Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Hazoor Multi Projects Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 532467 | NSE: Not Listed

NSE BSE
540.2
04-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  541.5
  •  543.05
  •  520
  •  517.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110829
  •  59363314
  •  639.00
  •  129.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,075.95
  • 31.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,119.25
  • 0.56%
  • 4.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.94%
  • 14.50%
  • 40.65%
  • FII
  • DII
  • Others
  • 19.63%
  • 0.00%
  • 4.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 119.35
  • -
  • 63.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 106.21
  • -
  • 76.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 86.12
  • 305.58
  • 180.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.16
  • 8.76
  • 10.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.73
  • 1.73
  • 2.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.91
  • 1.07
  • 9.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
70.26
0.00
0
463.93
0.00
0
80.63
0.00
0
0.00
0.00
0
Expenses
54.90
0.00
0
392.54
0.00
0
68.42
0.00
0
0.00
0.00
0
EBITDA
15.36
0.00
0
71.38
0.00
0
12.20
0.00
0
0.00
0.00
0
EBIDTM
21.86%
0.00%
15.39%
0.00%
15.14%
0.00%
0.00%
0.00%
Other Income
1.19
0.00
0
3.67
0.00
0
1.08
0.00
0
0.00
0.00
0
Interest
2.26
0.00
0
2.29
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
1.55
0.00
0
0.15
0.00
0
0.05
0.00
0
0.00
0.00
0
PBT
12.73
0.00
0
72.62
0.00
0
13.24
0.00
0
0.00
0.00
0
Tax
3.27
0.00
0
18.68
0.00
0
3.41
0.00
0
0.00
0.00
0
PAT
9.46
0.00
0
53.94
0.00
0
9.83
0.00
0
0.00
0.00
0
PATM
13.47%
0.00%
11.63%
0.00%
12.20%
0.00%
0.00%
0.00%
EPS
5.02
0.00
0
28.82
0.00
0
6.48
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Net Sales
-
544.56
0.19
0.28
0.00
1.75
0.00
14.91
0.00
15.49
23.77
Net Sales Growth
-
286510.53%
-32.14%
0
-100%
0
-100%
0
-100%
-34.83%
 
Cost Of Goods Sold
-
1.38
0.00
0.00
0.00
1.22
0.52
11.39
0.00
11.84
12.24
Gross Profit
-
543.17
0.19
0.28
0.00
0.53
-0.52
3.52
0.00
3.64
11.52
GP Margin
-
99.74%
100%
100%
0
30.29%
0
23.61%
0
23.50%
48.46%
Total Expenditure
-
461.15
0.14
0.10
0.12
1.79
1.54
13.47
3.02
13.58
14.02
Power & Fuel Cost
-
0.02
0.00
0.00
0.00
0.01
0.00
0.01
0.06
0.03
0.05
% Of Sales
-
0.00%
0%
0%
0
0.57%
0
0.07%
0
0.19%
0.21%
Employee Cost
-
1.72
0.03
0.01
0.03
0.06
0.17
0.57
0.49
0.86
1.00
% Of Sales
-
0.32%
15.79%
3.57%
0
3.43%
0
3.82%
0
5.55%
4.21%
Manufacturing Exp.
-
443.81
0.00
0.00
0.00
0.00
0.00
0.02
0.09
0.11
0.11
% Of Sales
-
81.50%
0%
0%
0
0%
0
0.13%
0
0.71%
0.46%
General & Admin Exp.
-
13.57
0.09
0.06
0.05
0.10
0.18
0.30
0.79
0.63
0.48
% Of Sales
-
2.49%
47.37%
21.43%
0
5.71%
0
2.01%
0
4.07%
2.02%
Selling & Distn. Exp.
-
0.01
0.02
0.02
0.02
0.02
0.01
0.01
0.93
0.09
0.12
% Of Sales
-
0.00%
10.53%
7.14%
0
1.14%
0
0.07%
0
0.58%
0.50%
Miscellaneous Exp.
-
0.63
0.00
0.02
0.03
0.38
0.66
1.17
0.66
0.01
0.12
% Of Sales
-
0.12%
0%
7.14%
0
21.71%
0
7.85%
0
0.06%
0.08%
EBITDA
-
83.41
0.05
0.18
-0.12
-0.04
-1.54
1.44
-3.02
1.91
9.75
EBITDA Margin
-
15.32%
26.32%
64.29%
0
-2.29%
0
9.66%
0
12.33%
41.02%
Other Income
-
4.93
0.00
0.01
0.26
0.04
0.01
0.29
0.57
0.59
0.76
Interest
-
2.29
0.00
0.00
0.01
0.01
0.01
0.01
0.04
0.16
0.14
Depreciation
-
0.20
0.04
0.17
0.17
0.17
0.09
0.14
10.82
0.39
1.43
PBT
-
85.86
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.95
8.94
Tax
-
22.09
-0.10
-0.04
-0.05
0.37
0.09
0.08
0.00
0.44
0.82
Tax Rate
-
25.73%
-1000.00%
-400.00%
166.67%
-194.74%
-5.52%
5.10%
0.00%
22.56%
9.17%
PAT
-
63.77
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
8.12
PAT before Minority Interest
-
63.77
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
8.12
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.71%
63.16%
21.43%
0
-32.00%
0
9.99%
0
9.75%
34.16%
PAT Growth
-
53,041.67%
100.00%
200.00%
-
-
-
-
-
-81.40%
 
