.48%
11.48%
11.35%
8.87%
Other Income
30.44
81.01
24.63
27.16
25.50
14.42
Interest
12.61
27.84
38.52
25.15
3.87
9.36
Depreciation
116.30
108.96
97.07
67.51
46.90
39.93
PBT
292.94
351.84
134.94
187.96
119.91
62.71
Tax
84.68
93.23
29.63
65.14
39.15
20.01
Tax Rate
28.91%
26.50%
21.96%
39.05%
32.65%
33.38%
PAT
208.26
258.61
105.32
101.67
80.75
39.95
PAT before Minority Interest
208.26
258.61
105.32
101.67
80.75
39.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.92%
8.48%
4.06%
4.60%
6.32%
3.63%
PAT Growth
-2.28%
145.55%
3.59%
25.91%
102.13%
 
EPS
277.68
344.81
140.43
135.56
107.67
53.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Shareholder's Funds
995.27
742.72
637.19
566.12
461.49
Share Capital
7.52
7.51
7.50
7.49
7.49
Total Reserves
984.95
733.11
628.52
557.69
453.54
Non-Current Liabilities
422.27
606.51
672.85
116.38
121.77
Secured Loans
258.00
439.70
516.24
63.00
63.12
Unsecured Loans
1.37
2.25
2.90
3.47
6.72
Long Term Provisions
40.21
34.46
29.46
5.88
5.72
Current Liabilities
695.94
805.17
664.64
336.19
326.35
Trade Payables
320.48
320.55
335.26
196.30
125.99
Other Current Liabilities
237.76
249.59
212.84
118.01
103.64
Short Term Borrowings
89.29
196.71
81.26
0.00
77.95
Short Term Provisions
48.40
38.33
35.28
21.88
18.77
Total Liabilities
2,113.48
2,154.40
1,974.68
1,018.69
909.61
Net Block
1,136.11
1,099.43
1,060.02
471.01
508.49
Gross Block
1,463.28
1,324.61
1,205.04
550.12
786.10
Accumulated Depreciation
327.17
225.18
145.02
79.11
277.62
Non Current Assets
1,225.96
1,213.92
1,167.65
572.69
543.86
Capital Work in Progress
13.94
35.03
32.41
49.03
10.99
Non Current Investment
22.74
22.17
21.51
21.38
7.10
Long Term Loans & Adv.
43.77
43.82
44.29
29.27
16.70
Other Non Current Assets
9.40
13.45
9.42
2.01
0.59
Current Assets
887.52
940.49
807.03
446.00
365.74
Current Investments
30.03
16.00
0.00
120.59
0.00
Inventories
486.61
568.41
494.11
185.06
223.28
Sundry Debtors
96.49
118.35
139.08
99.66
101.56
Cash & Bank
130.15
89.10
66.92
13.78
4.11
Other Current Assets
144.24
93.39
65.65
2.24
36.79
Short Term Loans & Adv.
60.96
55.23
41.28
24.67
34.33
Net Current Assets
191.58
135.31
142.39
109.81
39.39
Total Assets
2,113.48
2,154.41
1,974.68
1,018.69
909.60

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Book Value (Rs.)
1324.58
990.31
851.25
757.32
610.53
ROA
12.12%
5.10%
6.79%
8.38%
4.39%
ROE
29.84%
15.30%
16.93%
15.82%
8.77%
ROCE
26.28%
12.44%
19.80%
19.84%
11.28%
Fixed Asset Turnover
2.19
2.05
2.52
1.98
1.57
Receivable days
12.86
18.11
19.73
27.71
30.07
Inventory Days
63.17
74.75
56.14
56.24
66.11
Payable days
74.41
51.84
51.06
55.00
47.78
Cash Conversion Cycle
1.62
41.02
24.81
28.95
48.39
Total Debt/Equity
0.41
1.00
1.05
0.12
0.35
Interest Cover
13.64
4.50
7.63
32.01
7.41

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.