Nifty

:

24967.75

Sensex

:

81635.91

97.65 (0.39%)
329.06 (0.40%)

Login

Nifty
Sensex

:
:

24967.75
81635.91

97.65 (0.39%)
329.06 (0.40%)

Hisar Metal Industries Ltd.

Steel & Iron Products

Rating :

47/99

BSE: 590018 | NSE: HISARMETAL

Watchlist

NSE BSE

186.80

25-Aug-2025

Open
High
Low
Previous Close

193
193
186.5
190.44

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

11787
2224859.74
246.65
160.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

100.90
36.82
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

167.40
0.54%
1.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.36
9.89
-3.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.83
0.50
-7.83

PAT CAGR (%)

10 Years
5 Years
3 Years

23.35
-10.08
-33.78

P:E (Median)

8 Years
5 Years
3 Years

8.27
14.58
15.32

P:BV (Average)

8 Years
5 Years
3 Years

1.66
1.72
1.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.82
8.51
8.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 62.10 63.58 -2.33% 59.30 60.77 -2.42% 57.02 53.24 7.10% 64.93 65.23 -0.46%
Expenses 59.42 59.70 -0.47% 54.47 57.67 -5.55% 54.35 49.30 10.24% 61.37 60.59 1.29%
EBITDA 2.68 3.88 -30.93% 4.83 3.10 55.81% 2.67 3.94 -32.23% 3.56 4.64 -23.28%
EBIDTM 4.32% 6.10% 8.14% 5.10% 4.68% 7.40% 5.48% 7.11%
Other Income 0.23 -0.03 - 0.51 0.68 -25.00% 0.05 0.05 0.00% 0.20 0.22 -9.09%
Interest 1.68 2.00 -16.00% 4.04 2.08 94.23% 1.05 1.38 -23.91% 1.58 1.47 7.48%
Depreciation 0.67 0.70 -4.29% 0.77 0.57 35.09% 0.58 0.57 1.75% 0.68 0.58 17.24%
PBT 0.56 1.15 -51.30% 0.53 1.13 -53.10% 1.09 2.04 -46.57% 1.50 2.81 -46.62%
Tax 0.14 0.29 -51.72% 0.15 0.07 114.29% 0.27 0.51 -47.06% 0.38 0.71 -46.48%
PAT 0.42 0.86 -51.16% 0.38 1.06 -64.15% 0.82 1.53 -46.41% 1.12 2.10 -46.67%
PATM 0.68% 1.35% 0.64% 1.74% 1.44% 2.87% 1.72% 3.22%
EPS 0.78 1.59 -50.94% 0.70 1.96 -64.29% 1.52 2.83 -46.29% 2.07 3.89 -46.79%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 243.35 244.83 241.50 276.03 236.59 152.81 177.84 207.55 230.76 161.19 175.96 Net Sales Growth 0.22% 1.38% -12.51% 16.67% 54.83% -14.07% -14.31% -10.06% 43.16% -8.39% Cost Of Goods Sold 187.34 187.39 185.42 212.46 177.84 110.78 132.87 159.50 181.65 124.69 146.32 Gross Profit 56.01 57.44 56.08 63.56 58.75 42.02 44.98 48.06 49.11 36.51 29.63 GP Margin 23.02% 23.46% 23.22% 23.03% 24.83% 27.50% 25.29% 23.16% 21.28% 22.65% 16.84% Total Expenditure 229.61 229.89 225.37 253.57 215.15 138.24 165.61 194.77 215.13 151.45 167.48 Power & Fuel Cost - 12.99 12.67 13.75 12.60 10.13 12.98 12.04 13.05 10.48 10.28 % Of Sales - 5.31% 5.25% 4.98% 5.33% 6.63% 7.30% 5.80% 5.66% 6.50% 5.84% Employee Cost - 8.57 8.68 8.65 7.79 6.19 6.20 6.15 5.97 4.03 2.54 % Of Sales - 3.50% 3.59% 3.13% 3.29% 4.05% 3.49% 2.96% 2.59% 2.50% 1.44% Manufacturing Exp. - 13.23 11.66 12.79 11.43 8.43 10.49 14.02 12.10 9.48 7.50 % Of Sales - 5.40% 4.83% 4.63% 4.83% 5.52% 5.90% 6.75% 5.24% 5.88% 4.26% General & Admin Exp. - 2.37 2.05 1.29 1.06 0.90 0.99 2.71 0.59 0.75 0.48 % Of Sales - 0.97% 0.85% 0.47% 0.45% 0.59% 0.56% 1.31% 0.26% 0.47% 0.27% Selling & Distn. Exp. - 4.85 4.47 4.20 4.07 1.54 1.86 0.20 1.58 0.39 0.26 % Of Sales - 1.98% 1.85% 1.52% 1.72% 1.01% 1.05% 0.10% 0.68% 0.24% 0.15% Miscellaneous Exp. - 0.50 0.40 0.43 0.35 0.26 0.21 0.14 0.19 1.65 0.26 % Of Sales - 0.20% 0.17% 0.16% 0.15% 0.17% 0.12% 0.07% 0.08% 1.02% 0.06% EBITDA 13.74 14.94 16.13 22.46 21.44 14.57 12.23 12.78 15.63 9.74 8.48 EBITDA Margin 5.65% 6.10% 6.68% 8.14% 9.06% 9.53% 6.88% 6.16% 6.77% 6.04% 4.82% Other Income 0.99 0.73 0.89 0.81 1.87 0.28 0.27 1.22 0.28 0.51 0.17 Interest 8.35 8.66 6.38 5.53 4.96 4.95 5.18 4.92 6.78 4.61 6.24 Depreciation 2.70 2.73 2.28 2.17 2.13 2.15 2.31 2.09 1.84 1.82 1.70 PBT 3.68 4.27 8.36 15.57 16.22 7.75 5.02 7.00 7.29 3.83 0.71 Tax 0.94 1.09 1.89 4.62 4.16 2.35 1.11 1.68 2.32 1.20 0.32 Tax Rate 25.54% 25.53% 22.61% 29.67% 25.65% 30.32% 22.11% 24.00% 31.82% 31.33% 45.07% PAT 2.74 3.18 6.47 10.95 12.06 5.41 3.91 5.33 4.96 2.64 0.39 PAT before Minority Interest 2.74 3.18 6.47 10.95 12.06 5.41 3.91 5.33 4.96 2.64 0.39 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 1.13% 1.30% 2.68% 3.97% 5.10% 3.54% 2.20% 2.57% 2.15% 1.64% 0.22% PAT Growth -50.63% -50.85% -40.91% -9.20% 122.92% 38.36% -26.64% 7.46% 87.88% 576.92% EPS 5.07 5.89 11.98 20.28 22.33 10.02 7.24 9.87 9.19 4.89 0.72

