Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Chemicals

Rating :
50/99

BSE: 500184 | NSE: HSCL

74.10
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  76.00
  •  76.00
  •  73.10
  •  75.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  461949
  •  342.43
  •  147.15
  •  61.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,179.34
  • 10.46
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,604.71
  • 0.20%
  • 1.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 48.93%
  • 3.06%
  • 16.45%
  • FII
  • DII
  • Others
  • 0.09%
  • 2.14%
  • 29.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.56
  • 11.53
  • 21.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • 35.99
  • 18.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.09
  • -
  • 55.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.78
  • 20.61
  • 28.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 2.34
  • 3.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.80
  • 14.12
  • 13.95

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
524.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
402.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
122.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
23.27%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
6.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
15.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
8.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
104.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
30.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
73.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
14.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
2,422.39
2,021.50
1,343.01
1,183.43
1,437.98
1,396.13
1,353.32
1,144.76
700.08
471.42
Net Sales Growth
-
19.83%
50.52%
13.48%
-17.70%
3.00%
3.16%
18.22%
63.52%
48.50%
 
Cost Of Goods Sold
-
1,600.41
1,346.98
879.95
837.39
1,116.85
1,055.25
1,076.74
796.33
421.13
231.47
Gross Profit
-
821.98
674.52
463.06
346.04
321.13
340.87
276.57
348.43
278.95
239.94
GP Margin
-
33.93%
33.37%
34.48%
29.24%
22.33%
24.42%
20.44%
30.44%
39.85%
50.90%
Total Expenditure
-
1,862.53
1,569.11
1,109.82
1,037.64
1,313.75
1,307.63
1,247.07
965.67
507.54
288.73
Power & Fuel Cost
-
11.99
12.01
11.35
7.82
11.87
9.23
15.42
13.98
14.05
5.37
% Of Sales
-
0.49%
0.59%
0.85%
0.66%
0.83%
0.66%
1.14%
1.22%
2.01%
1.14%
Employee Cost
-
59.56
48.39
37.31
31.96
32.59
27.75
26.50
18.99
12.48
7.86
% Of Sales
-
2.46%
2.39%
2.78%
2.70%
2.27%
1.99%
1.96%
1.66%
1.78%
1.67%
Manufacturing Exp.
-
27.28
24.06
22.59
19.43
22.76
14.58
16.35
11.52
8.68
6.50
% Of Sales
-
1.13%
1.19%
1.68%
1.64%
1.58%
1.04%
1.21%
1.01%
1.24%
1.38%
General & Admin Exp.
-
26.05
23.69
27.19
25.33
32.36
24.94
18.51
19.70
8.76
6.36
% Of Sales
-
1.08%
1.17%
2.02%
2.14%
2.25%
1.79%
1.37%
1.72%
1.25%
1.35%
Selling & Distn. Exp.
-
91.09
77.48
75.80
75.91
60.39
64.05
57.84
41.06
25.95
17.78
% Of Sales
-
3.76%
3.83%
5.64%
6.41%
4.20%
4.59%
4.27%
3.59%
3.71%
3.77%
Miscellaneous Exp.
-
46.15
36.51
55.63
39.78
36.93
111.83
35.71
64.09
16.48
17.78
% Of Sales
-
1.91%
1.81%
4.14%
3.36%
2.57%
8.01%
2.64%
5.60%
2.35%
2.84%
EBITDA
-
559.86
452.39
233.19
145.79
124.23
88.50
106.25
179.09
192.54
182.69
EBITDA Margin
-
23.11%
22.38%
17.36%
12.32%
8.64%
6.34%
7.85%
15.64%
27.50%
38.75%
Other Income
-
7.77
12.26
5.84
8.89
13.09
12.84
30.71
18.13
13.32
15.24
Interest
-
71.05
70.45
81.58
111.11
102.63
117.62
79.59
76.07
30.35
27.88
Depreciation
-
34.43
33.23
32.78
67.05
59.18
58.44
55.28
45.99
33.25
24.80
PBT
-
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
75.15
142.27
145.24
Tax
-
137.90
113.37
42.23
-4.52
-11.96
-16.75
-6.49
18.22
29.01
37.91
Tax Rate
-
29.84%
31.41%
33.87%
19.26%
48.86%
22.42%
-310.53%
24.24%
20.39%
26.10%
PAT
-
324.30
247.46
82.78
-18.59
-12.43
-56.98
9.44
57.25
113.25
107.33
PAT before Minority Interest
-
324.24
247.60
82.44
-18.96
-12.51
-57.97
8.57
56.93
113.25
107.33
Minority Interest
-
0.06
-0.14
0.34
0.37
0.08
0.99
0.87
0.32
0.00
0.00
PAT Margin
-
13.39%
12.24%
6.16%
-1.57%
-0.86%
-4.08%
0.70%
5.00%
16.18%
22.77%
PAT Growth
-
31.05%
198.94%
-
-
-
-
-83.51%
-49.45%
5.52%
 
