Nifty
Sensex
:
:
10607.35
36033.06
-195.35 (-1.81%)
-660.63 (-1.80%)

Ceramics/Marble/Granite/Sanitaryware

Rating :
34/99

BSE: 500187 | NSE: HSIL

54.00
14-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  54.10
  •  55.30
  •  53.50
  •  54.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  298422
  •  162.43
  •  243.00
  •  32.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 394.38
  • 8.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,510.95
  • 5.50%
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.91%
  • 0.00%
  • 26.57%
  • FII
  • DII
  • Others
  • 2.56%
  • 6.30%
  • 10.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.14
  • 7.85
  • 9.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.42
  • -1.52
  • 1.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.00
  • -7.52
  • -11.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.18
  • 19.99
  • 28.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.29
  • 0.29
  • 0.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.46
  • 8.91
  • 9.18

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 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

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
-
2,712.37
2,252.78
2,074.81
1,978.73
1,980.62
1,858.21
1,761.27
1,462.82
1,095.55
804.24
Net Sales Growth
-
20.40%
8.58%
4.86%
-0.10%
6.59%
5.50%
20.40%
33.52%
36.22%
 
Cost Of Goods Sold
-
1,132.59
888.88
805.20
762.73
731.52
647.52
542.78
474.07
327.76
237.75
Gross Profit
-
1,579.78
1,363.90
1,269.62
1,216.01
1,249.11
1,210.68
1,218.49
988.75
767.79
566.48
GP Margin
-
58.24%
60.54%
61.19%
61.45%
63.07%
65.15%
69.18%
67.59%
70.08%
70.44%
Total Expenditure
-
2,396.41
1,980.96
1,788.08
1,663.48
1,648.11
1,604.90
1,502.58
1,213.00
889.18
671.47
Power & Fuel Cost
-
355.08
284.37
248.43
232.48
283.24
380.23
407.55
278.88
201.00
166.87
% Of Sales
-
13.09%
12.62%
11.97%
11.75%
14.30%
20.46%
23.14%
19.06%
18.35%
20.75%
Employee Cost
-
360.54
309.02
286.59
250.58
198.34
175.51
168.07
140.10
108.56
81.29
% Of Sales
-
13.29%
13.72%
13.81%
12.66%
10.01%
9.45%
9.54%
9.58%
9.91%
10.11%
Manufacturing Exp.
-
277.23
234.65
208.80
191.98
184.25
166.64
140.34
119.21
98.20
75.23
% Of Sales
-
10.22%
10.42%
10.06%
9.70%
9.30%
8.97%
7.97%
8.15%
8.96%
9.35%
General & Admin Exp.
-
74.21
71.56
67.76
62.40
73.34
66.08
66.44
61.02
43.53
11.49
% Of Sales
-
2.74%
3.18%
3.27%
3.15%
3.70%
3.56%
3.77%
4.17%
3.97%
1.43%
Selling & Distn. Exp.
-
138.60
142.69
125.75
104.75
140.84
123.27
142.79
112.92
86.59
68.55
% Of Sales
-
5.11%
6.33%
6.06%
5.29%
7.11%
6.63%
8.11%
7.72%
7.90%
8.52%
Miscellaneous Exp.
-
58.16
49.78
45.57
58.55
36.59
45.64
34.61
26.80
23.55
68.55
% Of Sales
-
2.14%
2.21%
2.20%
2.96%
1.85%
2.46%
1.97%
1.83%
2.15%
3.77%
EBITDA
-
315.96
271.82
286.73
315.25
332.51
253.31
258.69
249.82
206.37
132.77
EBITDA Margin
-
11.65%
12.07%
13.82%
15.93%
16.79%
13.63%
14.69%
17.08%
18.84%
16.51%
Other Income
-
29.88
9.68
4.56
14.72
3.57
3.81
3.83
5.08
3.67
14.62
Interest
-
87.48
55.76
33.48
41.25
77.52
71.78
69.39
41.95
36.45
40.19
Depreciation
-
151.00
114.07
110.87
114.57
125.03
110.12
93.21
65.07
55.36
50.29
PBT
-
107.36
111.67
146.94
174.16
133.54
75.23
99.93
147.88
118.23
56.90
Tax
-
37.16
31.03
46.64
65.67
48.10
41.25
41.54
54.33
40.08
13.25
Tax Rate
-
34.66%
29.52%
31.74%
37.71%
36.02%
54.83%
33.61%
36.74%
33.90%
23.29%
PAT
-
70.05
74.10
100.29
108.49
85.44
33.98
82.05
93.55
78.15
43.65
PAT before Minority Interest
-
70.05
74.10
100.29
108.49
85.44
33.98
82.05
93.55
78.15
43.65
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.58%
3.29%
4.83%
5.48%
4.31%
1.83%
4.66%
6.40%
7.13%
5.43%
PAT Growth
-
-5.47%
-26.11%
-7.56%
26.98%
151.44%
-58.59%
-12.29%
19.71%
79.04%
 
