Nifty

:

25285.35

Sensex

:

82500.82

103.55 (0.41%)
328.72 (0.40%)

Login

Nifty
Sensex

:
:

25285.35
82500.82

103.55 (0.41%)
328.72 (0.40%)

HP Adhesives Ltd.

Chemicals

Rating :

41/99

BSE: 543433 | NSE: HPAL

Watchlist

NSE BSE

47.54

10-Oct-2025

Open
High
Low
Previous Close

46.9
47.92
46.71
46.99

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

55337
2617211.59
91.9
42.65

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

436.04
25.91
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

437.00
0.84%
2.31

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
16.29
2.55

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
15.94
6.19

PAT CAGR (%)

10 Years
5 Years
3 Years

-
12.14
17.99

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 66.13 60.52 9.27% 66.19 59.30 11.62% 65.75 54.75 20.09% 58.87 62.60 -5.96%
Expenses 59.51 52.95 12.39% 60.58 50.49 19.98% 59.77 46.98 27.22% 52.39 55.26 -5.19%
EBITDA 6.62 7.58 -12.66% 5.61 8.82 -36.39% 5.98 7.77 -23.04% 6.48 7.34 -11.72%
EBIDTM 10.01% 12.52% 8.47% 14.87% 9.09% 14.20% 11.01% 11.73%
Other Income 1.05 1.48 -29.05% 1.49 0.88 69.32% 1.26 0.62 103.23% 0.17 0.81 -79.01%
Interest 0.65 0.47 38.30% 0.59 0.56 5.36% 0.58 0.18 222.22% 0.51 0.21 142.86%
Depreciation 1.41 1.13 24.78% 1.25 1.08 15.74% 1.17 1.11 5.41% 1.15 1.08 6.48%
PBT 5.61 7.45 -24.70% 5.27 8.06 -34.62% 5.49 7.11 -22.78% 4.99 7.09 -29.62%
Tax 1.39 1.81 -23.20% 1.15 2.45 -53.06% 1.52 1.90 -20.00% 0.86 1.85 -53.51%
PAT 4.22 5.63 -25.04% 4.12 5.61 -26.56% 3.97 5.20 -23.65% 4.12 5.24 -21.37%
PATM 6.39% 9.31% 6.22% 9.45% 6.03% 9.51% 7.01% 8.37%
EPS 0.46 0.61 -24.59% 0.45 0.61 -26.23% 0.43 0.57 -24.56% 0.45 0.57 -21.05%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 66.10 60.52 9.22% 66.83 59.30 12.70% 66.68 54.75 21.79% 58.93 62.60 -5.86%
Expenses 59.58 52.98 12.46% 61.06 50.49 20.93% 60.40 46.98 28.57% 52.41 55.26 -5.16%
EBITDA 6.53 7.54 -13.40% 5.77 8.82 -34.58% 6.27 7.77 -19.31% 6.52 7.34 -11.17%
EBIDTM 9.88% 12.46% 8.63% 14.87% 9.41% 14.20% 11.07% 11.73%
Other Income 1.10 1.48 -25.68% 1.53 0.88 73.86% 1.29 0.62 108.06% 0.19 0.81 -76.54%
Interest 0.65 0.47 38.30% 0.59 0.56 5.36% 0.58 0.18 222.22% 0.51 0.21 142.86%
Depreciation 1.41 1.13 24.78% 1.25 1.08 15.74% 1.18 1.11 6.31% 1.16 1.08 7.41%
PBT 5.57 7.41 -24.83% 5.45 8.06 -32.38% 5.81 7.11 -18.28% 5.05 7.09 -28.77%
Tax 1.38 1.80 -23.33% 1.20 2.45 -51.02% 1.60 1.90 -15.79% 0.88 1.85 -52.43%
PAT 4.19 5.61 -25.31% 4.25 5.61 -24.24% 4.21 5.20 -19.04% 4.17 5.24 -20.42%
PATM 6.34% 9.27% 6.37% 9.45% 6.31% 9.51% 7.08% 8.37%
EPS 0.46 0.61 -24.59% 0.46 0.61 -24.59% 0.46 0.57 -19.30% 0.45 0.11 309.09%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 256.94 251.25 235.91 233.00 164.60 118.16 84.51 Net Sales Growth 8.34% 6.50% 1.25% 41.56% 39.30% 39.82% Cost Of Goods Sold 162.89 158.19 148.13 168.25 120.86 81.22 54.08 Gross Profit 94.05 93.06 87.78 64.74 43.74 36.94 30.43 GP Margin 36.61% 37.04% 37.21% 27.79% 26.57% 31.26% 36.01% Total Expenditure 232.25 226.17 205.21 214.43 153.99 106.19 80.32 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% Employee Cost - 32.06 26.87 20.44 16.18 14.27 11.14 % Of Sales - 12.76% 11.39% 8.77% 9.83% 12.08% 13.18% Manufacturing Exp. - 10.90 8.53 7.39 4.39 3.32 2.99 % Of Sales - 4.34% 3.62% 3.17% 2.67% 2.81% 3.54% General & Admin Exp. - 10.39 8.92 7.70 6.33 3.28 6.09 % Of Sales - 4.14% 3.78% 3.30% 3.85% 2.78% 7.21% Selling & Distn. Exp. - 13.18 10.87 9.06 4.97 3.92 5.66 % Of Sales - 5.25% 4.61% 3.89% 3.02% 3.32% 6.70% Miscellaneous Exp. - 1.46 1.91 1.59 1.27 0.18 0.37 % Of Sales - 0.58% 0.81% 0.68% 0.77% 0.15% 0.44% EBITDA 24.69 25.08 30.70 18.57 10.61 11.97 4.19 EBITDA Margin 9.61% 9.98% 13.01% 7.97% 6.45% 10.13% 4.96% Other Income 3.97 4.97 3.37 3.37 3.52 5.72 2.32 Interest 2.33 2.15 1.88 2.29 3.13 2.55 2.60 Depreciation 4.98 4.70 4.29 3.23 2.84 1.90 1.90 PBT 21.36 23.18 27.89 16.41 8.15 13.23 2.02 Tax 4.92 5.34 7.55 4.18 2.15 3.17 -0.69 Tax Rate 23.03% 23.04% 26.86% 27.81% 26.38% 23.96% 12.73% PAT 16.43 17.84 20.57 10.86 6.01 10.06 -4.73 PAT before Minority Interest 16.43 17.84 20.57 10.86 6.01 10.06 -4.73 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.39% 7.10% 8.72% 4.66% 3.65% 8.51% -5.60% PAT Growth -24.22% -13.27% 89.41% 80.70% -40.26% - EPS 1.79 1.94 2.24 1.18 0.65 1.09 -0.51

