Nifty

:

24346.70

Sensex

:

80501.99

12.50 (0.05%)
259.75 (0.32%)

Login

Nifty
Sensex

:
:

24346.70
80501.99

12.50 (0.05%)
259.75 (0.32%)

Hisar Metal Industries Ltd.

Steel & Iron Products

Rating :

N/A

BSE: 590018 | NSE: HISARMETAL

Watchlist

NSE BSE

210.63

06-Feb-2025

Open
High
Low
Previous Close

210.62
211.98
209.00
209.55

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

2494
5.24
246.65
160.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

105.84
27.42
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

170.00
0.51%
1.68

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.77
6.30
0.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.85
5.60
-5.61

PAT CAGR (%)

10 Years
5 Years
3 Years

17.14
10.60
-18.74

P:E (Median)

8 Years
5 Years
3 Years

8.16
10.85
11.43

P:BV (Average)

8 Years
5 Years
3 Years

1.66
1.69
1.62

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.68
8.20
8.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 57.02 53.24 7.10% 64.93 65.23 -0.46% 63.58 62.19 2.24% 60.77 58.55 3.79%
Expenses 54.35 49.30 10.24% 61.37 60.59 1.29% 59.70 57.81 3.27% 57.67 55.20 4.47%
EBITDA 2.67 3.94 -32.23% 3.56 4.64 -23.28% 3.88 4.38 -11.42% 3.10 3.35 -7.46%
EBIDTM 4.68% 7.40% 5.48% 7.11% 6.10% 7.04% 5.10% 5.72%
Other Income 0.05 0.05 0.00% 0.20 0.22 -9.09% -0.03 0.01 - 0.68 0.80 -15.00%
Interest 1.05 1.38 -23.91% 1.58 1.47 7.48% 2.00 1.45 37.93% 2.08 1.28 62.50%
Depreciation 0.58 0.57 1.75% 0.68 0.58 17.24% 0.70 0.56 25.00% 0.57 0.55 3.64%
PBT 1.09 2.04 -46.57% 1.50 2.81 -46.62% 1.15 2.38 -51.68% 1.13 2.32 -51.29%
Tax 0.27 0.51 -47.06% 0.38 0.71 -46.48% 0.29 0.60 -51.67% 0.07 1.28 -94.53%
PAT 0.82 1.53 -46.41% 1.12 2.10 -46.67% 0.86 1.78 -51.69% 1.06 1.04 1.92%
PATM 1.44% 2.87% 1.72% 3.22% 1.35% 2.86% 1.74% 1.78%
EPS 1.52 2.83 -46.29% 2.07 3.89 -46.79% 1.59 3.30 -51.82% 1.96 1.93 1.55%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 246.30 241.43 276.03 236.59 152.81 177.84 207.55 230.76 161.19 175.96 223.70 Net Sales Growth 2.96% -12.53% 16.67% 54.83% -14.07% -14.31% -10.06% 43.16% -8.39% -21.34% Cost Of Goods Sold 190.37 185.42 212.46 177.84 110.78 132.87 159.50 181.65 124.69 146.32 190.50 Gross Profit 55.93 56.00 63.56 58.75 42.02 44.98 48.06 49.11 36.51 29.63 33.21 GP Margin 22.71% 23.20% 23.03% 24.83% 27.50% 25.29% 23.16% 21.28% 22.65% 16.84% 14.85% Total Expenditure 233.09 225.37 253.57 215.15 138.24 165.61 194.77 215.13 151.45 167.48 212.69 Power & Fuel Cost - 12.65 13.75 12.60 10.13 12.98 12.04 13.05 10.48 10.28 11.33 % Of Sales - 5.24% 4.98% 5.33% 6.63% 7.30% 5.80% 5.66% 6.50% 5.84% 5.06% Employee Cost - 9.29 8.65 7.79 6.19 6.20 6.15 5.97 4.03 2.54 2.64 % Of Sales - 3.85% 3.13% 3.29% 4.05% 3.49% 2.96% 2.59% 2.50% 1.44% 1.18% Manufacturing Exp. - 11.66 12.79 11.43 8.43 10.49 14.02 12.10 9.48 7.50 7.17 % Of Sales - 4.83% 4.63% 4.83% 5.52% 5.90% 6.75% 5.24% 5.88% 4.26% 3.21% General & Admin Exp. - 1.27 1.29 1.06 0.90 0.99 2.71 0.59 0.75 0.48 0.61 % Of Sales - 0.53% 0.47% 0.45% 0.59% 0.56% 1.31% 0.26% 0.47% 0.27% 0.27% Selling & Distn. Exp. - 4.47 4.20 4.07 1.54 1.86 0.20 1.58 0.39 0.26 0.38 % Of Sales - 1.85% 1.52% 1.72% 1.01% 1.05% 0.10% 0.68% 0.24% 0.15% 0.17% Miscellaneous Exp. - 0.60 0.43 0.35 0.26 0.21 0.14 0.19 1.65 0.11 0.38 % Of Sales - 0.25% 0.16% 0.15% 0.17% 0.12% 0.07% 0.08% 1.02% 0.06% 0.03% EBITDA 13.21 16.06 22.46 21.44 14.57 12.23 12.78 15.63 9.74 8.48 11.01 EBITDA Margin 5.36% 6.65% 8.14% 9.06% 9.53% 6.88% 6.16% 6.77% 6.04% 4.82% 4.92% Other Income 0.90 0.97 0.81 1.87 0.28 0.27 1.22 0.28 0.51 0.17 0.25 Interest 6.71 6.38 5.53 4.96 4.95 5.18 4.92 6.78 4.61 6.24 7.70 Depreciation 2.53 2.28 2.17 2.13 2.15 2.31 2.09 1.84 1.82 1.70 1.51 PBT 4.87 8.36 15.57 16.22 7.75 5.02 7.00 7.29 3.83 0.71 2.05 Tax 1.01 1.89 4.62 4.16 2.35 1.11 1.68 2.32 1.20 0.32 0.73 Tax Rate 20.74% 22.61% 29.67% 25.65% 30.32% 22.11% 24.00% 31.82% 31.33% 45.07% 35.61% PAT 3.86 6.47 10.95 12.06 5.41 3.91 5.33 4.96 2.64 0.39 1.33 PAT before Minority Interest 3.86 6.47 10.95 12.06 5.41 3.91 5.33 4.96 2.64 0.39 1.33 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 1.57% 2.68% 3.97% 5.10% 3.54% 2.20% 2.57% 2.15% 1.64% 0.22% 0.59% PAT Growth -40.16% -40.91% -9.20% 122.92% 38.36% -26.64% 7.46% 87.88% 576.92% -70.68% EPS 7.15 11.98 20.28 22.33 10.02 7.24 9.87 9.19 4.89 0.72 2.46