Unadjusted EPS
-
7.75
5.92
1.98
-0.48
-0.32
-1.48
0.24
1.48
2.94
3.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,631.79
1,414.66
1,030.10
878.69
788.51
795.78
886.68
894.04
845.82
736.24
Share Capital
41.86
41.84
41.84
41.84
38.57
38.57
38.57
38.57
38.57
38.57
Total Reserves
1,587.33
1,371.53
988.01
836.85
749.93
757.20
848.11
855.47
807.25
697.67
Non-Current Liabilities
465.48
410.65
456.37
521.56
702.23
813.07
801.80
672.03
582.12
477.94
Secured Loans
188.28
231.19
386.42
326.13
428.41
493.00
512.93
417.90
435.62
347.15
Unsecured Loans
0.00
0.00
0.61
39.87
103.74
96.07
87.08
79.79
70.75
67.10
Long Term Provisions
146.08
76.26
49.05
48.29
48.10
48.23
47.36
43.90
0.00
0.00
Current Liabilities
927.56
740.25
696.33
709.24
798.30
934.73
775.74
704.80
445.71
75.63
Trade Payables
440.52
146.23
178.29
115.27
108.47
103.71
47.18
43.82
17.46
23.14
Other Current Liabilities
148.00
153.26
133.25
181.40
162.72
230.45
97.23
93.81
89.59
23.11
Short Term Borrowings
241.67
364.23
358.16
411.91
526.33
595.87
626.56
562.49
305.40
0.00
Short Term Provisions
97.37
76.52
26.63
0.66
0.78
4.70
4.77
4.68
33.26
29.38
Total Liabilities
3,024.51
2,565.30
2,182.43
2,109.44
2,289.36
2,543.97
2,465.51
2,272.90
1,875.69
1,291.79
Net Block
1,170.41
1,177.78
1,173.82
1,179.88
1,228.26
1,220.96
926.18
843.40
564.15
577.38
Gross Block
1,680.94
1,654.11
1,614.99
1,589.98
1,571.55
1,501.40
1,148.04
1,009.96
684.53
664.03
Accumulated Depreciation
510.53
476.32
441.17
410.09
343.28
280.44
221.86
166.56
120.39
86.64
Non Current Assets
1,779.96
1,629.94
1,378.70
1,404.41
1,413.22
1,435.07
1,399.30
1,257.33
936.66
636.59
Capital Work in Progress
133.31
22.44
12.99
31.38
14.12
59.27
318.88
272.17
317.39
57.21
Non Current Investment
179.21
273.23
86.57
31.67
1.97
1.97
1.97
1.99
1.99
1.99
Long Term Loans & Adv.
273.02
130.43
82.77
133.57
168.45
152.85
151.71
139.76
42.53
0.00
Other Non Current Assets
24.00
26.05
22.54
27.91
0.42
0.02
0.56
0.00
10.61
0.00
Current Assets
1,244.55
935.36
803.74
705.03
876.14
1,108.89
1,066.22
1,002.50
939.04
655.20
Current Investments
0.01
0.01
0.38
21.00
21.00
166.13
110.00
224.27
259.03
198.72
Inventories
543.18
420.12
395.89
319.62
367.53
388.25
411.17
319.62
239.59
158.59
Sundry Debtors
366.13
271.80
221.20
203.91
321.26
353.54
244.98
244.42
156.41
134.85
Cash & Bank
51.10
34.20
36.71
46.60
41.33
48.65
101.97
72.83
105.21
33.31
Other Current Assets
284.13
15.27
20.54
13.12
125.02
152.32
198.10
141.35
178.80
129.74
Short Term Loans & Adv.
273.12
193.95
129.02
100.78
116.95
