Nifty

:

11513.90

Sensex

:

39052.06

49.90 (0.44%)
453.07 (1.17%)

Login

Nifty
Sensex

:
:

11513.90
39052.06

49.90 (0.44%)
453.07 (1.17%)

Hisar Metal Industries Ltd.

Steel & Iron Products

Rating :

N/A

BSE: 590018 | NSE: HISARMETAL

Watchlist

NSE BSE

50.00

17-Oct-2019

Open
High
Low
Previous Close

50.00
51.75
50.00
50.15

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

1122
0.56
67.90
30.90

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

27.08
5.07
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

83.48
1.99%
1.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.41
-1.49
8.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.00
3.03
5.58

PAT CAGR (%)

10 Years
5 Years
3 Years

8.63
32.00
26.39

P:E (Median)

8 Years
5 Years
3 Years

9.47
9.70
7.96

P:BV (Average)

8 Years
5 Years
3 Years

1.17
1.33
1.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.75
7.08
7.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 50.14 48.16 4.11% 56.60 57.66 -1.84% 50.78 61.93 -18.00% 52.02 61.43 -15.32%
Expenses 46.61 44.94 3.72% 52.47 53.74 -2.36% 48.12 57.97 -16.99% 49.24 57.51 -14.38%
EBITDA 3.53 3.22 9.63% 4.13 3.92 5.36% 2.66 3.96 -32.83% 2.78 3.92 -29.08%
EBIDTM 7.04% 6.69% 7.30% 6.80% 5.24% 6.39% 5.34% 6.38%
Other Income 0.03 0.11 -72.73% 0.33 0.06 450.00% 0.48 0.15 220.00% 0.30 0.30 0.00%
Interest 1.33 1.24 7.26% 1.53 1.63 -6.13% 1.18 1.73 -31.79% 0.97 1.62 -40.12%
Depreciation 0.57 0.49 16.33% 0.57 0.46 23.91% 0.53 0.44 20.45% 0.50 0.47 6.38%
PBT 1.66 1.60 3.75% 2.36 1.89 24.87% 1.43 1.94 -26.29% 1.61 2.13 -24.41%
Tax 0.47 0.43 9.30% 0.61 0.60 1.67% 0.31 0.58 -46.55% 0.33 0.70 -52.86%
PAT 1.19 1.17 1.71% 1.75 1.29 35.66% 1.12 1.36 -17.65% 1.28 1.43 -10.49%
PATM 2.37% 2.43% 3.09% 2.24% 2.21% 2.20% 2.46% 2.33%
EPS 2.20 2.17 1.38% 3.24 2.39 35.56% 2.07 2.52 -17.86% 2.37 2.65 -10.57%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 209.54 207.55 228.61 161.19 175.96 223.70 211.28 202.09 197.54 145.18 148.49 Net Sales Growth -8.57% -9.21% 41.83% -8.39% -21.34% 5.88% 4.55% 2.30% 36.07% -2.23% Cost Of Goods Sold 161.46 159.50 181.65 124.69 146.32 190.50 176.78 171.13 163.63 118.90 118.60 Gross Profit 48.08 48.06 46.96 36.51 29.63 33.21 34.50 30.96 33.91 26.28 29.89 GP Margin 22.95% 23.16% 20.54% 22.65% 16.84% 14.85% 16.33% 15.32% 17.17% 18.10% 20.13% Total Expenditure 196.44 194.77 213.93 151.45 167.48 212.69 200.93 192.55 186.60 136.58 138.01 Power & Fuel Cost - 12.05 13.05 10.48 10.28 11.33 11.69 11.02 11.91 8.83 9.30 % Of Sales - 5.81% 5.71% 6.50% 5.84% 5.06% 5.53% 5.45% 6.03% 6.08% 6.26% Employee Cost - 6.15 5.97 4.03 2.54 2.64 2.55 2.31 2.22 2.19 2.14 % Of Sales - 2.96% 2.61% 2.50% 1.44% 1.18% 1.21% 1.14% 1.12% 1.51% 1.44% Manufacturing Exp. - 14.03 12.10 9.48 7.50 7.17 8.95 7.17 7.85 5.70 7.04 % Of Sales - 6.76% 5.29% 5.88% 4.26% 3.21% 4.24% 3.55% 3.97% 3.93% 4.74% General & Admin Exp. - 0.88 0.59 0.75 0.48 0.61 0.56 0.57 0.58 0.49 0.54 % Of Sales - 0.42% 0.26% 0.47% 0.27% 0.27% 0.27% 0.28% 0.29% 0.34% 0.36% Selling & Distn. Exp. - 1.93 0.38 0.39 0.26 0.38 0.32 0.28 0.33 0.39 0.31 % Of Sales - 0.93% 0.17% 0.24% 0.15% 0.17% 0.15% 0.14% 0.17% 0.27% 0.21% Miscellaneous Exp. - 0.22 0.19 1.65 0.11 0.06 0.08 0.06 0.07 0.08 0.31 % Of Sales - 0.11% 0.08% 1.02% 0.06% 0.03% 0.04% 0.03% 0.04% 0.06% 0.06% EBITDA 13.10 12.78 14.68 9.74 8.48 11.01 10.35 9.54 10.94 8.60 10.48 EBITDA Margin 6.25% 6.16% 6.42% 6.04% 4.82% 4.92% 4.90% 4.72% 5.54% 5.92% 7.06% Other Income 1.14 1.22 0.58 0.51 0.17 0.25 0.38 0.36 0.24 0.34 0.30 Interest 5.01 4.92 6.13 4.61 6.24 7.70 6.39 7.16 8.29 5.77 5.20 Depreciation 2.17 2.09 1.84 1.82 1.70 1.51 2.64 2.56 2.54 2.39 1.99 PBT 7.06 7.00 7.29 3.83 0.71 2.05 1.70 0.18 0.34 0.79 3.59 Tax 1.72 1.68 2.32 1.20 0.32 0.73 0.46 0.17 0.16 0.26 1.26 Tax Rate 24.36% 24.00% 31.82% 31.33% 45.07% 35.61% 27.06% 94.44% 47.06% 32.91% 35.10% PAT 5.34 5.33 4.96 2.64 0.39 1.33 1.23 0.01 0.18 0.53 2.33 PAT before Minority Interest 5.34 5.33 4.96 2.64 0.39 1.33 1.23 0.01 0.18 0.53 2.33 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 2.55% 2.57% 2.17% 1.64% 0.22% 0.59% 0.58% 0.00% 0.09% 0.37% 1.57% PAT Growth 1.71% 7.46% 87.88% 576.92% -70.68% 8.13% 12,200.00% -94.44% -66.04% -77.25% Unadjusted EPS 9.88 9.86 9.20 4.81 1.08 3.69 3.43 0.03 0.51 1.48 6.46

