Nifty

:

13055.15

Sensex

:

44523.02

128.70 (1.00%)
445.87 (1.01%)

Login

Nifty
Sensex

:
:

13055.15
44523.02

128.70 (1.00%)
445.87 (1.01%)

Hisar Metal Industries Ltd.

Steel & Iron Products

Rating :

53/99

BSE: 590018 | NSE: HISARMETAL

Watchlist

NSE BSE

76.65

24-Nov-2020

Open
High
Low
Previous Close

76.35
77.10
73.60
75.60

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

7382
5.60
90.65
35.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

41.55
24.41
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

101.28
1.30%
1.45

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.05
0.21
-8.32

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.58
7.60
-4.79

PAT CAGR (%)

10 Years
5 Years
3 Years

22.12
58.57
-7.62

P:E (Median)

8 Years
5 Years
3 Years

8.84
8.91
5.95

P:BV (Average)

8 Years
5 Years
3 Years

1.28
1.28
1.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.88
7.18
6.72

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 38.54 49.11 -21.52% 15.31 50.14 -69.47% 38.50 56.60 -31.98% 40.09 50.78 -21.05%
Expenses 35.41 45.20 -21.66% 14.33 46.61 -69.26% 36.55 52.47 -30.34% 37.24 48.12 -22.61%
EBITDA 3.13 3.91 -19.95% 0.98 3.53 -72.24% 1.95 4.13 -52.78% 2.85 2.66 7.14%
EBIDTM 8.12% 7.96% 6.40% 7.04% 5.06% 7.30% 7.11% 5.24%
Other Income 0.16 0.01 1,500.00% 0.02 0.03 -33.33% 0.17 0.33 -48.48% 0.06 0.48 -87.50%
Interest 1.37 1.44 -4.86% 1.18 1.33 -11.28% 1.16 1.53 -24.18% 1.25 1.18 5.93%
Depreciation 0.57 0.58 -1.72% 0.56 0.57 -1.75% 0.58 0.57 1.75% 0.58 0.53 9.43%
PBT 1.35 1.90 -28.95% -0.74 1.66 - 0.38 2.36 -83.90% 1.08 1.43 -24.48%
Tax 0.15 0.38 -60.53% 0.00 0.47 -100.00% 0.17 0.61 -72.13% 0.09 0.31 -70.97%
PAT 1.20 1.52 -21.05% -0.74 1.19 - 0.21 1.75 -88.00% 0.99 1.12 -11.61%
PATM 3.11% 3.10% -4.83% 2.37% 0.55% 3.09% 2.47% 2.21%
EPS 2.22 2.81 -21.00% -1.37 2.20 - 0.39 3.24 -87.96% 1.83 2.07 -11.59%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 132.44 177.84 207.55 230.76 161.19 175.96 223.70 211.28 202.09 197.54 145.18 Net Sales Growth -35.90% -14.31% -10.06% 43.16% -8.39% -21.34% 5.88% 4.55% 2.30% 36.07% Cost Of Goods Sold 96.46 132.87 159.50 181.65 124.69 146.32 190.50 176.78 171.13 163.63 118.90 Gross Profit 35.98 44.98 48.06 49.11 36.51 29.63 33.21 34.50 30.96 33.91 26.28 GP Margin 27.17% 25.29% 23.16% 21.28% 22.65% 16.84% 14.85% 16.33% 15.32% 17.17% 18.10% Total Expenditure 123.53 165.61 194.77 215.13 151.45 167.48 212.69 200.93 192.55 186.60 136.58 Power & Fuel Cost - 12.98 12.04 13.05 10.48 10.28 11.33 11.69 11.02 11.91 8.83 % Of Sales - 7.30% 5.80% 5.66% 6.50% 5.84% 5.06% 5.53% 5.45% 6.03% 6.08% Employee Cost - 6.20 6.15 5.97 4.03 2.54 2.64 2.55 2.31 2.22 2.19 % Of Sales - 3.49% 2.96% 2.59% 2.50% 1.44% 1.18% 1.21% 1.14% 1.12% 1.51% Manufacturing Exp. - 10.75 14.02 12.10 9.48 7.50 7.17 8.95 7.17 7.85 5.70 % Of Sales - 6.04% 6.75% 5.24% 5.88% 4.26% 3.21% 4.24% 3.55% 3.97% 3.93% General & Admin Exp. - 2.31 2.71 0.59 0.75 0.48 0.61 0.56 0.57 0.58 0.49 % Of Sales - 1.30% 1.31% 0.26% 0.47% 0.27% 0.27% 0.27% 0.28% 0.29% 0.34% Selling & Distn. Exp. - 0.42 0.20 1.58 0.39 0.26 0.38 0.32 0.28 0.33 0.39 % Of Sales - 0.24% 0.10% 0.68% 0.24% 0.15% 0.17% 0.15% 0.14% 0.17% 0.27% Miscellaneous Exp. - 0.08 0.14 0.19 1.65 0.11 0.06 0.08 0.06 0.07 0.39 % Of Sales - 0.04% 0.07% 0.08% 1.02% 0.06% 0.03% 0.04% 0.03% 0.04% 0.06% EBITDA 8.91 12.23 12.78 15.63 9.74 8.48 11.01 10.35 9.54 10.94 8.60 EBITDA Margin 6.73% 6.88% 6.16% 6.77% 6.04% 4.82% 4.92% 4.90% 4.72% 5.54% 5.92% Other Income 0.41 0.27 1.22 0.28 0.51 0.17 0.25 0.38 0.36 0.24 0.34 Interest 4.96 5.18 4.92 6.78 4.61 6.24 7.70 6.39 7.16 8.29 5.77 Depreciation 2.29 2.31 2.09 1.84 1.82 1.70 1.51 2.64 2.56 2.54 2.39 PBT 2.07 5.02 7.00 7.29 3.83 0.71 2.05 1.70 0.18 0.34 0.79 Tax 0.41 1.11 1.68 2.32 1.20 0.32 0.73 0.46 0.17 0.16 0.26 Tax Rate 19.81% 22.11% 24.00% 31.82% 31.33% 45.07% 35.61% 27.06% 94.44% 47.06% 32.91% PAT 1.66 3.91 5.33 4.96 2.64 0.39 1.33 1.23 0.01 0.18 0.53 PAT before Minority Interest 1.66 3.91 5.33 4.96 2.64 0.39 1.33 1.23 0.01 0.18 0.53 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 1.25% 2.20% 2.57% 2.15% 1.64% 0.22% 0.59% 0.58% 0.00% 0.09% 0.37% PAT Growth -70.25% -26.64% 7.46% 87.88% 576.92% -70.68% 8.13% 12,200.00% -94.44% -66.04% EPS 3.07 7.24 9.87 9.19 4.89 0.72 2.46 2.28 0.02 0.33 0.98