EPS
-
9.69
10.25
13.87
15.01
11.82
4.70
11.35
12.94
10.81
6.04

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
1,512.81
1,487.47
1,446.53
1,386.49
1,323.09
1,028.29
1,026.29
967.39
671.88
467.29
Share Capital
14.46
14.46
14.46
14.46
14.46
13.21
13.21
13.21
13.21
11.01
Total Reserves
1,498.35
1,473.01
1,432.07
1,372.04
1,308.63
1,015.08
1,013.08
954.18
658.67
456.28
Non-Current Liabilities
1,030.52
799.31
592.06
443.74
488.84
687.93
719.18
636.44
376.01
546.75
Secured Loans
720.76
492.65
292.04
160.31
310.10
503.62
535.80
494.98
249.36
301.26
Unsecured Loans
32.47
30.37
25.29
48.06
48.45
48.80
50.76
46.81
38.85
191.37
Long Term Provisions
11.01
10.22
9.59
7.83
7.80
4.67
4.44
3.48
2.53
0.00
Current Liabilities
1,017.11
1,186.91
1,046.24
824.41
978.18
1,072.14
950.13
751.95
371.72
207.83
Trade Payables
264.49
217.37
196.72
154.65
145.10
150.24
162.17
121.82
85.81
107.68
Other Current Liabilities
344.27
329.57
342.83
374.39
415.72
383.42
290.57
275.64
161.99
45.52
Short Term Borrowings
404.53
636.71
503.70
292.17
217.61
396.63
346.65
249.00
57.21
0.00
Short Term Provisions
3.82
3.26
2.98
3.20
199.74
141.84
150.75
105.50
66.71
54.63
Total Liabilities
3,560.44
3,473.69
3,084.83
2,654.64
2,790.11
2,788.36
2,695.60
2,355.78
1,419.61
1,221.87
Net Block
1,950.25
1,681.36
1,523.60
1,514.10
1,588.12
1,519.36
1,504.58
1,196.82
811.68
767.90
Gross Block
2,428.42
2,016.71
1,746.63
1,627.58
2,263.33
2,070.40
1,943.00
1,544.81
1,097.57
1,035.90
Accumulated Depreciation
478.17
335.36
223.03
113.49
675.20
551.04
438.43
348.00
285.89
268.00
Non Current Assets
2,206.76
2,044.54
1,877.94
1,703.08
1,666.03
1,706.33
1,632.77
1,610.35
896.37
786.71
Capital Work in Progress
120.84
209.38
151.58
62.53
33.54
119.47
62.19
333.28
29.62
8.06
Non Current Investment
20.07
32.48
31.47
29.19
10.82
10.82
10.79
10.81
10.75
10.75
Long Term Loans & Adv.
111.46
110.01
127.87
70.06
31.61
54.45
52.50
60.50
38.01
0.00
Other Non Current Assets
4.14
11.31
43.43
27.21
1.94
2.24
2.72
8.94
6.31
0.00
Current Assets
1,353.68
1,429.14
1,206.88
951.57
1,124.08
1,082.02
1,062.82
745.44
523.24
435.15
Current Investments
0.27
0.27
104.55
0.00
0.04
0.04
0.04
0.31
24.96
0.98
Inventories
569.96
564.34
492.50
490.06
474.36
444.33
406.68
305.93
222.33
162.58
Sundry Debtors
587.90
513.76
397.55
390.06
413.78
419.16
389.33
243.97
163.73
141.92
Cash & Bank
61.11
240.20
144.32
20.13
25.12
60.29
81.97
73.49
21.88
24.68
Other Current Assets
134.44
27.91
18.79
12.78
210.78
158.19
184.80
121.75
90.34
104.99
Short Term Loans & Adv.
94.93
82.66
49.19
38.54
208.73
156.25
183.46
120.67
89.94
104.54
Net Current Assets
336.58
242.24
160.65
127.16
145.90
9.89
112.69
-6.52
151.52
227.32
Total Assets
3,560.44
3,473.68
3,084.82
2,654.65
2,790.11
2,788.35
2,695.59
2,355.79
1,419.61
1,221.86