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 60.17 54.25 43.84 32.32 27.45 24.08 19.41 15.10 13.11 13.15 Share Capital 5.40 5.40 5.40 5.40 5.40 5.40 5.40 5.40 3.60 3.60 Total Reserves 54.77 48.85 38.44 26.92 22.05 18.68 14.01 9.70 9.51 9.55 Non-Current Liabilities 23.49 21.99 22.36 22.45 23.51 20.72 14.50 14.31 11.16 9.99 Secured Loans 4.35 3.94 0.86 1.62 2.28 1.00 0.40 0.51 0.49 0.00 Unsecured Loans 15.46 14.31 18.17 18.07 18.49 17.09 11.00 10.92 8.34 7.99 Long Term Provisions 1.99 1.56 1.59 1.13 1.28 1.00 1.42 1.22 0.79 0.77 Current Liabilities 86.12 68.73 70.41 81.35 49.33 69.71 71.87 57.75 55.76 70.65 Trade Payables 21.00 14.67 20.15 35.09 4.51 21.08 15.75 0.98 2.85 4.88 Other Current Liabilities 5.15 4.29 4.89 3.83 2.90 4.00 2.53 3.39 3.33 2.93 Short Term Borrowings 59.43 49.23 44.83 41.90 41.39 43.98 52.93 52.55 49.15 62.40 Short Term Provisions 0.54 0.54 0.54 0.54 0.54 0.65 0.65 0.83 0.43 0.44 Total Liabilities 169.78 144.97 136.61 136.12 100.29 114.51 105.78 87.16 80.03 93.79 Net Block 25.25 18.66 18.98 20.79 22.23 23.62 21.50 20.44 19.86 14.73 Gross Block 66.19 57.33 55.80 55.62 54.91 53.99 50.51 47.70 45.33 38.79 Accumulated Depreciation 40.94 38.66 36.82 34.82 32.68 30.36 29.00 27.27 25.46 24.06 Non Current Assets 31.20 27.34 21.45 23.14 23.35 24.30 23.19 22.45 22.72 21.68 Capital Work in Progress 3.26 6.03 0.00 0.00 0.00 0.00 0.70 0.07 1.76 6.18 Non Current Investment 1.48 1.50 1.32 1.20 0.00 0.00 0.00 0.01 0.01 0.01 Long Term Loans & Adv. 1.21 1.15 1.15 1.14 1.12 0.68 0.62 0.62 0.76 0.62 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.36 1.31 0.33 0.14 Current Assets 138.58 117.63 115.16 112.99 76.94 90.22 82.59 64.71 57.30 72.12 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 66.89 54.83 57.98 62.94 41.69 39.76 34.76 22.38 21.75 21.57 Sundry Debtors 50.08 48.33 46.39 41.04 28.82 40.11 38.49 29.44 28.76 41.68 Cash & Bank 4.34 4.83 4.25 3.39 3.17 6.22 5.18 5.28 3.63 3.99 Other Current Assets 17.28 5.64 2.28 1.75 3.26 4.14 4.15 7.60 3.16 4.88 Short Term Loans & Adv. 10.81 3.99 4.26 3.87 1.51 1.74 2.00 1.33 2.72 4.81 Net Current Assets 52.47 48.90 44.74 31.63 27.61 20.50 10.72 6.95 1.54 1.46 Total Assets 169.78 144.97 136.61 136.13 100.29 114.52 105.78 87.16 80.02 93.80