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 24.08 19.41 15.10 13.11 13.15 12.26 11.45 11.85 12.09 11.97 Share Capital 5.40 5.40 5.40 3.60 3.60 3.60 3.60 3.60 3.60 3.60 Total Reserves 18.68 14.01 9.70 9.51 9.55 8.66 7.85 8.25 8.49 8.37 Non-Current Liabilities 21.06 14.50 14.31 11.16 9.99 10.30 11.11 14.01 17.38 47.56 Secured Loans 1.00 0.40 0.51 0.49 0.00 0.00 0.00 1.61 3.53 31.50 Unsecured Loans 17.09 11.00 10.92 8.34 7.99 8.28 8.75 9.74 10.98 13.94 Long Term Provisions 1.34 1.42 1.22 0.79 0.77 0.74 0.73 0.89 0.86 0.00 Current Liabilities 69.37 71.87 57.75 55.76 70.65 64.83 56.50 64.97 41.84 29.05 Trade Payables 21.08 15.75 0.98 2.85 4.88 16.96 7.97 12.11 4.86 26.03 Other Current Liabilities 3.65 2.53 3.39 3.33 2.93 4.04 3.96 6.93 5.24 2.52 Short Term Borrowings 43.98 52.93 52.55 49.15 62.40 43.39 44.04 45.38 31.25 0.00 Short Term Provisions 0.65 0.65 0.83 0.43 0.44 0.44 0.52 0.55 0.49 0.49 Total Liabilities 114.51 105.78 87.16 80.03 93.79 87.39 79.06 90.83 71.31 88.58 Net Block 23.62 21.50 20.44 19.86 14.73 16.13 18.72 19.91 22.46 22.31 Gross Block 53.99 50.51 47.70 45.33 38.79 38.69 38.67 37.32 37.33 34.89 Accumulated Depreciation 30.36 29.00 27.27 25.46 24.06 22.56 19.94 17.41 14.87 12.58 Non Current Assets 24.30 24.08 22.45 22.72 21.68 19.71 19.75 21.57 23.10 22.32 Capital Work in Progress 0.00 0.70 0.07 1.76 6.18 2.09 0.00 1.05 0.00 0.00 Non Current Investment 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 0.68 0.62 0.62 0.76 0.62 0.51 0.45 0.46 0.45 0.00 Other Non Current Assets 0.00 1.25 1.31 0.33 0.14 0.97 0.57 0.14 0.18 0.00 Current Assets 90.22 81.69 64.71 57.30 72.12 67.68 59.30 69.26 48.21 66.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 39.76 34.76 22.38 21.75 21.57 25.37 22.19 21.02 8.31 28.24 Sundry Debtors 40.11 38.49 29.44 28.76 41.68 34.93 31.02 37.95 29.00 33.18 Cash & Bank 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 3.47 0.49 Other Current Assets 4.14 2.15 6.27 0.44 4.88 3.54 2.71 8.89 7.42 4.35 Short Term Loans & Adv. 1.74 1.11 1.33 2.72 4.81 2.99 2.27 8.73 7.25 4.23 Net Current Assets 20.85 9.83 6.95 1.54 1.46 2.85 2.80 4.29 6.37 37.21 Total Assets 114.52 105.77 87.16 80.02 93.80 87.39 79.05 90.83 71.31 88.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 12.04 5.47 6.68 19.59 -5.63 11.83 8.07 -1.84 15.11 -8.20 PBT 7.00 7.29 3.83 0.71 2.05 1.70 0.18 0.34 0.79 3.59 Adjustment 7.02 7.91 6.42 7.97 9.20 9.05 9.74 10.86 8.18 7.19 Changes in Working Capital 0.15 -7.32 -2.68 11.11 -16.09 1.99 -1.52 -12.70 6.51 -13.20 Cash after chg. in Working capital 14.17 7.87 7.57 19.79 -4.84 12.73 8.40 -1.50 15.48 -2.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -5.20 Tax Paid -2.13 -2.40 -0.89 -0.20 -0.80 -0.90 -0.33 -0.34 -0.37 -0.57 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 -3.17 0.85 -5.98 -0.88 -4.80 -3.45 5.42 -2.47 -6.26 -3.79 Net Fixed Assets -2.78 -3.44 -0.68 -2.12 -4.19 -2.11 -0.30 -1.04 -2.44 -3.79 Net Investments 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.39 4.28 -5.30 1.24 -0.61 -1.34 5.72 -1.43 -3.82 0.00 Cash from Financing Activity -7.82 -6.42 0.95 -19.08 10.60 -7.93 -11.52 2.25 -5.86 7.00 Net Cash Inflow / Outflow 1.04 -0.10 1.65 -0.36 0.17 0.45 1.97 -2.06 2.98 -4.98 Opening Cash & Equivalents 5.18 5.28 3.63 3.99 3.83 3.38 1.41 3.47 0.49 5.47 Closing Cash & Equivalent 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 3.47 0.49

