Nifty

:

24286.50

Sensex

:

79986.80

162.65 (0.67%)
545.35 (0.69%)

Login

Nifty
Sensex

:
:

24286.50
79986.80

162.65 (0.67%)
545.35 (0.69%)

Hariom Pipe Industries Ltd.

Steel & Iron Products

Rating :

59/99

BSE: 543517 | NSE: HARIOMPIPE

Watchlist

NSE BSE

587.80

02-Jul-2024

Open
High
Low
Previous Close

586.00
595.40
586.00
587.90

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

53563
315.68
740.00
440.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,820.23
32.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,159.33
N/A
3.39

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.54
-
36.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

37.62
-
19.02

PAT CAGR (%)

10 Years
5 Years
3 Years

97.96
-
45.09

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

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 330.92 251.50 31.58% 280.00 122.85 127.92% 302.15 127.06 137.80% 240.12 142.31 68.73%
Expenses 288.88 220.14 31.23% 247.40 104.38 137.02% 266.32 111.01 139.91% 212.00 126.30 67.85%
EBITDA 42.04 31.35 34.10% 32.60 18.47 76.50% 35.84 16.05 123.30% 28.12 16.01 75.64%
EBIDTM 12.70% 12.47% 11.64% 15.04% 11.86% 12.63% 11.71% 11.25%
Other Income 1.15 0.13 784.62% 2.00 0.11 1,718.18% 0.94 0.18 422.22% 1.11 0.34 226.47%
Interest 9.94 4.51 120.40% 11.17 2.10 431.90% 7.17 1.96 265.82% 4.29 1.82 135.71%
Depreciation 9.66 3.41 183.28% 9.63 2.42 297.93% 9.38 1.85 407.03% 5.19 1.74 198.28%
PBT 23.59 23.56 0.13% 13.80 14.05 -1.78% 20.23 12.43 62.75% 19.75 12.79 54.42%
Tax 6.82 6.31 8.08% 3.98 3.90 2.05% 5.45 3.15 73.02% 4.30 3.25 32.31%
PAT 16.77 17.25 -2.78% 9.81 10.15 -3.35% 14.78 9.27 59.44% 15.44 9.54 61.84%
PATM 5.07% 6.86% 3.50% 8.26% 4.89% 7.30% 6.43% 6.70%
EPS 5.80 5.97 -2.85% 3.40 3.51 -3.13% 5.11 3.21 59.19% 5.34 3.30 61.82%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 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 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,153.19 643.71 430.57 254.14 160.78 87.16 73.81 69.44 84.35 78.04 Net Sales Growth 79.14% 49.50% 69.42% 58.07% 84.47% 18.09% 6.29% -17.68% 8.09% Cost Of Goods Sold 886.31 450.96 279.23 168.19 90.66 58.55 59.45 43.46 59.93 56.39 Gross Profit 266.88 192.76 151.34 85.95 70.12 28.61 14.36 25.97 24.42 21.65 GP Margin 23.14% 29.95% 35.15% 33.82% 43.61% 32.82% 19.46% 37.40% 28.95% 27.74% Total Expenditure 1,014.60 561.83 374.45 219.86 137.29 80.44 71.32 64.23 80.99 72.87 Power & Fuel Cost - 67.35 56.06 33.81 36.55 0.00 0.00 0.00 0.00 0.00 % Of Sales - 10.46% 13.02% 13.30% 22.73% 0% 0% 0% 0% 0% Employee Cost - 19.25 18.12 5.97 8.30 2.09 1.57 1.45 0.79 1.03 % Of Sales - 2.99% 4.21% 2.35% 5.16% 2.40% 2.13% 2.09% 0.94% 1.32% Manufacturing Exp. - 14.42 14.51 6.45 0.26 0.00 0.00 0.00 0.00 0.00 % Of Sales - 2.24% 3.37% 2.54% 0.16% 0% 0% 0% 0% 0% General & Admin Exp. - 7.46 5.84 5.01 1.29 19.80 10.30 19.32 20.27 15.45 % Of Sales - 1.16% 1.36% 1.97% 0.80% 22.72% 13.95% 27.82% 24.03% 19.80% Selling & Distn. Exp. - 1.46 0.40 0.13 0.06 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.23% 0.09% 0.05% 0.04% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.93 0.29 0.29 0.17 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.14% 0.07% 0.11% 0.11% 0% 0% 0% 0% 0% EBITDA 138.60 81.88 56.12 34.28 23.49 6.72 2.49 5.21 3.36 5.17 EBITDA Margin 12.02% 12.72% 13.03% 13.49% 14.61% 7.71% 3.37% 7.50% 3.98% 6.62% Other Income 5.20 0.75 2.71 0.68 0.37 0.53 0.30 0.24 0.26 0.20 Interest 32.57 10.38 8.19 7.51 7.37 2.72 2.46 2.26 1.61 2.11 Depreciation 33.86 9.42 8.11 6.26 5.16 2.19 2.58 3.00 1.97 2.24 PBT 77.37 62.83 42.54 21.20 11.32 2.34 -2.26 0.19 0.04 1.02 Tax 20.55 16.62 10.58 6.07 3.42 0.78 -0.66 0.07 -0.01 0.37 Tax Rate 26.56% 26.45% 24.87% 28.63% 30.21% 33.05% 29.46% 36.84% -25.00% 36.27% PAT 56.80 46.21 31.96 15.13 7.91 1.58 -1.57 0.12 0.05 0.65 PAT before Minority Interest 56.80 46.21 31.96 15.13 7.91 1.58 -1.57 0.12 0.05 0.65 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 4.93% 7.18% 7.42% 5.95% 4.92% 1.81% -2.13% 0.17% 0.06% 0.83% PAT Growth 22.92% 44.59% 111.24% 91.28% 400.63% - - 140.00% -92.31% EPS 19.65 15.99 11.06 5.24 2.74 0.55 -0.54 0.04 0.02 0.22