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 62.81 60.17 54.25 43.84 32.32 27.45 24.08 19.41 15.10 13.11 Share Capital 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 3.60 Total Reserves 57.41 54.77 48.85 38.44 26.92 22.05 18.68 14.01 9.70 9.51 Non-Current Liabilities 24.92 23.74 21.99 22.36 22.45 23.51 20.72 14.50 14.31 11.16 Secured Loans 4.75 4.35 3.94 0.86 1.62 2.28 1.00 0.40 0.51 0.49 Unsecured Loans 16.15 15.46 14.31 18.17 18.07 18.49 17.09 11.00 10.92 8.34 Long Term Provisions 2.02 1.99 1.56 1.59 1.13 1.28 1.00 1.42 1.22 0.79 Current Liabilities 77.81 85.87 68.73 70.41 81.35 49.33 69.71 71.87 57.75 55.76 Trade Payables 22.33 20.75 14.67 20.15 35.09 4.51 21.08 15.75 0.98 2.85 Other Current Liabilities 7.19 5.15 4.29 4.89 3.83 2.90 4.00 2.53 3.39 3.33 Short Term Borrowings 47.75 59.43 49.23 44.83 41.90 41.39 43.98 52.93 52.55 49.15 Short Term Provisions 0.54 0.54 0.54 0.54 0.54 0.54 0.65 0.65 0.83 0.43 Total Liabilities 165.54 169.78 144.97 136.61 136.12 100.29 114.51 105.78 87.16 80.03 Net Block 29.07 25.25 18.66 18.98 20.79 22.23 23.62 21.50 20.44 19.86 Gross Block 72.13 66.19 57.33 55.80 55.62 54.91 53.99 50.51 47.70 45.33 Accumulated Depreciation 43.06 40.94 38.66 36.82 34.82 32.68 30.36 29.00 27.27 25.46 Non Current Assets 35.07 31.20 27.34 21.45 23.14 23.35 24.30 23.19 22.45 22.72 Capital Work in Progress 3.23 3.26 6.03 0.00 0.00 0.00 0.00 0.70 0.07 1.76 Non Current Investment 1.48 1.48 1.50 1.32 1.20 0.00 0.00 0.00 0.01 0.01 Long Term Loans & Adv. 1.29 1.21 1.15 1.15 1.14 1.12 0.68 0.62 0.62 0.76 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.36 1.31 0.33 Current Assets 130.47 138.58 117.63 115.16 112.99 76.94 90.22 82.59 64.71 57.30 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 63.76 66.89 54.83 57.98 62.94 41.69 39.76 34.76 22.38 21.75 Sundry Debtors 54.96 50.08 48.33 46.39 41.04 28.82 40.11 38.49 29.44 28.76 Cash & Bank 3.86 4.34 4.83 4.25 3.39 3.17 6.22 5.18 5.28 3.63 Other Current Assets 7.88 5.90 5.64 2.28 5.62 3.26 4.14 4.15 7.60 3.16 Short Term Loans & Adv. 4.71 11.37 3.99 4.26 3.87 1.51 1.74 2.00 1.33 2.72 Net Current Assets 52.66 52.71 48.90 44.74 31.63 27.61 20.50 10.72 6.95 1.54 Total Assets 165.54 169.78 144.97 136.61 136.13 100.29 114.52 105.78 87.16 80.02

