Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Chemicals

Rating :
44/99

BSE: 500184 | NSE: HSCL

64.55
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  63.35
  •  65.40
  •  63.05
  •  62.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4671825
  •  2997.87
  •  85.50
  •  41.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,704.74
  • 38.05
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,286.13
  • 0.23%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.43%
  • 10.85%
  • 37.36%
  • FII
  • DII
  • Others
  • 1.66%
  • 0.00%
  • 4.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.91
  • 4.57
  • -11.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.08
  • -10.90
  • -25.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.85
  • -10.52
  • -47.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.37
  • 21.38
  • 15.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.12
  • 2.61
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.86
  • 15.29
  • 12.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
772.49
466.81
65.48%
645.29
389.24
65.78%
539.75
257.87
109.31%
565.54
364.41
55.19%
Expenses
728.35
426.02
70.97%
615.65
343.50
79.23%
503.83
254.65
97.85%
525.13
333.83
57.30%
EBITDA
44.14
40.79
8.21%
29.64
45.74
-35.20%
35.92
3.22
1,015.53%
40.41
30.58
32.15%
EBIDTM
5.71%
8.74%
4.59%
11.75%
6.65%
1.25%
7.15%
8.39%
Other Income
4.16
4.13
0.73%
2.52
5.11
-50.68%
1.33
2.63
-49.43%
2.94
4.35
-32.41%
Interest
8.86
6.77
30.87%
7.79
9.03
-13.73%
7.89
10.53
-25.07%
7.10
13.74
-48.33%
Depreciation
12.15
11.72
3.67%
12.08
11.78
2.55%
12.02
11.53
4.25%
11.94
12.25
-2.53%
PBT
27.29
26.43
3.25%
12.29
30.04
-59.09%
17.34
-16.21
-
24.31
8.94
171.92%
Tax
2.99
10.01
-70.13%
2.93
9.38
-68.76%
2.89
-3.59
-
1.50
-62.03
-
PAT
24.30
16.42
47.99%
9.36
20.66
-54.70%
14.45
-12.62
-
22.81
70.97
-67.86%
PATM
3.15%
3.52%
1.45%
5.31%
2.68%
-4.89%
4.03%
19.48%
EPS
0.58
0.39
48.72%
0.22
0.49
-55.10%
0.35
-0.30
-
0.55
1.69
-67.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,523.07
1,679.46
1,805.80
2,422.39
2,021.50
1,343.01
1,183.43
1,437.98
1,396.13
1,353.32
1,144.76
Net Sales Growth
70.67%
-7.00%
-25.45%
19.83%
50.52%
13.48%
-17.70%
3.00%
3.16%
18.22%
 