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 375.17 101.02 70.79 48.30 16.80 15.22 13.47 13.36 13.31 Share Capital 27.62 16.98 16.96 13.23 7.07 7.07 3.76 3.76 3.76 Total Reserves 318.52 84.04 53.83 35.07 9.72 8.14 9.72 9.60 9.55 Non-Current Liabilities 130.99 38.01 37.73 29.56 6.82 8.37 8.24 7.08 5.20 Secured Loans 123.98 31.57 31.97 18.54 1.44 1.07 1.71 2.42 1.76 Unsecured Loans 1.21 2.93 1.97 8.63 4.86 7.25 5.81 4.01 2.72 Long Term Provisions 0.33 0.36 0.21 0.16 0.12 0.10 0.07 0.05 0.03 Current Liabilities 203.03 76.88 65.22 61.82 23.67 26.64 18.99 15.39 12.79 Trade Payables 16.31 10.39 4.30 14.93 4.49 9.62 3.25 2.26 1.60 Other Current Liabilities 33.56 18.52 26.61 12.84 2.19 1.66 1.54 1.42 2.85 Short Term Borrowings 148.69 41.37 31.96 32.51 16.43 15.33 14.13 11.69 8.14 Short Term Provisions 4.47 6.61 2.35 1.55 0.56 0.04 0.06 0.03 0.22 Total Liabilities 709.19 215.91 173.74 139.68 47.29 50.23 40.70 35.83 31.30 Net Block 134.53 53.56 58.90 49.50 11.71 13.22 15.03 12.22 13.96 Gross Block 186.82 96.71 93.94 78.28 30.87 30.23 29.46 23.65 23.42 Accumulated Depreciation 52.30 43.15 35.05 28.79 19.16 17.01 14.43 11.43 9.46 Non Current Assets 279.52 65.46 68.08 50.26 11.73 13.23 15.03 16.39 16.46 Capital Work in Progress 103.19 10.06 8.33 0.13 0.00 0.00 0.00 4.16 2.50 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 40.80 1.18 0.21 0.02 0.02 0.01 0.00 0.00 0.00 Other Non Current Assets 1.01 0.67 0.64 0.62 0.00 0.00 0.00 0.00 0.00 Current Assets 429.66 150.45 105.66 89.42 35.56 37.00 25.67 19.44 14.84 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 212.17 114.79 80.08 59.53 26.53 21.42 18.28 11.18 7.50 Sundry Debtors 86.12 26.90 19.63 22.78 5.59 9.57 5.76 5.53 4.33 Cash & Bank 104.72 0.49 0.88 1.67 0.33 0.64 0.18 0.38 0.05 Other Current Assets 26.65 0.21 0.71 0.19 3.10 5.37 1.45 2.34 2.97 Short Term Loans & Adv. 26.42 8.06 4.36 5.25 2.33 4.67 0.73 1.87 2.57 Net Current Assets 226.63 73.56 40.45 27.60 11.89 10.36 6.68 4.05 2.05 Total Assets 709.18 215.91 173.74 139.68 47.29 50.23 40.70 35.83 31.