EPS
-
33.74
0.06
0.03
0.01
-0.30
-0.91
0.79
-7.04
0.80
4.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Shareholder's Funds
236.60
18.94
19.15
19.10
19.08
19.64
21.36
21.26
39.74
34.50
Share Capital
18.71
10.15
10.15
10.15
10.15
10.15
10.15
10.15
10.01
8.60
Total Reserves
217.89
8.79
9.00
8.95
8.93
9.49
11.21
11.11
28.93
25.90
Non-Current Liabilities
145.23
0.01
0.12
2.93
2.29
1.21
0.18
0.86
1.46
0.90
Secured Loans
91.59
0.00
0.00
0.02
0.05
0.07
0.11
0.85
1.46
0.90
Unsecured Loans
7.03
0.00
0.00
2.73
2.02
1.01
0.00
0.00
0.00
0.00
Long Term Provisions
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
273.70
0.39
0.68
0.44
2.17
4.25
4.47
12.52
20.53
10.68
Trade Payables
162.87
0.02
0.01
0.11
0.07
0.25
0.55
1.32
0.00
0.00
Other Current Liabilities
49.69
0.30
0.60
0.27
2.04
3.93
3.89
11.20
20.09
8.82
Short Term Borrowings
11.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
49.38
0.07
0.07
0.06
0.06
0.07
0.02
0.00
0.44
1.86
Total Liabilities
655.53
19.34
19.95
25.36
27.69
29.03
27.43
34.64
61.73
46.08
Net Block
15.84
12.98
13.05
13.03
13.20
13.41
13.50
15.02
9.34
7.06
Gross Block
16.78
24.69
24.72
24.52
24.52
24.57
24.57
26.40
9.98
7.31
Accumulated Depreciation
0.94
11.71
11.67
11.50
11.32
11.16
11.07
11.37
0.63
0.25
Non Current Assets
47.53
18.93
19.28
24.20
26.88
26.54
17.93
16.45
10.70
9.18
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
4.42
0.00
0.00
2.11
Non Current Investment
26.07
0.00
0.29
0.71
0.71
0.01
0.01
1.42
1.35
0.00
Long Term Loans & Adv.
5.62
5.95
5.94
10.47
12.97
13.12
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
608.01
0.42
0.68
1.15
0.81
2.48
9.45
18.15
50.87
36.73
Current Investments
6.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.79
6.37
Inventories
0.00
0.00
0.00
0.11
0.11
1.51
1.34
9.58
25.77
18.92
Sundry Debtors
19.60
0.25
0.28
0.19
0.00
0.13
1.02
1.42
9.96
5.83
Cash & Bank
67.10
0.16
0.20
0.73
0.61
0.61
0.97
1.83
2.12
1.35
Other Current Assets
514.43
0.00
0.20
0.12
0.10
0.23
6.12
5.32
9.22
4.26
Short Term Loans & Adv.
514.43
0.00
0.00
0.00
0.00
0.13
6.11
5.32
9.22
4.26
Net Current Assets
334.30
0.03
0.00
0.71
-1.36
-1.77
4.98
5.63
30.34
26.05
Total Assets
655.54
19.35
19.96
25.35
27.69
29.02
27.43
34.64
61.73
46.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Cash From Operating Activity
-122.99
-0.23
4.66
2.51
1.40
-2.81
-1.89
-16.59
1.11
2.08
PBT
85.86
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.51
8.12
Adjustment
-43.54
0.04
0.19
0.18
0.18