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 9.80 15.49 6.23 8.73 4.06 12.04 9.50 6.68 19.59 -5.63 PBT 8.36 15.57 16.22 7.75 5.02 7.00 7.29 3.83 0.71 2.05 Adjustment 7.87 7.67 5.71 7.11 7.49 7.02 8.56 6.42 7.97 9.20 Changes in Working Capital -3.60 -3.30 -11.86 -4.20 -7.01 0.15 -3.95 -2.68 11.11 -16.09 Cash after chg. in Working capital 12.63 19.94 10.08 10.66 5.50 14.17 11.90 7.57 19.79 -4.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.83 -4.45 -3.85 -1.93 -1.44 -2.13 -2.40 -0.89 -0.20 -0.80 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 -5.35 -8.03 0.79 -1.93 -1.37 -3.17 -2.52 -5.98 -0.88 -4.80 Net Fixed Assets -6.09 -7.56 -0.18 -0.71 -0.92 -2.78 -3.44 -0.68 -2.12 -4.19 Net Investments 0.02 -0.18 -0.12 -1.20 0.00 0.00 0.01 0.00 0.00 0.00 Others 0.72 -0.29 1.09 -0.02 -0.45 -0.39 0.91 -5.30 1.24 -0.61 Cash from Financing Activity -4.95 -6.88 -6.16 -6.57 -5.74 -7.82 -7.07 0.95 -19.08 10.60 Net Cash Inflow / Outflow -0.49 0.58 0.86 0.22 -3.05 1.04 -0.10 1.65 -0.36 0.17 Opening Cash & Equivalents 4.83 4.25 3.39 3.17 6.22 5.18 5.28 3.63 3.99 3.83 Closing Cash & Equivalent 4.34 4.83 4.25 3.39 3.17 6.22 5.18 5.28 3.63 3.99

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 111.44 100.46 81.18 59.85 50.84 44.60 35.94 27.95 24.27 24.36 ROA 4.11% 7.78% 8.84% 4.57% 3.64% 4.83% 5.15% 3.16% 0.45% 1.47% ROE 11.30% 22.33% 31.67% 18.09% 15.18% 24.49% 28.77% 18.70% 2.95% 10.46% ROCE 11.19% 18.25% 20.87% 13.74% 11.51% 13.97% 17.24% 11.22% 8.97% 13.07% Fixed Asset Turnover 3.91 4.88 4.25 2.77 3.27 3.97 4.82 3.87 4.69 6.47 Receivable days 74.39 62.63 67.44 83.43 70.73 69.11 52.44 58.94 65.19 55.78 Inventory Days 92.02 74.59 93.27 124.96 83.58 65.52 44.10 44.68 40.08 34.18 Payable days 35.11 29.92 56.69 65.23 35.14 34.68 14.19 4.61 8.42 18.55 Cash Conversion Cycle 131.30 107.30 104.02 143.16 119.16 99.95 82.35 99.01 96.85 71.41 Total Debt/Equity 1.34 1.26 1.47 1.93 2.29 2.60 3.33 4.25 4.43 5.36 Interest Cover 2.31 3.81 4.27 2.57 1.97 2.42 2.07 1.83 1.11 1.27

Top Investors:

rajesh chaturbhuj bhatia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hisar Metal Inds - Quarterly Results
10th Feb 2025, 11:44 AM

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