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 27.45 24.08 19.41 15.10 13.11 13.15 12.26 11.45 11.85 12.09 Share Capital 5.40 5.40 5.40 5.40 3.60 3.60 3.60 3.60 3.60 3.60 Total Reserves 22.05 18.68 14.01 9.70 9.51 9.55 8.66 7.85 8.25 8.49 Non-Current Liabilities 23.51 20.72 14.50 14.31 11.16 9.99 10.30 11.11 14.01 17.38 Secured Loans 2.28 1.00 0.40 0.51 0.49 0.00 0.00 0.00 1.61 3.53 Unsecured Loans 18.49 17.09 11.00 10.92 8.34 7.99 8.28 8.75 9.74 10.98 Long Term Provisions 1.28 1.00 1.42 1.22 0.79 0.77 0.74 0.73 0.89 0.86 Current Liabilities 49.33 69.71 71.87 57.75 55.76 70.65 64.83 56.50 64.97 41.84 Trade Payables 4.51 21.08 15.75 0.98 2.85 4.88 16.96 7.97 12.11 4.86 Other Current Liabilities 2.90 4.00 2.53 3.39 3.33 2.93 4.04 3.96 6.93 5.24 Short Term Borrowings 41.39 43.98 52.93 52.55 49.15 62.40 43.39 44.04 45.38 31.25 Short Term Provisions 0.54 0.65 0.65 0.83 0.43 0.44 0.44 0.52 0.55 0.49 Total Liabilities 100.29 114.51 105.78 87.16 80.03 93.79 87.39 79.06 90.83 71.31 Net Block 22.23 23.62 21.50 20.44 19.86 14.73 16.13 18.72 19.91 22.46 Gross Block 54.91 53.99 50.51 47.70 45.33 38.79 38.69 38.67 37.32 37.33 Accumulated Depreciation 32.68 30.36 29.00 27.27 25.46 24.06 22.56 19.94 17.41 14.87 Non Current Assets 23.35 24.30 23.19 22.45 22.72 21.68 19.71 19.75 21.57 23.10 Capital Work in Progress 0.00 0.00 0.70 0.07 1.76 6.18 2.09 0.00 1.05 0.00 Non Current Investment 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Long Term Loans & Adv. 1.12 0.68 0.62 0.62 0.76 0.62 0.51 0.45 0.46 0.45 Other Non Current Assets 0.00 0.00 0.36 1.31 0.33 0.14 0.97 0.57 0.14 0.18 Current Assets 76.94 90.22 82.59 64.71 57.30 72.12 67.68 59.30 69.26 48.21 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 41.69 39.76 34.76 22.38 21.75 21.57 25.37 22.19 21.02 8.31 Sundry Debtors 28.82 40.11 38.49 29.44 28.76 41.68 34.93 31.02 37.95 29.00 Cash & Bank 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 3.47 Other Current Assets 3.26 2.40 2.15 6.27 3.16 4.88 3.54 2.71 8.89 7.42 Short Term Loans & Adv. 1.51 1.74 2.00 1.33 2.72 4.81 2.99 2.27 8.73 7.25 Net Current Assets 27.61 20.50 10.72 6.95 1.54 1.46 2.85 2.80 4.29 6.37 Total Assets 100.29 114.52 105.78 87.16 80.02 93.80 87.39 79.05 90.83 71.31

