Nifty

:

15752.05

Sensex

:

52907.93

-28.20 (-0.18%)
-111.01 (-0.21%)

Login

Nifty
Sensex

:
:

15752.05
52907.93

-28.20 (-0.18%)
-111.01 (-0.21%)

Hisar Metal Industries Ltd.

Steel & Iron Products

Rating :

47/99

BSE: 590018 | NSE: HISARMETAL

Watchlist

NSE BSE

114.80

01-Jul-2022

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

113.85
118.70
112.90
112.20

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

9126
10.61
165.00
91.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

62.07
5.15
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

120.94
0.87%
1.42

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.53
-1.06
-9.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.91
8.39
2.66

PAT CAGR (%)

10 Years
5 Years
3 Years

40.54
15.43
0.50

P:E (Median)

8 Years
5 Years
3 Years

9.23
7.08
7.12

P:BV (Average)

8 Years
5 Years
3 Years

1.70
1.70
1.70

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.25
7.37
7.54

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 66.31 52.25 26.91% 68.18 46.70 46.00% 55.25 38.54 43.36% 46.85 15.31 206.01%
Expenses 58.82 47.01 25.12% 62.51 41.48 50.70% 51.01 35.41 44.06% 42.80 14.33 198.67%
EBITDA 7.49 5.24 42.94% 5.67 5.22 8.62% 4.24 3.13 35.46% 4.05 0.98 313.27%
EBIDTM 11.30% 10.03% 8.32% 11.18% 7.67% 8.12% 8.64% 6.40%
Other Income 0.49 0.11 345.45% 0.07 -0.01 - 1.27 0.16 693.75% 0.03 0.02 50.00%
Interest 1.13 1.11 1.80% 1.35 1.29 4.65% 1.25 1.37 -8.76% 1.23 1.18 4.24%
Depreciation 0.57 0.54 5.56% 0.50 0.48 4.17% 0.50 0.57 -12.28% 0.56 0.56 0.00%
PBT 6.28 3.70 69.73% 3.89 3.44 13.08% 3.76 1.35 178.52% 2.29 -0.74 -
Tax 1.66 1.32 25.76% 0.98 0.87 12.64% 0.95 0.15 533.33% 0.57 0.00 0
PAT 4.62 2.38 94.12% 2.91 2.57 13.23% 2.81 1.20 134.17% 1.72 -0.74 -
PATM 6.97% 4.55% 4.27% 5.50% 5.09% 3.11% 3.67% -4.83%
EPS 8.56 4.41 94.10% 5.39 4.76 13.24% 5.20 2.22 134.23% 3.19 -1.37 -

