Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Construction Materials

Rating :
N/A

BSE: 509675 | NSE: HIL

2947.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2897.05
  •  2965.00
  •  2897.05
  •  2925.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6605
  •  194.18
  •  3171.15
  •  2345.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,862.60
  • 93.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,497.67
  • 1.52%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.57%
  • 6.87%
  • 38.98%
  • FII
  • DII
  • Others
  • 1.35%
  • 4.06%
  • 8.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 5.40
  • -1.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.67
  • -12.98
  • -20.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.41
  • -19.87
  • -45.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.60
  • 12.74
  • 13.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.50
  • 1.98
  • 1.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 9.23
  • 10.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
774.46
723.22
7.08%
1,106.61
1,015.50
8.97%
852.01
863.27
-1.30%
784.24
767.17
2.23%
Expenses
815.53
720.20
13.24%
1,037.66
928.30
11.78%
834.35
825.58
1.06%
767.67
716.75
7.10%
EBITDA
-41.07
3.02
-
68.95
87.20
-20.93%
17.66
37.69
-53.14%
16.57
50.42
-67.14%
EBIDTM
-5.30%
0.42%
6.23%
8.59%
2.07%
4.37%
2.11%
6.57%
Other Income
19.17
5.04
280.36%
5.43
4.14
31.16%
10.77
3.37
219.58%
9.88
0.49
1,916.33%
Interest
17.40
17.16
1.40%
16.89
9.56
76.67%
0.69
7.55
-90.86%
7.95
5.71
39.23%
Depreciation
35.76
28.92
23.65%
35.83
30.16
18.80%
31.12
29.42
5.78%
29.81
27.09
10.04%
PBT
6.83
-24.16
-
21.66
74.27
-70.84%
-2.68
4.09
-
-11.31
18.11
-
Tax
-8.43
-8.72
-
8.60
15.77
-45.47%
-2.84
-0.73
-
-3.46
4.79
-
PAT
15.26
-15.44
-
13.06
58.50
-77.68%
0.16
4.82
-96.68%
-7.85
13.32
-
PATM
1.97%
-2.13%
1.18%
5.76%
0.02%
0.56%
-1.00%
1.74%
EPS
19.38
-20.87
-
16.67
76.53
-78.22%
-0.15
6.11
-
-9.48
16.57
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Net Sales
3,517.32
3,374.97
3,478.96
3,520.24
3,043.57
2,594.17
2,208.05
1,278.61
1,099.68
Net Sales Growth
4.40%
-2.99%
-1.17%
15.66%
17.32%
17.49%
72.69%
16.27%
 
Cost Of Goods Sold
2,028.95
1,915.01
2,057.29
1,953.93
1,572.27
1,304.86
1,091.95
612.87
628.89
Gross Profit
1,488.37
1,459.95
1,421.67
1,566.31
1,471.31
1,289.30
1,116.10
665.74
470.79
GP Margin
42.32%
43.26%
40.86%
44.49%
48.34%
49.70%
50.55%
52.07%
42.81%
Total Expenditure
3,455.21
3,252.24
3,256.04
3,128.83
2,636.72
2,348.26
1,954.59
1,133.43
1,002.09
Power & Fuel Cost
-
126.22
123.97
107.50
86.89
79.32
69.22
56.38
52.24
% Of Sales
-
3.74%
3.56%
3.05%
2.85%
3.06%
3.13%
4.41%
4.75%
Employee Cost
-
467.37
411.34
418.80
393.94
357.95
247.75
104.30
113.77
% Of Sales
-
13.85%
11.82%
11.90%
12.94%
13.80%
11.22%
8.16%
10.35%
Manufacturing Exp.
-
172.48
165.88
181.09
167.02
158.34
135.89
92.70
57.94
% Of Sales
-
5.11%
4.77%
5.14%
5.49%
6.10%
6.15%
7.25%
5.27%
General & Admin Exp.
-
156.31
125.43
86.11
67.89
92.63
73.74
83.52
45.42
% Of Sales
-
4.63%
3.61%
2.45%
2.23%
3.57%
3.34%
6.53%
4.13%
Selling & Distn. Exp.
-
357.14
334.68
346.82
311.93
280.32
272.21
165.77
70.35
% Of Sales
-
10.58%
9.62%
9.85%
10.25%
10.81%
12.33%
12.96%
6.40%
Miscellaneous Exp.
-
57.71
37.45
34.58
36.78
74.84
63.83
17.89
33.47
% Of Sales
-
1.71%
1.08%
0.98%
1.21%
2.88%
2.89%
1.40%
3.04%
EBITDA
62.11
122.73
222.92
391.41
406.85
245.91
253.46
145.18
97.59
EBITDA Margin
1.77%
3.64%
6.41%
11.12%
13.37%
9.48%
11.48%
11.35%
8.87%
Other Income
45.25
31.56
25.34
30.45
20.45
24.63
27.16
25.50
14.42
Interest
42.93
35.35
19.57
12.61
27.84
38.52
25.15
3.87
9.36
Depreciation
132.52
120.01
110.77
116.30
108.96
97.07
67.51
46.90
39.93
PBT
14.50
-1.09
117.92
292.94
290.50
134.94
187.96
119.91
62.71
Tax
-6.13
0.76
19.62
84.68
77.40
29.63
65.14
39.15
20.01
Tax Rate
-42.28%
2.10%
16.64%
28.91%
26.64%
21.96%
39.05%
32.65%
33.38%
PAT
20.63
34.79
97.10
210.44
213.11
105.32
101.67
80.75
39.95
PAT before Minority Interest
20.63
34.79
97.10
210.44
213.11
105.32
101.67
80.75
39.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.59%
1.03%
2.79%
5.98%
7.00%
4.06%
4.60%
6.32%
3.63%
PAT Growth
-66.29%
-64.17%
-53.86%
-1.25%
102.35%
3.59%
25.91%
102.13%
 