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 4.06 12.04 9.50 6.68 19.59 -5.63 11.83 8.07 -1.84 15.11 PBT 5.02 7.00 7.29 3.83 0.71 2.05 1.70 0.18 0.34 0.79 Adjustment 7.49 7.02 8.56 6.42 7.97 9.20 9.05 9.74 10.86 8.18 Changes in Working Capital -7.01 0.15 -3.95 -2.68 11.11 -16.09 1.99 -1.52 -12.70 6.51 Cash after chg. in Working capital 5.50 14.17 11.90 7.57 19.79 -4.84 12.73 8.40 -1.50 15.48 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.44 -2.13 -2.40 -0.89 -0.20 -0.80 -0.90 -0.33 -0.34 -0.37 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 -1.37 -3.17 -2.52 -5.98 -0.88 -4.80 -3.45 5.42 -2.47 -6.26 Net Fixed Assets -0.92 -2.78 -3.44 -0.68 -2.12 -4.19 -2.11 -0.30 -1.04 -2.44 Net Investments 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.45 -0.39 0.91 -5.30 1.24 -0.61 -1.34 5.72 -1.43 -3.82 Cash from Financing Activity -5.74 -7.82 -7.07 0.95 -19.08 10.60 -7.93 -11.52 2.25 -5.86 Net Cash Inflow / Outflow -3.05 1.04 -0.10 1.65 -0.36 0.17 0.45 1.97 -2.06 2.98 Opening Cash & Equivalents 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 3.47 0.49 Closing Cash & Equivalent 3.17 6.22 5.18 5.28 3.63 3.99 3.83 3.38 1.41 3.47

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 50.84 44.60 35.94 27.95 24.27 24.36 22.70 21.20 21.95 22.39 ROA 3.64% 4.83% 5.15% 3.16% 0.45% 1.47% 1.48% 0.01% 0.23% 0.67% ROE 15.18% 24.49% 28.77% 18.70% 2.95% 10.46% 10.41% 0.10% 1.54% 4.43% ROCE 11.51% 13.97% 17.24% 11.22% 8.97% 13.07% 12.19% 10.51% 12.89% 11.04% Fixed Asset Turnover 3.27 3.97 4.82 3.87 4.69 6.47 6.12 5.95 5.83 4.42 Receivable days 70.73 69.11 52.44 58.94 65.19 55.78 50.88 55.68 56.17 71.13 Inventory Days 83.58 65.52 44.10 44.68 40.08 34.18 36.70 34.89 24.61 41.80 Payable days 28.19 34.68 14.19 4.61 8.42 18.55 22.35 18.81 16.41 40.89 Cash Conversion Cycle 126.11 99.95 82.35 99.01 96.85 71.41 65.23 71.77 64.37 72.05 Total Debt/Equity 2.29 2.60 3.33 4.25 4.43 5.36 4.35 4.85 5.13 4.08 Interest Cover 1.97 2.42 2.07 1.83 1.11 1.27 1.27 1.02 1.04 1.14

Top Investors:

krishna kumar dharamshi somaiya

yashasvi jindal

mahendra girdharilal

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