Nifty
:
26046.95
Sensex
:
85267.66
148.40 (0.57%)
449.53 (0.53%)
Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

Hazoor Multi Projects Ltd.

Construction - Real Estate

Rating :
50/99

BSE: 532467 | NSE: Not Listed

NSE BSE
36.74
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  38.4
  •  38.4
  •  36.6
  •  37.73
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  227889
  •  8463576
  •  38.4
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 870.52
  • 37.28
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,228.40
  • 0.54%
  • 1.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 17.59%
  • 17.74%
  • 34.88%
  • FII
  • DII
  • Others
  • 23.84%
  • 0.81%
  • 5.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 112.53
  • 74.97
  • -20.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 126.72
  • 140.06
  • -10.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 106.49
  • 100.95
  • -32.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.52
  • 18.18
  • 10.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.57
  • 0.81
  • 1.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1557.98
  • 2200.18
  • 3089.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
102.11
153.08
-33.30%
180.02
70.26
156.22%
249.47
463.93
-46.23%
164.87
80.63
104.48%
Expenses
106.06
134.92
-21.39%
154.09
54.90
180.67%
204.50
392.54
-47.90%
154.89
68.42
126.38%
EBITDA
-3.94
18.15
-
25.92
15.36
68.75%
44.97
71.38
-37.00%
9.98
12.20
-18.20%
EBIDTM
-3.86%
11.86%
14.40%
21.87%
18.03%
15.39%
6.05%
15.14%
Other Income
0.19
0.64
-70.31%
0.11
1.19
-90.76%
2.55
3.67
-30.52%
1.62
1.08
50.00%
Interest
5.90
2.42
143.80%
5.12
2.26
126.55%
5.04
2.29
120.09%
4.55
0.00
0
Depreciation
1.40
1.60
-12.50%
1.40
1.55
-9.68%
19.04
0.15
12,593.33%
1.60
0.05
3,100.00%
PBT
-11.05
14.77
-
19.51
12.73
53.26%
23.44
72.62
-67.72%
5.45
13.24
-58.84%
Tax
-1.12
3.76
-
5.72
3.27
74.92%
6.66
18.68
-64.35%
2.73
3.41
-19.94%
PAT
-9.93
11.02
-
13.79
9.46
45.77%
16.78
53.94
-68.89%
2.71
9.83
-72.43%
PATM
-9.73%
7.20%
7.66%
13.47%
6.73%
11.63%
1.65%
12.20%
EPS
-0.43
0.55
-
0.61
0.50
22.00%
0.75
2.88
-73.96%
0.13
0.65
-80.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Net Sales
696.47
637.68
544.56
0.19
0.28
0.00
1.75
0.00
14.91
0.00
15.49
Net Sales Growth
-9.30%
17.10%
286510.53%
-32.14%
0
-100%
0
-100%
0
-100%
 