Cost Of Goods Sold
2,000.40
1,233.92
1,223.79
1,600.41
1,346.98
879.95
837.39
1,116.85
1,055.25
1,076.74
796.33
Gross Profit
522.67
445.54
582.01
821.98
674.52
463.06
346.04
321.13
340.87
276.57
348.43
GP Margin
20.72%
26.53%
32.23%
33.93%
33.37%
34.48%
29.24%
22.33%
24.42%
20.44%
30.44%
Total Expenditure
2,372.96
1,548.53
1,525.48
1,862.53
1,569.11
1,109.82
1,037.64
1,313.75
1,307.63
1,247.07
965.67
Power & Fuel Cost
-
12.60
11.76
11.99
12.01
11.35
7.82
11.87
9.23
15.42
13.98
% Of Sales
-
0.75%
0.65%
0.49%
0.59%
0.85%
0.66%
0.83%
0.66%
1.14%
1.22%
Employee Cost
-
76.11
74.33
59.56
48.39
37.31
31.96
32.59
27.75
26.50
18.99
% Of Sales
-
4.53%
4.12%
2.46%
2.39%
2.78%
2.70%
2.27%
1.99%
1.96%
1.66%
Manufacturing Exp.
-
27.58
26.04
27.28
24.06
22.59
19.43
22.76
14.58
16.35
11.52
% Of Sales
-
1.64%
1.44%
1.13%
1.19%
1.68%
1.64%
1.58%
1.04%
1.21%
1.01%
General & Admin Exp.
-
26.64
25.35
26.48
23.69
27.19
25.33
32.36
24.94
18.51
19.70
% Of Sales
-
1.59%
1.40%
1.09%
1.17%
2.02%
2.14%
2.25%
1.79%
1.37%
1.72%
Selling & Distn. Exp.
-
119.56
98.76
91.09
74.72
75.80
75.91
60.39
64.05
57.84
41.06
% Of Sales
-
7.12%
5.47%
3.76%
3.70%
5.64%
6.41%
4.20%
4.59%
4.27%
3.59%
Miscellaneous Exp.
-
52.13
65.45
45.72
39.26
55.63
39.78
36.93
111.83
35.71
41.06
% Of Sales
-
3.10%
3.62%
1.89%
1.94%
4.14%
3.36%
2.57%
8.01%
2.64%
5.60%
EBITDA
150.11
130.93
280.32
559.86
452.39
233.19
145.79
124.23
88.50
106.25
179.09
EBITDA Margin
5.95%
7.80%
15.52%
23.11%
22.38%
17.36%
12.32%
8.64%
6.34%
7.85%
15.64%
Other Income
10.95
14.05
7.99
7.77
12.26
5.84
8.89
13.09
12.84
30.71
18.13
Interest
31.64
33.43
54.91
71.05
70.45
81.58
111.11
102.63
117.62
79.59
76.07
Depreciation
48.19
46.97
39.24
34.43
33.23
32.78
67.05
59.18
58.44
55.28
45.99
PBT
81.23
64.56
194.15
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
75.15
Tax
10.31
17.30
-11.21
137.90
113.37
42.23
-4.52
-11.96
-16.75
-6.49
18.22
Tax Rate
12.69%
26.80%
-5.77%
29.84%
31.41%
33.87%
19.26%
48.86%
22.42%
-310.53%
24.24%
PAT
70.92
47.48
205.48
324.30
247.46
82.78
-18.59
-12.43
-56.98
9.44
57.25
PAT before Minority Interest
71.09
47.27
205.36
324.24
247.60
82.44
-18.96
-12.51
-57.97
8.57
56.93
Minority Interest
0.17
0.21
0.12
0.06
-0.14
0.34
0.37
0.08
0.99
0.87
0.32
PAT Margin
2.81%
2.83%
11.38%
13.39%
12.24%
6.16%
-1.57%
-0.86%
-4.08%
0.70%
5.00%
PAT Growth
-25.68%
-76.89%
-36.64%
31.05%
198.94%
-
-
-
-
-83.51%
 