Description TTM Mar 25 Mar 24
Net Sales 258.54 252.87 235.91 Net Sales Growth 9.01% 7.19% Cost Of Goods Sold 163.69 159.02 148.13 Gross Profit 94.85 93.84 87.78 GP Margin 36.68% 37.11% 37.21% Total Expenditure 233.45 227.33 205.21 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 32.09 26.87 % Of Sales - 12.69% 11.39% Manufacturing Exp. - 11.03 8.53 % Of Sales - 4.36% 3.62% General & Admin Exp. - 10.53 8.92 % Of Sales - 4.16% 3.78% Selling & Distn. Exp. - 13.18 10.87 % Of Sales - 5.21% 4.61% Miscellaneous Exp. - 1.48 1.91 % Of Sales - 0.59% 0.81% EBITDA 25.09 25.54 30.70 EBITDA Margin 9.70% 10.10% 13.01% Other Income 4.11 5.06 3.37 Interest 2.33 2.15 1.88 Depreciation 5.00 4.72 4.29 PBT 21.88 23.73 27.89 Tax 5.06 5.48 7.55 Tax Rate 23.13% 23.09% 26.86% PAT 16.82 18.24 20.57 PAT before Minority Interest 16.82 18.24 20.57 Minority Interest 0.00 0.00 0.00 PAT Margin 6.51% 7.21% 8.72% PAT Growth -22.35% -11.33% EPS 1.83 1.98 2.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 183.88 168.89 148.29 137.34 12.66 2.48 Share Capital 18.37 18.37 18.37 18.37 13.00 13.00 Total Reserves 165.50 150.51 129.91 118.96 -0.34 -10.52 Non-Current Liabilities 2.43 2.19 5.70 7.82 8.16 0.10 Secured Loans 0.00 0.15 2.66 4.29 8.55 0.78 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.80 0.69 0.92 0.92 1.19 1.01 Current Liabilities 41.21 26.43 30.15 48.97 67.24 51.80 Trade Payables 22.95 16.03 20.24 31.44 25.89 15.27 Other Current Liabilities 9.76 7.87 7.99 10.85 15.74 2.86 Short Term Borrowings 5.54 0.00 0.33 5.33 22.84 33.67 Short Term Provisions 2.96 2.53 1.59 1.36 2.77 0.00 Total Liabilities 227.52 197.51 184.14 194.13 88.06 54.38 Net Block 72.61 51.96 38.75 25.69 19.21 10.80 Gross Block 96.94 72.12 54.62 38.33 29.37 19.08 Accumulated Depreciation 24.33 20.16 15.87 12.63 10.15 8.28 Non Current Assets 82.31 75.12 87.46 59.80 26.29 13.04 Capital Work in Progress 4.37 16.21 17.26 17.54 6.52 1.20 Non Current Investment 2.01 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.46 2.09 2.04 2.24 0.56 0.89 Other Non Current Assets 2.86 4.87 29.41 14.32 0.00 0.16 Current Assets 145.21 122.38 96.68 134.34 61.77 41.34 Current Investments 22.73 18.20 0.00 0.00 0.00 0.00 Inventories 56.15 47.69 44.86 41.17 32.40 18.52 Sundry Debtors 41.78 36.48 37.25 32.05 22.87 19.80 Cash & Bank 4.65 9.10 1.40 47.68 0.83 0.76 Other Current Assets 19.90 0.88 3.63 2.70 5.67 2.26 Short Term Loans & Adv. 18.89 10.03 9.54 10.73 4.16 1.88 Net Current Assets 104.00 95.95 66.53 85.36 -5.47 -10.46 Total Assets 227.52 197.50 184.14 194.14 88.06 54.38

