Nifty
Sensex
:
:
14617.85
48832.03
36.40 (0.25%)
28.35 (0.06%)

Construction Materials

Rating :
71/99

BSE: 509675 | NSE: HIL

3245.05
16-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  3178.00
  •  3293.30
  •  3178.00
  •  3201.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13229
  •  428.72
  •  3550.00
  •  712.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,438.86
  • 11.04
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,090.80
  • 0.61%
  • 2.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.83%
  • 6.07%
  • 37.41%
  • FII
  • DII
  • Others
  • 1.55%
  • 6.07%
  • 8.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.50
  • 18.73
  • 26.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.61
  • 20.30
  • 11.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.25
  • 21.39
  • 9.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.18
  • 11.79
  • 10.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.94
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.36
  • 8.62
  • 9.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
802.87
582.83
37.75%
703.79
575.39
22.32%
692.96
751.51
-7.79%
645.18
666.50
-3.20%
Expenses
702.17
540.08
30.01%
611.50
528.78
15.64%
592.45
659.96
-10.23%
588.86
604.45
-2.58%
EBITDA
100.70
42.75
135.56%
92.29
46.61
98.00%
100.51
91.55
9.79%
56.32
62.05
-9.23%
EBIDTM
12.54%
7.33%
13.11%
8.10%
14.50%
12.18%
8.73%
9.31%
Other Income
5.95
3.75
58.67%
6.54
10.93
-40.16%
6.50
4.29
51.52%
5.66
5.57
1.62%
Interest
5.54
10.21
-45.74%
6.77
9.40
-27.98%
10.74
9.56
12.34%
9.36
9.01
3.88%
Depreciation
28.23
24.44
15.51%
26.66
24.10
10.62%
25.21
23.20
8.66%
25.33
22.04
14.93%
PBT
72.88
11.85
515.02%
65.40
24.04
172.05%
71.06
63.08
12.65%
27.29
36.57
-25.38%
Tax
20.88
3.33
527.03%
17.09
-5.36
-
20.99
25.40
-17.36%
4.58
10.27
-55.40%
PAT
52.00
8.52
510.33%
48.31
29.40
64.32%
50.07
37.68
32.88%
22.71
26.30
-13.65%
PATM
6.48%
1.46%
6.86%
5.11%
7.23%
5.01%
3.52%
3.95%
EPS
69.85
12.82
444.85%
125.44
42.53
194.94%
66.96
54.17
23.61%
31.64
36.34
-12.93%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 16
Net Sales
2,844.80
2,594.17
2,208.05
1,278.61
1,099.68
Net Sales Growth
10.42%
17.49%
72.69%
16.27%
 
Cost Of Goods Sold
1,467.57
1,304.86
1,091.95
612.87
628.89
Gross Profit
1,377.23
1,289.30
1,116.10
665.74
470.79
GP Margin
48.41%
49.70%
50.55%
52.07%
42.81%
Total Expenditure
2,494.98
2,348.26
1,954.59
1,133.43
1,002.09
Power & Fuel Cost
-
79.32
69.22
56.38
52.24
% Of Sales
-
3.06%
3.13%
4.41%
4.75%
Employee Cost
-
357.95
247.75
104.30
113.77
% Of Sales
-
13.80%
11.22%
8.16%
10.35%
Manufacturing Exp.
-
158.34
135.89
92.70
57.94
% Of Sales
-
6.10%
6.15%
7.25%
5.27%
General & Admin Exp.
-
92.63
73.74
83.52
45.42
% Of Sales
-
3.57%
3.34%
6.53%
4.13%
Selling & Distn. Exp.
-
280.32
272.21
165.77
70.35
% Of Sales
-
10.81%
12.33%
12.96%
6.40%
Miscellaneous Exp.
-
74.84
63.83
17.89
33.47
% Of Sales
-
2.88%
2.89%
1.40%
3.04%
EBITDA
349.82
245.91
253.46
145.18
97.59
EBITDA Margin
12.30%
9.48%
11.48%
11.35%
8.87%
Other Income
24.65
24.63
27.16
25.50
14.42
Interest
32.41
38.52
25.15
3.87
9.36
Depreciation
105.43
97.07
67.51
46.90
39.93
PBT
236.63
134.94
187.96
119.91
62.71
Tax
63.54
29.63
65.14
39.15
20.01
Tax Rate
26.85%
21.96%
39.05%
32.65%
33.38%
PAT
173.09
105.32
101.67
80.75
39.95
PAT before Minority Interest
173.09
105.32
101.67
80.75
39.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.08%
4.06%
4.60%
6.32%
3.63%
PAT Growth
69.86%
3.59%
25.91%
102.13%
 
EPS
230.79
140.43
135.56
107.67
53.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 16
Shareholder's Funds
742.72
637.19
566.12
461.49
Share Capital
7.51
7.50
7.49
7.49
Total Reserves
733.11
628.52
557.69
453.54
Non-Current Liabilities
606.51
672.85
116.38
121.77
Secured Loans
439.70
516.24
63.00
63.12
Unsecured Loans
2.25
2.90
3.47
6.72
Long Term Provisions
34.46
29.46
5.88
5.72
Current Liabilities
805.17
664.64
336.19
326.35
Trade Payables
320.55
335.26
196.30
125.99
Other Current Liabilities
249.59
212.84
118.01
103.64
Short Term Borrowings
196.71
81.26
0.00
77.95
Short Term Provisions
38.33
35.28
21.88
18.77
Total Liabilities
2,154.40
1,974.68
1,018.69
909.61
Net Block
1,099.43
1,060.02
471.01
508.49
Gross Block
1,324.61
1,205.04
550.12
786.10
Accumulated Depreciation
225.18
145.02
79.11
277.62
Non Current Assets
1,213.92
1,167.65
572.69
543.86
Capital Work in Progress
35.03
32.41
49.03
10.99
Non Current Investment
22.17
21.51
21.38
7.10
Long Term Loans & Adv.
43.82
44.29
29.27
16.70
Other Non Current Assets
13.45
9.42
2.01
0.59
Current Assets
940.49
807.03
446.00
365.74
Current Investments
16.00
0.00
120.59
0.00
Inventories
568.41
494.11
185.06
223.28
Sundry Debtors
118.35
139.08
99.66
101.56
Cash & Bank
89.10
66.92
13.78
4.11
Other Current Assets
148.62
65.65
2.24
2.46
Short Term Loans & Adv.
55.23
41.28
24.67
34.33
Net Current Assets
135.31
142.39
109.81
39.39
Total Assets
2,154.41
1,974.68
1,018.69
909.60

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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

News Update:


  • HIL commercializes Birla Aerocon Flat Board production at Faridabad plant
    11th Mar 2021, 10:13 AM

    This augments company's established presence in the building solutions segment

    Read More
  • HIL commercializes Charminar Fortune Products at Faridabad Plant
    1st Feb 2021, 13:08 PM

    The development augments HIL’s capabilities in production as well as leadership presence in the roofing segment

    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.