0.10
0.29
10.06
-0.04
0.81
Changes in Working Capital
-165.31
-0.27
4.45
2.36
1.41
-1.24
-3.63
-13.34
-0.36
-6.85
Cash after chg. in Working capital
-122.99
-0.22
4.66
2.51
1.41
-2.77
-1.78
-16.59
1.11
2.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.01
0.00
0.00
-0.01
-0.04
-0.11
0.00
0.00
0.00
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
-4.84
0.49
0.34
-0.03
-0.70
-0.03
0.36
17.06
-2.96
-5.15
Net Fixed Assets
4.06
0.33
0.00
0.00
0.00
4.42
-2.59
-15.64
2.06
0.17
Net Investments
-87.57
0.00
3.33
0.00
-1.81
0.88
9.58
-2.29
-3.95
-2.17
Others
78.67
0.16
-2.99
-0.03
1.11
-5.33
-6.63
34.99
-1.07
-3.15
Cash from Financing Activity
170.59
-0.29
-5.53
-2.35
-0.70
2.49
0.67
-0.05
2.62
2.38
Net Cash Inflow / Outflow
42.75
-0.04
-0.53
0.12
0.00
-0.36
-0.86
0.42
0.77
-0.69
Opening Cash & Equivalents
0.00
0.20
0.73
0.61
0.61
0.97
1.83
0.56
1.35
2.04
Closing Cash & Equivalent
67.10
0.16
0.20
0.73
0.61
0.61
0.97
0.98
2.12
1.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Aug 07
Book Value (Rs.)
126.43
18.66
18.87
18.81
18.80
19.35
20.99
19.54
38.74
39.91
ROA
18.90%
0.59%
0.26%
0.06%
-1.96%
-6.10%
4.79%
-27.62%
2.81%
19.31%
ROE
49.91%
0.61%
0.30%
0.08%
-2.87%
-8.42%
7.22%
-45.41%
4.14%
26.96%
ROCE
48.17%
0.07%
0.09%
-0.13%
-0.86%
-7.71%
7.52%
-43.00%
5.53%
29.61%
Fixed Asset Turnover
26.26
0.01
0.01
0.00
0.07
0.00
0.59
0.00
1.79
2.89
Receivable days
6.65
498.90
301.41
0.00
0.00
0.00
29.91
0.00
186.09
85.98
Inventory Days
0.00
0.00
0.00
0.00
169.41
0.00
133.62
0.00
526.58
257.85
Payable days
0.00
54.26
107.00
138.50
38.45
178.64
28.09
19.35
0.00
0.00
Cash Conversion Cycle
6.65
444.64
194.41
-138.50
130.96
-178.64
135.44
-19.35
712.67
343.83
Total Debt/Equity
0.47
0.00
0.00
0.15
0.11
0.06
0.01
0.04
0.04
0.03
Interest Cover
38.55
8.45
4.13
-4.37
-18.40
-254.83
112.83
-334.89
13.41
63.19

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Hazoor Multi Projects bags work order from NHAI
    13th Sep 2024, 11:07 AM

    The value of awarded project is Rs 17.94 crore

    Read More
  • Hazoor Multi Projects secures work order from NHAI
    12th Sep 2024, 10:21 AM

    The value of awarded project is Rs 2.59 crore

    Read More
  • Hazoor Multi Projects bags orders worth Rs 70 crore
    31st Aug 2024, 11:29 AM

    The company has secured first order from Welspun Enterprises

    Read More
  • Hazoor Multi Project - Quarterly Results
    12th Aug 2024, 20:09 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.