Description Mar 25 Mar 24
Shareholder's Funds 184.28 168.89 Share Capital 18.37 18.37 Total Reserves 165.90 150.51 Non-Current Liabilities 2.45 2.19 Secured Loans 0.00 0.15 Unsecured Loans 0.00 0.00 Long Term Provisions 0.80 0.69 Current Liabilities 41.35 26.43 Trade Payables 23.00 16.03 Other Current Liabilities 9.83 7.87 Short Term Borrowings 5.54 0.00 Short Term Provisions 2.99 2.53 Total Liabilities 228.08 197.51 Net Block 72.85 51.96 Gross Block 97.71 72.12 Accumulated Depreciation 24.85 20.16 Non Current Assets 80.54 75.12 Capital Work in Progress 4.37 16.21 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 0.46 2.09 Other Non Current Assets 2.86 4.87 Current Assets 147.53 122.38 Current Investments 24.65 18.20 Inventories 56.49 47.69 Sundry Debtors 41.74 36.48 Cash & Bank 4.73 9.10 Other Current Assets 19.92 0.88 Short Term Loans & Adv. 18.91 10.03 Net Current Assets 106.19 95.95 Total Assets 228.07 197.50

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 9.70 21.64 -5.05 -10.21 11.26 0.65 PBT 23.18 28.12 15.03 8.15 13.23 -5.42 Adjustment 0.62 2.59 4.87 3.50 4.46 4.49 Changes in Working Capital -7.33 -2.17 -20.26 -19.63 -4.08 1.73 Cash after chg. in Working capital 16.47 28.54 -0.36 -7.98 13.61 0.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -6.78 -7.13 -3.31 -2.23 -2.35 -0.15 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.22 -1.38 0.00 0.00 0.00 Cash From Investing Activity -8.94 -15.14 7.54 -66.81 -16.23 -5.08 Net Fixed Assets -12.98 -16.45 -16.01 -19.98 -15.61 Net Investments -6.54 -18.20 0.00 0.00 0.00 Others 10.58 19.51 23.55 -46.83 -0.62 Cash from Financing Activity 1.52 -6.10 -12.32 86.41 5.04 3.84 Net Cash Inflow / Outflow 2.28 0.40 -9.83 9.38 0.07 -0.59 Opening Cash & Equivalents 0.78 0.38 10.21 0.83 0.76 1.35 Closing Cash & Equivalent 3.06 0.78 0.38 10.21 0.83 0.76

Description Mar 25 Mar 24
Cash From Operating Activity 9.94 21.64 PBT 23.73 28.12 Adjustment 0.63 2.59 Changes in Working Capital -7.54 -2.17 Cash after chg. in Working capital 16.82 28.54 Interest Paid 0.00 0.00 Tax Paid -6.88 -7.13 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.22 Cash From Investing Activity -9.11 -15.14 Net Fixed Assets -12.98 Net Investments -6.54 Others 10.41 Cash from Financing Activity 1.52 -6.10 Net Cash Inflow / Outflow 2.36 0.40 Opening Cash & Equivalents 0.78 0.38 Closing Cash & Equivalent 3.14 0.78

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 20.01 18.38 16.14 14.95 9.74 1.91 ROA 8.39% 10.78% 5.74% 4.26% 14.12% -8.69% ROE 10.11% 12.97% 7.60% 8.01% 132.86% -190.34% ROCE 14.12% 18.61% 11.41% 10.97% 34.18% -7.53% Fixed Asset Turnover 2.97 3.72 5.01 4.86 4.88 4.43 Receivable days 56.84 57.04 54.29 60.89 65.90 85.51 Inventory Days 75.43 71.60 67.38 81.57 78.64 79.99 Payable days 44.97 44.69 56.05 86.57 92.48 75.85 Cash Conversion Cycle 87.30 83.95 65.62 55.89 52.06 89.65 Total Debt/Equity 0.03 0.00 0.03 0.10 3.33 14.09 Interest Cover 11.78 15.96 7.56 3.60 6.18 -1.09

Description Mar 25 Mar 24
Book Value (Rs.) 20.06 18.38 ROA 8.57% 10.41% ROE 10.33% 12.18% ROCE 14.40% 17.71% Fixed Asset Turnover 2.98 3.27 Receivable days 56.46 56.44 Inventory Days 75.19 73.79 Payable days 44.79 39.50 Cash Conversion Cycle 86.86 90.73 Total Debt/Equity 0.03 0.00 Interest Cover 12.03 15.96

Top Investors:

quant mutual fund - quant small cap fund

Annual Reports:

News Update:

HP Adhesives - Quarterly Results
8th Aug 2025, 18:02 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