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -100.57 3.72 10.43 0.52 4.00 -1.63 0.14 -1.69 0.46 PBT 62.83 42.54 21.20 11.32 2.36 -2.24 0.19 0.04 1.02 Adjustment 19.06 13.58 13.09 12.17 4.91 5.04 5.26 3.58 4.35 Changes in Working Capital -164.72 -45.64 -19.99 -21.11 -2.93 -4.42 -5.28 -5.22 -4.54 Cash after chg. in Working capital -82.84 10.48 14.29 2.38 4.34 -1.62 0.17 -1.60 0.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -17.73 -6.76 -3.86 -1.86 -0.34 -0.02 -0.03 -0.09 -0.38 Other Direct Exp. Paid 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 Cash From Investing Activity -221.52 -4.16 -23.47 -12.04 -0.67 -0.75 -1.62 -1.87 -3.62 Net Fixed Assets -183.24 -4.50 -23.86 -47.54 -0.64 -0.77 -1.65 -1.89 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -38.28 0.34 0.39 35.50 -0.03 0.02 0.03 0.02 Cash from Financing Activity 426.06 -0.21 12.09 9.21 -3.64 2.85 1.28 3.89 2.87 Net Cash Inflow / Outflow 103.97 -0.65 -0.95 -2.31 -0.31 0.46 -0.20 0.33 -0.29 Opening Cash & Equivalents 0.07 0.72 1.67 3.98 0.64 0.18 0.38 0.05 0.35 Closing Cash & Equivalent 104.04 0.07 0.72 1.67 0.33 0.64 0.18 0.38 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 125.34 59.50 41.74 36.50 68.29 58.82 68.25 67.55 67.27 ROA 9.99% 16.40% 9.66% 6.51% 3.24% -3.46% 0.32% 0.14% 2.09% ROE 20.67% 37.20% 25.41% 18.74% 14.90% -14.83% 1.07% 0.42% 5.84% ROCE 17.03% 29.89% 21.47% 17.94% 12.68% 0.59% 7.19% 5.51% 11.34% Fixed Asset Turnover 5.96 6.25 3.51 2.62 3.34 2.81 3.06 3.97 3.67 Receivable days 24.43 14.25 25.58 32.00 27.15 33.32 25.35 19.26 18.39 Inventory Days 70.68 59.70 84.21 94.80 85.88 86.28 66.15 36.48 31.86 Payable days 10.81 9.60 20.86 25.82 39.74 35.07 19.94 11.51 9.33 Cash Conversion Cycle 84.30 64.35 88.93 100.98 73.29 84.52 71.56 44.22 40.92 Total Debt/Equity 0.86 0.87 1.13 1.41 1.41 1.60 1.66 1.42 1.08 Interest Cover 7.05 6.20 3.82 2.54 1.87 0.09 1.08 1.02 1.48

Top Investors:

malabar india fund limited

vanaja sundar iyer

suresh bhatia huf

si investments and broking private limited

siddharth sundar iyer

Annual Reports:

News Update:

Hariom Pipe Industries gets nod to acquire operating assets of M/s. Ultra Pipes
28th May 2024, 09:45 AM

This purchase/acquisition is for a consideration of Rs 40.16 crore
Read More
Hariom Pipe Inds. - Quarterly Results
17th May 2024, 18:33 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