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 236.59 152.81 177.84 207.55 230.76 161.19 175.96 223.70 211.28 202.09 197.54 Net Sales Growth 54.84% -14.07% -14.31% -10.06% 43.16% -8.39% -21.34% 5.88% 4.55% 2.30% Cost Of Goods Sold 177.84 110.78 132.87 159.50 181.65 124.69 146.32 190.50 176.78 171.13 163.63 Gross Profit 58.75 42.02 44.98 48.06 49.11 36.51 29.63 33.21 34.50 30.96 33.91 GP Margin 24.83% 27.50% 25.29% 23.16% 21.28% 22.65% 16.84% 14.85% 16.33% 15.32% 17.17% Total Expenditure 215.14 138.24 165.61 194.77 215.13 151.45 167.48 212.69 200.93 192.55 186.60 Power & Fuel Cost - 10.13 12.98 12.04 13.05 10.48 10.28 11.33 11.69 11.02 11.91 % Of Sales - 6.63% 7.30% 5.80% 5.66% 6.50% 5.84% 5.06% 5.53% 5.45% 6.03% Employee Cost - 6.19 6.20 6.15 5.97 4.03 2.54 2.64 2.55 2.31 2.22 % Of Sales - 4.05% 3.49% 2.96% 2.59% 2.50% 1.44% 1.18% 1.21% 1.14% 1.12% Manufacturing Exp. - 8.43 10.49 14.02 12.10 9.48 7.50 7.17 8.95 7.17 7.85 % Of Sales - 5.52% 5.90% 6.75% 5.24% 5.88% 4.26% 3.21% 4.24% 3.55% 3.97% General & Admin Exp. - 0.90 0.99 2.71 0.59 0.75 0.48 0.61 0.56 0.57 0.58 % Of Sales - 0.59% 0.56% 1.31% 0.26% 0.47% 0.27% 0.27% 0.27% 0.28% 0.29% Selling & Distn. Exp. - 1.54 1.86 0.20 1.58 0.39 0.26 0.38 0.32 0.28 0.33 % Of Sales - 1.01% 1.05% 0.10% 0.68% 0.24% 0.15% 0.17% 0.15% 0.14% 0.17% Miscellaneous Exp. - 0.26 0.21 0.14 0.19 1.65 0.11 0.06 0.08 0.06 0.33 % Of Sales - 0.17% 0.12% 0.07% 0.08% 1.02% 0.06% 0.03% 0.04% 0.03% 0.04% EBITDA 21.45 14.57 12.23 12.78 15.63 9.74 8.48 11.01 10.35 9.54 10.94 EBITDA Margin 9.07% 9.53% 6.88% 6.16% 6.77% 6.04% 4.82% 4.92% 4.90% 4.72% 5.54% Other Income 1.86 0.28 0.27 1.22 0.28 0.51 0.17 0.25 0.38 0.36 0.24 Interest 4.96 4.95 5.18 4.92 6.78 4.61 6.24 7.70 6.39 7.16 8.29 Depreciation 2.13 2.15 2.31 2.09 1.84 1.82 1.70 1.51 2.64 2.56 2.54 PBT 16.22 7.75 5.02 7.00 7.29 3.83 0.71 2.05 1.70 0.18 0.34 Tax 4.16 2.35 1.11 1.68 2.32 1.20 0.32 0.73 0.46 0.17 0.16 Tax Rate 25.65% 30.32% 22.11% 24.00% 31.82% 31.33% 45.07% 35.61% 27.06% 94.44% 47.06% PAT 12.06 5.41 3.91 5.33 4.96 2.64 0.39 1.33 1.23 0.01 0.18 PAT before Minority Interest 12.06 5.41 3.91 5.33 4.96 2.64 0.39 1.33 1.23 0.01 0.18 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 5.10% 3.54% 2.20% 2.57% 2.15% 1.64% 0.22% 0.59% 0.58% 0.00% 0.09% PAT Growth 122.92% 38.36% -26.64% 7.46% 87.88% 576.92% -70.68% 8.13% 12,200.00% -94.44% EPS 22.33 10.02 7.24 9.87 9.19 4.89 0.72 2.46 2.28 0.02 0.33

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 32.32 27.45 24.08 19.41 15.10 13.11 13.15 12.26 11.45 11.85 Share Capital 5.40 5.40 5.40 5.40 5.40 3.60 3.60 3.60 3.60 3.60 Total Reserves 26.92 22.05 18.68 14.01 9.70 9.51 9.55 8.66 7.85 8.25 Non-Current Liabilities 22.45 23.51 20.72 14.50 14.31 11.16 9.99 10.30 11.11 14.01 Secured Loans 1.62 2.28 1.00 0.40 0.51 0.49 0.00 0.00 0.00 1.61 Unsecured Loans 18.07 18.49 17.09 11.00 10.92 8.34 7.99 8.28 8.75 9.74 Long Term Provisions 1.13 1.28 1.00 1.42 1.22 0.79 0.77 0.74 0.73 0.89 Current Liabilities 81.35 49.33 69.71 71.87 57.75 55.76 70.65 64.83 56.50 64.97 Trade Payables 35.09 4.51 21.08 15.75 0.98 2.85 4.88 16.96 7.97 12.11 Other Current Liabilities 3.83 2.90 4.00 2.53 3.39 3.33 2.93 4.04 3.96 6.93 Short Term Borrowings 41.90 41.39 43.98 52.93 52.55 49.15 62.40 43.39 44.04 45.38 Short Term Provisions 0.54 0.54 0.65 0.65 0.83 0.43 0.44 0.44 0.52 0.55 Total Liabilities 136.12 100.29 114.51 105.78 87.16 80.03 93.79 87.39 79.06 90.83 Net Block 20.79 22.23 23.62 21.50 20.44 19.86 14.73 16.13 18.72 19.91 Gross Block 55.62 54.91 53.99 50.51 47.70 45.33 38.79 38.69 38.67 37.32 Accumulated Depreciation 34.82 32.68 30.36 29.00 27.27 25.46 24.06 22.56 19.94 17.41 Non Current Assets 23.14 23.35 24.30 23.19 22.45 22.72 21.68 19.71 19.75 21.57 Capital Work in Progress 1.20 0.00 0.00 0.70 0.07 1.76 6.18 2.09 0.00 1.05 Non Current Investment 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1.14 1.12 0.68 0.62 0.62 0.76 0.62 0.51 0.45 0.46 Other Non Current Assets 0.00 0.00 0.00 0.36 1.31 0.33 0.14 0.97 0.57 0.14 Current Assets 112.99 76.94 90.22 82.59 64.71 57.30 72.12 67.68 59.30 69.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 62.94 41.69 39.76 34.76 22.38 21.75 21.57 25.37 22.19 21.02 Sundry Debtors 41.04 28.82 40.11 38.49 29.44 28.76 41.68 34.93 31.02 37.95 Cash & Bank 3.39 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 Other Current Assets 5.62 1.75 2.40 2.15 7.60 3.16 4.88 3.54 2.71 8.89 Short Term Loans & Adv. 3.87 1.51 1.74 2.00 1.33 2.72 4.81 2.99 2.27 8.73 Net Current Assets 31.63 27.61 20.50 10.72 6.95 1.54 1.46 2.85 2.80 4.29 Total Assets 136.13 100.29 114.52 105.78 87.16 80.02 93.80 87.39 79.05 90.83

