Nifty

:

16951.70

Sensex

:

57613.72

-34.00 (-0.20%)
-40.14 (-0.07%)

Login

Nifty
Sensex

:
:

16951.70
57613.72

-34.00 (-0.20%)
-40.14 (-0.07%)

Hisar Metal Industries Ltd.

Steel & Iron Products

Rating :

64/99

BSE: 590018 | NSE: HISARMETAL

Watchlist

NSE BSE

120.40

28-Mar-2023

Day's Open
Day's High
Day's Low
Previous Close

121.80
123.15
118.00
121.10

Volume
Traded Value (lacs)
52 Week High
52 Week Low

18342
22.12
192.45
94.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

65.07
4.48
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

125.42
0.83%
1.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.59
0.50
9.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.43
6.53
11.88

PAT CAGR (%)

10 Years
5 Years
3 Years

103.30
19.45
45.56

P:E (Median)

8 Years
5 Years
3 Years

8.08
6.14
7.10

P:BV (Average)

8 Years
5 Years
3 Years

1.64
1.64
1.67

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.20
6.83
7.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 59.57 68.18 -12.63% 75.62 55.25 36.87% 82.28 46.85 75.62% 66.31 52.25 26.91%
Expenses 54.20 62.51 -13.29% 68.86 51.01 34.99% 75.30 42.80 75.93% 58.82 47.01 25.12%
EBITDA 5.37 5.67 -5.29% 6.76 4.24 59.43% 6.98 4.05 72.35% 7.49 5.24 42.94%
EBIDTM 9.01% 8.32% 8.94% 7.67% 8.48% 8.64% 11.30% 10.03%
Other Income -0.17 0.07 - 0.11 1.27 -91.34% 0.07 0.03 133.33% 0.49 0.11 345.45%
Interest 1.41 1.35 4.44% 1.59 1.25 27.20% 1.25 1.23 1.63% 1.13 1.11 1.80%
Depreciation 0.56 0.50 12.00% 0.53 0.50 6.00% 0.53 0.56 -5.36% 0.57 0.54 5.56%
PBT 3.23 3.89 -16.97% 4.75 3.76 26.33% 5.27 2.29 130.13% 6.28 3.70 69.73%
Tax 0.82 0.98 -16.33% 1.19 0.95 25.26% 1.33 0.57 133.33% 1.66 1.32 25.76%
PAT 2.41 2.91 -17.18% 3.56 2.81 26.69% 3.94 1.72 129.07% 4.62 2.38 94.12%
PATM 4.05% 4.27% 4.71% 5.09% 4.79% 3.67% 6.97% 4.55%
EPS 4.46 5.39 -17.25% 6.59 5.20 26.73% 7.30 3.19 128.84% 8.56 4.41 94.10%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 283.78 236.59 152.81 177.84 207.55 230.76 161.19 175.96 223.70 211.28 202.09 Net Sales Growth 27.52% 54.83% -14.07% -14.31% -10.06% 43.16% -8.39% -21.34% 5.88% 4.55% Cost Of Goods Sold 214.75 177.84 110.78 132.87 159.50 181.65 124.69 146.32 190.50 176.78 171.13 Gross Profit 69.03 58.75 42.02 44.98 48.06 49.11 36.51 29.63 33.21 34.50 30.96 GP Margin 24.33% 24.83% 27.50% 25.29% 23.16% 21.28% 22.65% 16.84% 14.85% 16.33% 15.32% Total Expenditure 257.18 215.15 138.24 165.61 194.77 215.13 151.45 167.48 212.69 200.93 192.55 Power & Fuel Cost - 12.60 10.13 12.98 12.04 13.05 10.48 10.28 11.33 11.69 11.02 % Of Sales - 5.33% 6.63% 7.30% 5.80% 5.66% 6.50% 5.84% 5.06% 5.53% 5.45% Employee Cost - 7.79 6.19 6.20 6.15 5.97 4.03 2.54 2.64 2.55 2.31 % Of Sales - 3.29% 4.05% 3.49% 2.96% 2.59% 2.50% 1.44% 1.18% 1.21% 1.14% Manufacturing Exp. - 11.43 8.43 10.49 14.02 12.10 9.48 7.50 7.17 8.95 7.17 % Of Sales - 4.83% 5.52% 5.90% 6.75% 5.24% 5.88% 4.26% 3.21% 4.24% 3.55% General & Admin Exp. - 1.06 0.90 0.99 2.71 0.59 0.75 0.48 0.61 0.56 0.57 % Of Sales - 0.45% 0.59% 0.56% 1.31% 0.26% 0.47% 0.27% 0.27% 0.27% 0.28% Selling & Distn. Exp. - 4.07 1.54 1.86 0.20 1.58 0.39 0.26 0.38 0.32 0.28 % Of Sales - 1.72% 1.01% 1.05% 0.10% 0.68% 0.24% 0.15% 0.17% 0.15% 0.14% Miscellaneous Exp. - 0.35 0.26 0.21 0.14 0.19 1.65 0.11 0.06 0.08 0.28 % Of Sales - 0.15% 0.17% 0.12% 0.07% 0.08% 1.02% 0.06% 0.03% 0.04% 0.03% EBITDA 26.60 21.44 14.57 12.23 12.78 15.63 9.74 8.48 11.01 10.35 9.54 EBITDA Margin 9.37% 9.06% 9.53% 6.88% 6.16% 6.77% 6.04% 4.82% 4.92% 4.90% 4.72% Other Income 0.50 1.87 0.28 0.27 1.22 0.28 0.51 0.17 0.25 0.38 0.36 Interest 5.38 4.96 4.95 5.18 4.92 6.78 4.61 6.24 7.70 6.39 7.16 Depreciation 2.19 2.13 2.15 2.31 2.09 1.84 1.82 1.70 1.51 2.64 2.56 PBT 19.53 16.22 7.75 5.02 7.00 7.29 3.83 0.71 2.05 1.70 0.18 Tax 5.00 4.16 2.35 1.11 1.68 2.32 1.20 0.32 0.73 0.46 0.17 Tax Rate 25.60% 25.65% 30.32% 22.11% 24.00% 31.82% 31.33% 45.07% 35.61% 27.06% 94.44% PAT 14.53 12.06 5.41 3.91 5.33 4.96 2.64 0.39 1.33 1.23 0.01 PAT before Minority Interest 14.53 12.06 5.41 3.91 5.33 4.96 2.64 0.39 1.33 1.23 0.01 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.12% 5.10% 3.54% 2.20% 2.57% 2.15% 1.64% 0.22% 0.59% 0.58% 0.00% PAT Growth 47.96% 122.92% 38.36% -26.64% 7.46% 87.88% 576.92% -70.68% 8.13% 12,200.00% EPS 26.91 22.33 10.02 7.24 9.87 9.19 4.89 0.72 2.46 2.28 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 43.84 32.32 27.45 24.08 19.41 15.10 13.11 13.15 12.26 11.45 Share Capital 5.40 5.40 5.40 5.40 5.40 5.40 3.60 3.60 3.60 3.60 Total Reserves 38.44 26.92 22.05 18.68 14.01 9.70 9.51 9.55 8.66 7.85 Non-Current Liabilities 22.36 22.45 23.51 20.72 14.50 14.31 11.16 9.99 10.30 11.11 Secured Loans 0.86 1.62 2.28 1.00 0.40 0.51 0.49 0.00 0.00 0.00 Unsecured Loans 18.17 18.07 18.49 17.09 11.00 10.92 8.34 7.99 8.28 8.75 Long Term Provisions 1.59 1.13 1.28 1.00 1.42 1.22 0.79 0.77 0.74 0.73 Current Liabilities 70.41 81.35 49.33 69.71 71.87 57.75 55.76 70.65 64.83 56.50 Trade Payables 20.15 35.09 4.51 21.08 15.75 0.98 2.85 4.88 16.96 7.97 Other Current Liabilities 4.89 3.83 2.90 4.00 2.53 3.39 3.33 2.93 4.04 3.96 Short Term Borrowings 44.83 41.90 41.39 43.98 52.93 52.55 49.15 62.40 43.39 44.04 Short Term Provisions 0.54 0.54 0.54 0.65 0.65 0.83 0.43 0.44 0.44 0.52 Total Liabilities 136.61 136.12 100.29 114.51 105.78 87.16 80.03 93.79 87.39 79.06 Net Block 18.98 20.79 22.23 23.62 21.50 20.44 19.86 14.73 16.13 18.72 Gross Block 55.80 55.62 54.91 53.99 50.51 47.70 45.33 38.79 38.69 38.67 Accumulated Depreciation 36.82 34.82 32.68 30.36 29.00 27.27 25.46 24.06 22.56 19.94 Non Current Assets 21.45 23.14 23.35 24.30 23.19 22.45 22.72 21.68 19.71 19.75 Capital Work in Progress 0.00 0.00 0.00 0.00 0.70 0.07 1.76 6.18 2.09 0.00 Non Current Investment 1.32 1.20 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1.15 1.14 1.12 0.68 0.62 0.62 0.76 0.62 