132.98
138.67
120.83
165.21
121.88
Net Current Assets
316.99
195.11
107.41
-4.21
77.84
174.16
290.48
297.70
493.33
579.58
Total Assets
3,024.51
2,565.30
2,182.44
2,109.44
2,289.36
2,543.96
2,465.52
2,272.90
1,875.70
1,291.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
475.82
256.66
205.39
296.01
212.47
149.38
-10.87
94.78
-13.23
78.17
PBT
462.14
360.97
124.67
-23.47
-24.48
-74.72
2.09
75.15
142.27
145.24
Adjustment
73.66
109.11
129.63
187.92
161.14
235.69
108.83
184.92
56.43
41.16
Changes in Working Capital
35.49
-134.19
-25.52
131.98
73.32
-11.82
-115.21
-146.65
-181.73
-84.97
Cash after chg. in Working capital
571.29
335.89
228.78
296.43
209.98
149.15
-4.29
113.43
16.97
101.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-95.46
-79.23
-23.38
-0.42
2.49
0.23
-6.58
-18.65
-30.19
-23.26
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
-224.23
-50.34
17.52
-4.76
127.90
-99.49
-6.46
-208.54
-383.42
-352.80
Net Fixed Assets
-134.16
-35.93
-15.10
-33.50
-20.98
-84.30
-159.61
-253.54
-262.29
-123.86
Net Investments
94.02
-186.41
-34.15
-29.70
145.13
-91.16
114.29
-9.72
-60.31
-199.21
Others
-184.09
172.00
66.77
58.44
3.75
75.97
38.86
54.72
-60.82
-29.73
Cash from Financing Activity
-257.44
-199.88
-233.20
-277.76
-348.12
-108.61
68.72
113.82
411.14
298.28
Net Cash Inflow / Outflow
-5.84
6.44
-10.28
13.49
-7.74
-58.72
51.39
0.05
14.48
23.65
Opening Cash & Equivalents
19.89
12.05
29.67
17.39
24.81
83.05
31.66
31.33
18.19
9.05
Closing Cash & Equivalent
14.06
19.89
12.05
29.67
17.39
24.81
83.05
31.66
31.33
32.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
38.92
33.78
24.61
21.00
20.44
20.63
22.99
22.84
21.93
19.09
ROA
11.60%
10.43%
3.84%
-0.86%
-0.52%
-2.31%
0.36%
2.74%
7.15%
10.19%
ROE
21.31%
20.27%
8.64%
-2.27%
-1.58%
-6.89%
0.97%
6.59%
14.32%
19.64%
ROCE
25.49%
22.25%
11.56%
4.76%
3.84%
1.99%
3.94%
8.23%
12.13%
18.44%
Fixed Asset Turnover
1.45
1.27
0.93
0.84
1.05
1.18
1.41
1.49
1.14
1.07
Receivable days
48.06
43.43
52.07
72.48
76.22
69.68
58.78
57.94
68.87
72.53
Inventory Days
72.57
71.88
87.63
94.83
85.37
93.07
87.77
80.84
94.16
87.91
Payable days
22.19
37.86
50.48
40.98
27.53
22.35
13.72
11.99
13.68
30.34
Cash Conversion Cycle
98.45
77.44
89.22
126.33
134.05
140.41
132.82
126.79
149.35
130.09
Total Debt/Equity
0.29
0.47
0.75
1.01
1.43
1.71
1.44
1.25
1.00
0.56
Interest Cover
7.50
6.12
2.53
0.79
0.76
0.36
1.03
1.99
5.69
6.21

News Update:


  • Himadri Speciality - Quarterly Results
    14th Aug 2019, 19:39 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.