Cost Of Goods Sold
68.09
34.47
1.38
0.00
0.00
0.00
1.22
0.52
11.39
0.00
11.84
Gross Profit
628.38
603.20
543.17
0.19
0.28
0.00
0.53
-0.52
3.52
0.00
3.64
GP Margin
90.22%
94.59%
99.74%
100%
100%
0
30.29%
0
23.61%
0
23.50%
Total Expenditure
619.54
548.64
461.15
0.14
0.10
0.12
1.79
1.54
13.47
3.02
13.58
Power & Fuel Cost
-
0.65
0.02
0.00
0.00
0.00
0.01
0.00
0.01
0.06
0.03
% Of Sales
-
0.10%
0.00%
0%
0%
0
0.57%
0
0.07%
0
0.19%
Employee Cost
-
10.59
1.72
0.03
0.01
0.03
0.06
0.17
0.57
0.49
0.86
% Of Sales
-
1.66%
0.32%
15.79%
3.57%
0
3.43%
0
3.82%
0
5.55%
Manufacturing Exp.
-
464.53
443.81
0.00
0.00
0.00
0.00
0.00
0.02
0.09
0.11
% Of Sales
-
72.85%
81.50%
0%
0%
0
0%
0
0.13%
0
0.71%
General & Admin Exp.
-
36.97
13.57
0.09
0.06
0.05
0.10
0.18
0.30
0.79
0.63
% Of Sales
-
5.80%
2.49%
47.37%
21.43%
0
5.71%
0
2.01%
0
4.07%
Selling & Distn. Exp.
-
0.13
0.01
0.02
0.02
0.02
0.02
0.01
0.01
0.93
0.09
% Of Sales
-
0.02%
0.00%
10.53%
7.14%
0
1.14%
0
0.07%
0
0.58%
Miscellaneous Exp.
-
1.30
0.63
0.00
0.02
0.03
0.38
0.66
1.17
0.66
0.09
% Of Sales
-
0.20%
0.12%
0%
7.14%
0
21.71%
0
7.85%
0
0.06%
EBITDA
76.93
89.04
83.41
0.05
0.18
-0.12
-0.04
-1.54
1.44
-3.02
1.91
EBITDA Margin
11.05%
13.96%
15.32%
26.32%
64.29%
0
-2.29%
0
9.66%
0
12.33%
Other Income
4.47
5.99
4.93
0.00
0.01
0.26
0.04
0.01
0.29
0.57
0.59
Interest
20.61
14.85
2.29
0.00
0.00
0.01
0.01
0.01
0.01
0.04
0.16
Depreciation
23.44
23.79
0.20
0.04
0.17
0.17
0.17
0.09
0.14
10.82
0.39
PBT
37.35
56.39
85.86
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.95
Tax
13.99
16.42
22.09
-0.10
-0.04
-0.05
0.37
0.09
0.08
0.00
0.44
Tax Rate
37.46%
29.12%
25.73%
-1000.00%
-400.00%
166.67%
-194.74%
-5.52%
5.10%
0.00%
22.56%
PAT
23.35
39.98
63.77
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
PAT before Minority Interest
23.35
39.98
63.77
0.12
0.06
0.02
-0.56
-1.72
1.49
-13.31
1.51
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.35%
6.27%
11.71%
63.16%
21.43%
0
-32.00%
0
9.99%
0
9.75%
PAT Growth
-72.28%
-37.31%
53,041.67%
100.00%
200.00%
-
-
-
-
-
 