0.51 0.45 Other Non Current Assets 0.00 0.00 0.00 0.00 0.36 1.31 0.33 0.14 0.97 0.57 Current Assets 115.16 112.99 76.94 90.22 82.59 64.71 57.30 72.12 67.68 59.30 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 57.98 62.94 41.69 39.76 34.76 22.38 21.75 21.57 25.37 22.19 Sundry Debtors 46.39 41.04 28.82 40.11 38.49 29.44 28.76 41.68 34.93 31.02 Cash & Bank 4.25 3.39 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38 Other Current Assets 6.54 1.75 1.75 2.40 4.15 7.60 3.16 4.88 3.54 2.71 Short Term Loans & Adv. 4.26 3.87 1.51 1.74 2.00 1.33 2.72 4.81 2.99 2.27 Net Current Assets 44.74 31.63 27.61 20.50 10.72 6.95 1.54 1.46 2.85 2.80 Total Assets 136.61 136.13 100.29 114.52 105.78 87.16 80.02 93.80 87.39 79.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 6.23 8.73 4.06 12.04 9.50 6.68 19.59 -5.63 11.83 8.07 PBT 16.22 7.75 5.02 7.00 7.29 3.83 0.71 2.05 1.70 0.18 Adjustment 5.71 7.11 7.49 7.02 8.56 6.42 7.97 9.20 9.05 9.74 Changes in Working Capital -11.86 -4.20 -7.01 0.15 -3.95 -2.68 11.11 -16.09 1.99 -1.52 Cash after chg. in Working capital 10.08 10.66 5.50 14.17 11.90 7.57 19.79 -4.84 12.73 8.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.85 -1.93 -1.44 -2.13 -2.40 -0.89 -0.20 -0.80 -0.90 -0.33 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.79 -1.93 -1.37 -3.17 -2.52 -5.98 -0.88 -4.80 -3.45 5.42 Net Fixed Assets -0.18 -0.71 -0.92 -2.78 -3.44 -0.68 -2.12 -4.19 -2.11 -0.30 Net Investments -0.12 -1.20 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Others 1.09 -0.02 -0.45 -0.39 0.91 -5.30 1.24 -0.61 -1.34 5.72 Cash from Financing Activity -6.16 -6.57 -5.74 -7.82 -7.07 0.95 -19.08 10.60 -7.93 -11.52 Net Cash Inflow / Outflow 0.86 0.22 -3.05 1.04 -0.10 1.65 -0.36 0.17 0.45 1.97 Opening Cash & Equivalents 3.39 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 Closing Cash & Equivalent 4.25 3.39 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 81.18 59.85 50.84 44.60 35.94 27.95 24.27 24.36 22.70 21.20 ROA 8.84% 4.57% 3.64% 4.83% 5.15% 3.16% 0.45% 1.47% 1.48% 0.01% ROE 31.67% 18.09% 15.18% 24.49% 28.77% 18.70% 2.95% 10.46% 10.41% 0.10% ROCE 20.87% 13.74% 11.51% 13.97% 17.24% 11.22% 8.97% 13.07% 12.19% 10.51% Fixed Asset Turnover 4.25 2.77 3.27 3.97 4.82 3.87 4.69 6.47 6.12 5.95 Receivable days 67.44 83.43 70.73 69.11 52.44 58.94 65.19 55.78 50.88 55.68 Inventory Days 93.27 124.96 83.58 65.52 44.10 44.68 40.08 34.18 36.70 34.89 Payable days 56.69 65.23 35.14 34.68 14.19 4.61 8.42 18.55 22.35 18.81 Cash Conversion Cycle 104.02 143.16 119.16 99.95 82.35 99.01 96.85 71.41 65.23 71.77 Total Debt/Equity 1.47 1.93 2.29 2.60 3.33 4.25 4.43 5.36 4.35 4.85 Interest Cover 4.27 2.57 1.97 2.42 2.07 1.83 1.11 1.27 1.27 1.02

Top Investors:

krishan kumar jain

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hisar Metal Inds - Quarterly Results
10th Feb 2023, 13:01 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.

Feedback