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 44.60 35.94 27.95 24.27 24.36 22.70 21.20 21.95 22.39 22.17 ROA 4.83% 5.15% 3.16% 0.45% 1.47% 1.48% 0.01% 0.23% 0.67% 3.25% ROE 24.49% 28.77% 18.70% 2.95% 10.46% 10.41% 0.10% 1.54% 4.43% 21.10% ROCE 13.97% 16.44% 11.22% 8.97% 13.07% 12.19% 10.51% 12.89% 11.04% 16.66% Fixed Asset Turnover 3.97 4.77 3.87 4.69 6.47 6.12 5.95 5.83 4.42 5.44 Receivable days 69.11 52.92 58.94 65.19 55.78 50.88 55.68 56.17 71.13 61.62 Inventory Days 65.52 44.50 44.68 40.08 34.18 36.70 34.89 24.61 41.80 36.81 Payable days 34.37 14.27 4.61 8.42 18.55 22.35 18.81 16.41 40.89 36.37 Cash Conversion Cycle 100.26 83.15 99.01 96.85 71.41 65.23 71.77 64.37 72.05 62.06 Total Debt/Equity 2.60 3.33 4.25 4.43 5.36 4.35 4.85 5.13 4.08 3.80 Interest Cover 2.42 2.19 1.83 1.11 1.27 1.27 1.02 1.04 1.14 1.69

Top Investors:

mahendra girdharilal

krishna kumar dharamshi somaiya

yashasvi jindal

krishan kumar jain

Annual Reports:

News Update:

Hisar Metal Inds - Quarterly Results
10th Aug 2019, 13:04 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