EPS
1.69
1.13
4.90
7.74
5.91
1.98
-0.44
-0.30
-1.36
0.23
1.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,792.91
1,734.15
1,631.79
1,414.66
1,030.10
878.69
788.51
795.78
886.68
894.04
Share Capital
41.90
41.88
41.86
41.84
41.84
41.84
38.57
38.57
38.57
38.57
Total Reserves
1,747.50
1,688.87
1,587.33
1,371.53
988.01
836.85
749.93
757.20
848.11
855.47
Non-Current Liabilities
403.60
319.95
465.48
410.65
456.37
521.56
702.23
813.07
801.80
672.03
Secured Loans
84.39
22.44
188.28
231.19
386.42
326.13
428.41
493.00
512.93
417.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.61
39.87
103.74
96.07
87.08
79.79
Long Term Provisions
250.09
238.61
146.08
76.26
49.05
48.29
48.10
48.23
47.36
43.90
Current Liabilities
841.27
742.87
927.56
740.25
696.33
709.24
798.30
934.73
775.74
704.80
Trade Payables
152.91
229.40
440.52
146.23
178.29
115.27
108.47
103.71
47.18
43.82
Other Current Liabilities
92.81
198.18
148.00
153.26
133.25
181.40
162.72
230.45
97.23
93.81
Short Term Borrowings
593.93
314.51
241.67
364.23
358.16
411.91
526.33
595.87
626.56
562.49
Short Term Provisions
1.62
0.77
97.37
76.52
26.63
0.66
0.78
4.70
4.77
4.68
Total Liabilities
3,037.09
2,796.52
3,024.51
2,565.30
2,182.43
2,109.44
2,289.36
2,543.97
2,465.51
2,272.90
Net Block
1,467.75
1,475.03
1,170.41
1,177.78
1,173.82
1,179.88
1,228.26
1,220.96
926.18
843.40
Gross Block
2,066.07
2,025.52
1,680.94
1,654.11
1,614.99
1,589.98
1,571.55
1,501.40
1,148.04
1,009.96
Accumulated Depreciation
598.32
550.48
510.53
476.32
441.17
410.09
343.28
280.44
221.86
166.56
Non Current Assets
1,989.66
1,960.07
1,779.96
1,629.94
1,378.70
1,404.41
1,413.22
1,435.07
1,399.30
1,257.33
Capital Work in Progress
159.61
158.38
133.31
22.44
12.99
31.38
14.12
59.27
318.88
272.17
Non Current Investment
66.05
46.66
179.21
273.23
86.57
31.67
1.97
1.97
1.97
1.99
Long Term Loans & Adv.
294.92
278.73
273.02
130.43
82.77
133.57
168.45
152.85
151.71
139.76
Other Non Current Assets
1.33
1.27
24.00
26.05
22.54
27.91
0.42
0.02
0.56
0.00
Current Assets
1,047.42
836.44
1,244.55
935.36
803.74
705.03
876.14
1,108.89
1,066.22
1,002.50
Current Investments
0.00
0.00
0.01
0.01
0.38
21.00
21.00
166.13
110.00
224.27
Inventories
339.40
405.19
543.18
420.12
395.89
319.62
367.53
388.25
411.17
319.62
Sundry Debtors
461.45
299.58
366.13
271.80
221.20
203.91
321.26
353.54
244.98
244.42
Cash & Bank
137.71
46.56
51.10
34.20
36.71
46.60
41.33
48.65
101.97
72.83
Other Current Assets
108.87
9.44
11.01
12.23
149.56
113.90
125.02
152.32
198.10
141.35
Short Term Loans & Adv.
98.82
75.67
273.12
197.00
129.02
100.78
116.95
132.98
138.67
120.83
Net Current Assets
206.15
93.58
316.99
195.11
107.41
-4.21
77.84
174.16
290.48
297.70
Total Assets
3,037.08
2,796.51
3,024.51
2,565.30
2,182.44
2,109.44
2,289.36
2,543.96
2,465.52
2,272.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-40.41
282.59
475.82
258.07
205.39
296.01
212.47
149.38
-10.87
94.78
PBT
64.56
194.15
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
75.15
Adjustment
82.96
109.62
75.10
110.52
129.63
187.92
161.14
235.69
108.83
184.92
Changes in Working Capital
-174.33
12.96
34.05
-134.19
-25.52
131.98
73.32
-11.82
-115.21
-146.65
Cash after chg. in Working capital
-26.81
316.72
571.29
337.30
228.78
296.43
209.98
149.15
-4.29
113.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.60
-34.14
-95.46
-79.23
-23.38
-0.42
2.49
0.23
-6.58
-18.65
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
-113.56
-213.75
-224.23
-50.34
17.52
-4.76
127.90
-99.49
-6.46
-208.54
Net Fixed Assets
-36.71
-360.68
-138.60
-35.93
-15.10
-33.50
-20.98
-84.30
-159.61
-253.54
Net Investments
-19.39
185.00
121.58
-186.41
-34.15
-29.70
145.13
-91.16
114.29
-9.72
Others
-57.46
-38.07
-207.21
172.00
66.77
58.44
3.75
75.97
38.86
54.72
Cash from Financing Activity
164.66
-40.79
-257.44
-199.88
-233.20
-277.76
-348.12
-108.61
68.72
113.82
Net Cash Inflow / Outflow
10.69
28.05
-5.84
7.85
-10.28
13.49
-7.74
-58.72
51.39
0.05
Opening Cash & Equivalents
42.03
14.06
19.89
12.05
29.67
17.39
24.81
83.05
31.66
31.33
Closing Cash & Equivalent
52.72
42.03
14.06
19.89
12.05
29.67
17.39
24.81
83.05
31.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
42.71
41.33
38.92
33.78
24.61
21.00
20.44
20.63
22.99
22.84
ROA
1.62%
7.06%
11.60%
10.43%
3.84%
-0.86%
-0.52%
-2.31%
0.36%
2.74%
ROE
2.69%
12.22%
21.31%
20.27%
8.64%
-2.27%
-1.58%
-6.89%
0.97%
6.59%
ROCE
4.13%
11.46%
25.49%
22.25%
11.56%
4.76%
3.84%
1.99%
3.94%
8.23%
Fixed Asset Turnover
0.82
0.97
1.45
1.27
0.93
0.84
1.05
1.18
1.41
1.49
Receivable days
82.70
67.28
48.06
43.43
52.07
72.48
76.22
69.68
58.78
57.94
Inventory Days
80.91
95.85
72.57
71.88
87.63
94.83
85.37
93.07
87.77
80.84
Payable days
32.69
18.45
22.19
37.93
50.48
40.98
27.53
22.35
13.72
11.99
Cash Conversion Cycle
130.92
144.67
98.45
77.38
89.22
126.33
134.05
140.41
132.82
126.79
Total Debt/Equity
0.40
0.29
0.29
0.47
0.75
1.01
1.43
1.71
1.44
1.25
Interest Cover
2.93
4.54
7.50
6.12
2.53
0.79
0.76
0.36
1.03
1.99

News Update:


  • Himadri Speciality - Quarterly Results
    11th Feb 2022, 19:20 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.