EPS
1.04
1.78
2.84
0.01
0.00
0.00
-0.02
-0.08
0.07
-0.59
0.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Shareholder's Funds
457.80
236.60
18.94
19.15
19.10
19.08
19.64
21.36
21.26
39.74
Share Capital
22.30
18.71
10.15
10.15
10.15
10.15
10.15
10.15
10.15
10.01
Total Reserves
368.01
217.89
8.79
9.00
8.95
8.93
9.49
11.21
11.11
28.93
Non-Current Liabilities
161.51
145.25
0.01
0.12
2.93
2.29
1.21
0.18
0.86
1.46
Secured Loans
84.30
91.59
0.00
0.00
0.02
0.05
0.07
0.11
0.85
1.46
Unsecured Loans
69.28
7.03
0.00
0.00
2.73
2.02
1.01
0.00
0.00
0.00
Long Term Provisions
0.14
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
586.68
273.68
0.39
0.68
0.44
2.17
4.25
4.47
12.52
20.53
Trade Payables
342.43
162.87
0.02
0.01
0.11
0.07
0.25
0.55
1.32
0.00
Other Current Liabilities
162.45
49.67
0.30
0.60
0.27
2.04
3.93
3.89
11.20
20.09
Short Term Borrowings
35.35
11.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
46.46
49.38
0.07
0.07
0.06
0.06
0.07
0.02
0.00
0.44
Total Liabilities
1,205.99
655.53
19.34
19.95
25.36
27.69
29.03
27.43
34.64
61.73
Net Block
194.72
11.39
12.98
13.05
13.03
13.20
13.41
13.50
15.02
9.34
Gross Block
225.43
12.21
24.69
24.72
24.52
24.52
24.57
24.57
26.40
9.98
Accumulated Depreciation
30.70
0.82
11.71
11.67
11.50
11.32
11.16
11.07
11.37
0.63
Non Current Assets
212.76
47.53
18.93
19.28
24.20
26.88
26.54
17.93
16.45
10.70
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.42
0.00
0.00
Non Current Investment
8.91
26.07
0.00
0.29
0.71
0.71
0.01
0.01
1.42
1.35
Long Term Loans & Adv.
4.74
5.62
5.95
5.94
10.47
12.97
13.12
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
993.23
608.01
0.42
0.68
1.15
0.81
2.48
9.45
18.15
50.87
Current Investments
0.00
3.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.79
Inventories
20.26
0.00
0.00
0.00
0.11
0.11
1.51
1.34
9.58
25.77
Sundry Debtors
194.39
19.60
0.25
0.28
0.19
0.00
0.13
1.02
1.42
9.96
Cash & Bank
9.28
70.53
0.16
0.20
0.73
0.61
0.61
0.97
1.83
2.12
Other Current Assets
769.30
0.00
0.00
0.20
0.12
0.10
0.23
6.12
5.32
9.22
Short Term Loans & Adv.
767.89
514.43
0.00
0.00
0.00
0.00
0.13
6.11
5.32
9.22
Net Current Assets
406.55
334.33
0.03
0.00
0.71
-1.36
-1.77
4.98
5.63
30.34
Total Assets
1,205.99
655.54
19.35
19.96
25.35
27.69
29.02
27.43
34.64
61.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Cash From Operating Activity
-145.22
-122.99
-0.23
4.66
2.51
1.40
-2.81
-1.89
-16.59
1.11
PBT
56.39
85.86
0.01
0.01
-0.03
-0.19
-1.63
1.57
-13.31
1.51
Adjustment
36.81
-43.58
0.04
0.19
0.18
0.18
0.10
0.29
10.06
-0.04
Changes in Working Capital
-223.87
-164.37
-0.27
4.45
2.36
1.41
-1.24
-3.63
-13.34
-0.36
Cash after chg. in Working capital
-130.67
-122.09
-0.22
4.66
2.51
1.41
-2.77
-1.78
-16.59
1.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.55
-0.90
-0.01
0.00
0.00
-0.01
-0.04
-0.11
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
-104.65
-4.84
0.49
0.34
-0.03
-0.70
-0.03
0.36
17.06
-2.96
Net Fixed Assets
-87.74
8.63
0.33
0.00
0.00
0.00
4.42
-2.59
-15.64
2.06
Net Investments
-131.26
-84.14
0.00
3.33
0.00
-1.81
0.88
9.58
-2.29
-3.95
Others
114.35
70.67
0.16
-2.99
-0.03
1.11
-5.33
-6.63
34.99
-1.07
Cash from Financing Activity
187.85
170.59
-0.29
-5.53
-2.35
-0.70
2.49
0.67
-0.05
2.62
Net Cash Inflow / Outflow
-62.01
42.75
-0.04
-0.53
0.12
0.00
-0.36
-0.86
0.42
0.77
Opening Cash & Equivalents
67.10
0.00
0.20
0.73
0.61
0.61
0.97
1.83
0.56
1.35
Closing Cash & Equivalent
5.10
67.10
0.16
0.20
0.73
0.61
0.61
0.97
0.98
2.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Aug 10
Aug 09
Aug 08
Book Value (Rs.)
17.50
12.64
18.66
18.87
18.81
18.80
19.35
20.99
19.54
38.74
ROA
4.29%
18.90%
0.59%
0.26%
0.06%
-1.96%
-6.10%
4.79%
-27.62%
2.81%
ROE
12.75%
49.91%
0.61%
0.30%
0.08%
-2.87%
-8.42%
7.22%
-45.41%
4.14%
ROCE
14.25%
48.17%
0.07%
0.09%
-0.13%
-0.86%
-7.71%
7.52%
-43.00%
5.53%
Fixed Asset Turnover
5.37
29.51
0.01
0.01
0.00
0.07
0.00
0.59
0.00
1.79
Receivable days
61.24
6.65
498.90
301.41
0.00
0.00
0.00
29.91
0.00
186.09
Inventory Days
11.60
0.00
0.00
0.00
0.00
169.41
0.00
133.62
0.00
526.58
Payable days
2674.61
0.00
54.26
107.00
138.50
38.45
178.64
28.09
19.35
0.00
Cash Conversion Cycle
-2601.77
6.65
444.64
194.41
-138.50
130.96
-178.64
135.44
-19.35
712.67
Total Debt/Equity
0.50
0.47
0.00
0.00
0.15
0.11
0.06
0.01
0.04
0.04
Interest Cover
4.80
38.55
8.45
4.13
-4.37
-18.40
-254.83
112.83
-334.89
13.41

Annual Reports:

FY 2025
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 secures LoA worth Rs 41.97 crore
    8th Dec 2025, 10:48 AM

    The company has received LoA from NHAI

    Read More
  • Hazoor Multi Projects gets LoA from NHAI for Rampura Toll Plaza
    19th Nov 2025, 09:41 AM

    The total value of the project is Rs 13.87 crore awarded on the basis of competitive bidding through e-tender

    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.