Nifty
Sensex
:
:
15811.85
52551.53
12.50 (0.08%)
76.77 (0.15%)

Construction Materials

Rating :
70/99

BSE: 509675 | NSE: HIL

4561.30
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  4635.00
  •  4700.10
  •  4482.00
  •  4633.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  22929
  •  1041.71
  •  5170.00
  •  1007.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,416.71
  • 13.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,068.65
  • 0.44%
  • 3.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.83%
  • 6.18%
  • 37.86%
  • FII
  • DII
  • Others
  • 2.31%
  • 5.72%
  • 7.10%

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
  • 9.55
  • 11.98
  • 10.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 1.02
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.55
  • 8.77
  • 8.86

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 20
Mar 19
Mar 18
Mar 16
Net Sales
3,043.57
2,594.17
2,208.05
1,278.61
1,099.68
Net Sales Growth
19.13%
17.49%
72.69%
16.27%
 
Cost Of Goods Sold
1,572.26
1,304.86
1,091.95
612.87
628.89
Gross Profit
1,471.31
1,289.30
1,116.10
665.74
470.79
GP Margin
48.34%
49.70%
50.55%
52.07%
42.81%
Total Expenditure
2,638.29
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
405.28
245.91
253.46
145.18
97.59
EBITDA Margin
13.32%
9.48%
11.48%
11.35%
8.87%
Other Income
22.02
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
290.50
134.94
187.96
119.91
62.71
Tax
77.39
29.63
65.14
39.15
20.01
Tax Rate
26.64%
21.96%
39.05%
32.65%
33.38%
PAT
213.11
105.32
101.67
80.75
39.95
PAT before Minority Interest
213.11
105.32
101.67
80.75
39.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.00%
4.06%
4.60%
6.32%
3.63%
PAT Growth
116.77%
3.59%
25.91%
102.13%
 
EPS
284.15
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 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
  • 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

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.