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 13.21 9.80 15.49 6.23 8.73 4.06 12.04 9.50 6.68 19.59 PBT 4.27 8.36 15.57 16.22 7.75 5.02 7.00 7.29 3.83 0.71 Adjustment 10.41 7.87 7.67 5.71 7.11 7.49 7.02 8.56 6.42 7.97 Changes in Working Capital 0.12 -3.60 -3.30 -11.86 -4.20 -7.01 0.15 -3.95 -2.68 11.11 Cash after chg. in Working capital 14.81 12.63 19.94 10.08 10.66 5.50 14.17 11.90 7.57 19.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.59 -2.83 -4.45 -3.85 -1.93 -1.44 -2.13 -2.40 -0.89 -0.20 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 -5.62 -5.35 -8.03 0.79 -1.93 -1.37 -3.17 -2.52 -5.98 -0.88 Net Fixed Assets -5.91 -6.09 -7.56 -0.18 -0.71 -0.92 -2.78 -3.44 -0.68 -2.12 Net Investments 0.00 0.02 -0.18 -0.12 -1.20 0.00 0.00 0.01 0.00 0.00 Others 0.29 0.72 -0.29 1.09 -0.02 -0.45 -0.39 0.91 -5.30 1.24 Cash from Financing Activity -8.07 -4.95 -6.88 -6.16 -6.57 -5.74 -7.82 -7.07 0.95 -19.08 Net Cash Inflow / Outflow -0.48 -0.49 0.58 0.86 0.22 -3.05 1.04 -0.10 1.65 -0.36 Opening Cash & Equivalents 4.34 4.83 4.25 3.39 3.17 6.22 5.18 5.28 3.63 3.99 Closing Cash & Equivalent 3.86 4.34 4.83 4.25 3.39 3.17 6.22 5.18 5.28 3.63

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 116.32 111.44 100.46 81.18 59.85 50.84 44.60 35.94 27.95 24.27 ROA 1.90% 4.11% 7.78% 8.84% 4.57% 3.64% 4.83% 5.15% 3.16% 0.45% ROE 5.17% 11.30% 22.33% 31.67% 18.09% 15.18% 24.49% 28.77% 18.70% 2.95% ROCE 9.44% 11.19% 18.25% 20.87% 13.74% 11.51% 13.97% 17.24% 11.22% 8.97% Fixed Asset Turnover 3.54 3.91 4.88 4.25 2.77 3.27 3.97 4.82 3.87 4.69 Receivable days 78.30 74.36 62.63 67.44 83.43 70.73 69.11 52.44 58.94 65.19 Inventory Days 97.39 91.99 74.59 93.27 124.96 83.58 65.52 44.10 44.68 40.08 Payable days 41.96 34.86 29.92 56.69 65.23 35.14 34.68 14.19 4.61 8.42 Cash Conversion Cycle 133.74 131.49 107.30 104.02 143.16 119.16 99.95 82.35 99.01 96.85 Total Debt/Equity 1.12 1.34 1.26 1.47 1.93 2.29 2.60 3.33 4.25 4.43 Interest Cover 1.49 2.31 3.81 4.27 2.57 1.97 2.42 2.07 1.83 1.11

Top Investors:

rajesh chaturbhuj bhatia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hisar Metal Inds - Quarterly Results
9th Aug 2025, 13:27 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