Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Construction Materials

Rating :
78/99

BSE: 509675 | NSE: HIL

5349.20
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  4850.00
  •  5425.00
  •  4850.00
  •  4826.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  103002
  •  5334.02
  •  5425.00
  •  1216.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,011.51
  • 15.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,291.71
  • 0.75%
  • 4.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.83%
  • 5.77%
  • 37.85%
  • FII
  • DII
  • Others
  • 3.13%
  • 5.72%
  • 6.70%

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
  • 9.82
  • 12.37
  • 10.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.71
  • 1.08
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.68
  • 8.85
  • 8.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
843.95
645.18
30.81%
802.87
582.83
37.75%
703.79
575.39
22.32%
692.96
751.51
-7.79%
Expenses
732.17
588.86
24.34%
702.17
540.08
30.01%
611.50
528.78
15.64%
592.45
659.96
-10.23%
EBITDA
111.78
56.32
98.47%
100.70
42.75
135.56%
92.29
46.61
98.00%
100.51
91.55
9.79%
EBIDTM
13.24%
8.73%
12.54%
7.33%
13.11%
8.10%
14.50%
12.18%
Other Income
3.03
5.66
-46.47%
5.95
3.75
58.67%
6.54
10.93
-40.16%
6.50
4.29
51.52%
Interest
4.79
9.36
-48.82%
5.54
10.21
-45.74%
6.77
9.40
-27.98%
10.74
9.56
12.34%
Depreciation
28.86
25.33
13.94%
28.23
24.44
15.51%
26.66
24.10
10.62%
25.21
23.20
8.66%
PBT
81.16
27.29
197.40%
72.88
11.85
515.02%
65.40
24.04
172.05%
71.06
63.08
12.65%
Tax
18.43
4.58
302.40%
20.88
3.33
527.03%
17.09
-5.36
-
20.99
25.40
-17.36%
PAT
62.73
22.71
176.22%
52.00
8.52
510.33%
48.31
29.40
64.32%
50.07
37.68
32.88%
PATM
7.43%
3.52%
6.48%
1.46%
6.86%
5.11%
7.23%
5.01%
EPS
83.24
31.64
163.08%
69.85
12.82
444.85%
125.44
42.53
194.94%
66.96
54.17
23.61%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Net Sales
-
3,048.07
2,594.17
2,208.05
1,278.61
1,099.68
Net Sales Growth
-
17.50%
17.49%
72.69%
16.27%
 
Cost Of Goods Sold
-
1,572.27
1,304.86
1,091.95
612.87
628.89
Gross Profit
-
1,475.80
1,289.30
1,116.10
665.74
470.79
GP Margin
-
48.42%
49.70%
50.55%
52.07%
42.81%
Total Expenditure
-
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
-
407.63
245.91
253.46
145.18
97.59
EBITDA Margin
-
13.37%
9.48%
11.48%
11.35%
8.87%
Other Income
-
81.01
24.63
27.16
25.50
14.42
Interest
-
27.84
38.52
25.15
3.87
9.36
Depreciation
-
108.96
97.07
67.51
46.90
39.93
PBT
-
351.84
134.94
187.96
119.91
62.71
Tax
-
93.23
29.63
65.14
39.15
20.01
Tax Rate
-
26.50%
21.96%
39.05%
32.65%
33.38%
PAT
-
258.61
105.32
101.67
80.75
39.95
PAT before Minority Interest
-
258.61
105.32
101.67
80.75
39.95
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.48%
4.06%
4.60%
6.32%
3.63%
PAT Growth
-
145.55%
3.59%
25.91%
102.13%
 
EPS
-
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
44.45
51.84
51.06
55.00
47.78
Cash Conversion Cycle
31.58
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

News Update:


  • HIL gets nod from Odisha Government for set up of blocks, panels & boards manufacturing plant
    30th Apr 2021, 14:56 PM

    This will augment the company’s leadership in its branded, Building Solutions business

    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.