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 8.22 4.06 12.04 9.50 6.68 19.59 -5.63 11.83 8.07 -1.84 PBT 7.75 5.02 7.00 7.29 3.83 0.71 2.05 1.70 0.18 0.34 Adjustment 7.11 7.49 7.02 8.56 6.42 7.97 9.20 9.05 9.74 10.86 Changes in Working Capital -4.71 -7.01 0.15 -3.95 -2.68 11.11 -16.09 1.99 -1.52 -12.70 Cash after chg. in Working capital 10.15 5.50 14.17 11.90 7.57 19.79 -4.84 12.73 8.40 -1.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.93 -1.44 -2.13 -2.40 -0.89 -0.20 -0.80 -0.90 -0.33 -0.34 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 -1.93 -1.37 -3.17 -2.52 -5.98 -0.88 -4.80 -3.45 5.42 -2.47 Net Fixed Assets -1.91 -0.92 -2.78 -3.44 -0.68 -2.12 -4.19 -2.11 -0.30 -1.04 Net Investments 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.02 -0.45 -0.39 0.91 -5.30 1.24 -0.61 -1.34 5.72 -1.43 Cash from Financing Activity -6.06 -5.74 -7.82 -7.07 0.95 -19.08 10.60 -7.93 -11.52 2.25 Net Cash Inflow / Outflow 0.22 -3.05 1.04 -0.10 1.65 -0.36 0.17 0.45 1.97 -2.06 Opening Cash & Equivalents 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 3.47 Closing Cash & Equivalent 3.39 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 59.85 50.84 44.60 35.94 27.95 24.27 24.36 22.70 21.20 21.95 ROA 4.57% 3.64% 4.83% 5.15% 3.16% 0.45% 1.47% 1.48% 0.01% 0.23% ROE 18.09% 15.18% 24.49% 28.77% 18.70% 2.95% 10.46% 10.41% 0.10% 1.54% ROCE 13.74% 11.51% 13.97% 17.24% 11.22% 8.97% 13.07% 12.19% 10.51% 12.89% Fixed Asset Turnover 2.77 3.27 3.97 4.82 3.87 4.69 6.47 6.12 5.95 5.83 Receivable days 83.43 70.73 69.11 52.44 58.94 65.19 55.78 50.88 55.68 56.17 Inventory Days 124.96 83.58 65.52 44.10 44.68 40.08 34.18 36.70 34.89 24.61 Payable days 65.23 35.14 34.68 14.19 4.61 8.42 18.55 22.35 18.81 16.41 Cash Conversion Cycle 143.16 119.16 99.95 82.35 99.01 96.85 71.41 65.23 71.77 64.37 Total Debt/Equity 1.93 2.29 2.60 3.33 4.25 4.43 5.36 4.35 4.85 5.13 Interest Cover 2.57 1.97 2.42 2.07 1.83 1.11 1.27 1.27 1.02 1.04

Top Investors:

yashasvi jindal

krishan kumar jain

Annual Reports:

News Update:

No Latest News!

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