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
328.99
54.80
204.23
310.60
264.42
162.47
30.62
153.64
171.97
18.31
PBT
107.36
105.13
146.94
174.16
133.54
75.23
123.59
147.88
118.23
56.90
Adjustment
222.44
163.53
146.00
152.66
194.51
180.56
132.53
102.45
83.34
86.19
Changes in Working Capital
15.51
-180.03
-15.89
54.81
-25.64
-77.62
-191.16
-59.12
-13.01
-111.45
Cash after chg. in Working capital
345.30
88.62
277.05
381.62
302.42
178.17
64.96
191.21
188.56
31.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.31
-33.82
-72.81
-71.03
-38.00
-15.70
-34.34
-37.57
-16.59
-13.33
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
-322.17
-183.09
-328.61
-66.37
-92.38
-188.60
-75.49
-489.77
-152.81
-91.61
Net Fixed Assets
-323.22
-327.91
-208.10
573.81
-104.88
-294.89
-132.67
-639.45
-71.89
-267.78
Net Investments
12.05
105.04
-106.97
111.87
-11.75
64.33
-10.60
-86.09
-44.97
-12.66
Others
-11.00
39.78
-13.54
-752.05
24.25
41.96
67.78
235.77
-35.95
188.83
Cash from Financing Activity
-185.18
223.98
247.63
-246.99
-207.48
4.46
50.83
387.34
-18.60
15.54
Net Cash Inflow / Outflow
-178.36
95.68
123.25
-2.76
-35.45
-21.67
5.95
51.21
0.56
-57.76
Opening Cash & Equivalents
235.62
139.94
16.69
19.46
54.90
76.58
70.62
19.41
18.57
76.33
Closing Cash & Equivalent
57.26
235.62
139.94
16.69
19.46
54.90
76.58
70.62
19.41
18.57

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.)
209.25
205.75
200.08
191.78
183.01
155.69
155.39
146.47
101.73
84.92
ROA
1.99%
2.26%
3.49%
3.99%
3.06%
1.24%
3.25%
4.96%
5.92%
3.98%
ROE
4.67%
5.05%
7.08%
8.01%
7.27%
3.31%
8.23%
11.41%
13.72%
12.36%
ROCE
7.20%
6.34%
8.26%
10.46%
9.88%
6.96%
9.92%
13.09%
15.24%
11.63%
Fixed Asset Turnover
1.22
1.22
1.32
1.09
0.98
1.00
1.09
1.19
1.10
1.01
Receivable days
74.12
72.70
64.46
68.92
71.54
73.88
60.76
47.50
47.70
52.46
Inventory Days
76.32
84.31
80.42
82.69
78.91
77.77
68.37
61.54
60.06
67.22
Payable days
36.39
36.89
35.68
32.50
31.66
34.23
32.43
30.23
37.12
51.74
Cash Conversion Cycle
114.05
120.11
109.20
119.11
118.79
117.42
96.70
78.81
70.64
67.94
Total Debt/Equity
0.78
0.83
0.63
0.45
0.59
1.10
1.01
0.89
0.59
1.05
Interest Cover
2.23
2.89
5.39
5.22
2.72
2.05
2.78
4.52
4.24
2.42

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.