EPS
27.51
46.39
129.47
280.59
284.15
140.43
135.56
107.67
53.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Shareholder's Funds
1,252.84
1,243.65
1,166.43
995.27
742.72
637.19
566.12
461.49
Share Capital
7.57
7.56
7.54
7.52
7.51
7.50
7.49
7.49
Total Reserves
1,241.81
1,235.95
1,156.58
984.95
733.11
628.52
557.69
453.54
Non-Current Liabilities
628.49
351.32
315.23
422.27
606.51
672.85
116.38
121.77
Secured Loans
319.66
203.78
163.30
258.00
439.70
516.24
63.00
63.12
Unsecured Loans
0.00
0.00
0.05
1.37
2.25
2.90
3.47
6.72
Long Term Provisions
37.76
32.77
38.13
40.21
34.46
29.46
5.88
5.72
Current Liabilities
861.91
769.41
741.44
695.94
805.17
664.64
336.19
326.35
Trade Payables
392.43
338.58
369.21
320.48
320.55
335.26
196.30
125.99
Other Current Liabilities
251.33
228.37
267.93
237.76
249.59
212.84
118.01
103.64
Short Term Borrowings
189.14
165.15
58.69
89.29
196.71
81.26
0.00
77.95
Short Term Provisions
29.01
37.32
45.60
48.40
38.33
35.28
21.88
18.77
Total Liabilities
2,743.24
2,364.38
2,223.10
2,113.48
2,154.40
1,974.68
1,018.69
909.61
Net Block
1,391.13
1,198.08
1,111.48
1,136.11
1,099.43
1,060.02
471.01
508.49
Gross Block
2,007.26
1,721.09
1,538.91
1,463.25
1,324.61
1,205.04
550.12
786.10
Accumulated Depreciation
616.14
523.01
427.43
327.15
225.18
145.02
79.11
277.62
Non Current Assets
1,527.27
1,318.85
1,211.94
1,225.96
1,213.92
1,167.65
572.69
543.86
Capital Work in Progress
47.05
32.88
26.17
13.94
35.03
32.41
49.03
10.99
Non Current Investment
1.50
2.10
3.29
22.74
22.17
21.51
21.38
7.10
Long Term Loans & Adv.
65.14
58.03
28.90
37.32
43.82
44.29
29.27
16.70
Other Non Current Assets
3.35
8.35
22.39
15.85
13.45
9.42
2.01
0.59
Current Assets
1,215.96
1,045.53
1,011.15
887.52
940.49
807.03
446.00
365.74
Current Investments
102.29
0.00
0.00
30.03
16.00
0.00
120.59
0.00
Inventories
714.20
684.14
716.12
486.61
568.41
494.11
185.06
223.28
Sundry Debtors
153.76
128.34
109.81
96.49
118.35
139.08
99.66
101.56
Cash & Bank
135.51
62.84
73.43
130.15
89.10
66.92
13.78
4.11
Other Current Assets
110.20
94.12
54.45
83.11
148.62
106.93
26.91
36.79
Short Term Loans & Adv.
66.71
76.10
57.34
61.13
55.23
41.28
24.67
34.33
Net Current Assets
354.05
276.12
269.71
191.58
135.31
142.39
109.81
39.39
Total Assets
2,743.23
2,364.38
2,223.09
2,113.48
2,154.41
1,974.68
1,018.69
909.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Cash From Operating Activity
173.30
132.01
166.27
466.01
130.21
134.64
187.38
38.58
PBT
35.54
116.73
295.12
352.98
135.58
166.53
119.91
59.96
Adjustment
127.42
116.78
94.70
66.86
115.01
64.45
28.11
46.65
Changes in Working Capital
48.94
-82.76
-130.99
137.92
-75.83
-24.85
76.00
-53.05
Cash after chg. in Working capital
211.90
150.74
258.83
557.76
174.76
206.14
224.02
53.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.59
-18.74
-92.56
-91.76
-44.56
-71.50
-36.64
-14.99
Other Direct Exp. Paid
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
Cash From Investing Activity
-162.79
-177.66
-50.37
-34.37
-119.61
-344.81
-165.24
-52.30
Net Fixed Assets
-78.83
-142.32
-57.97
-53.06
-41.75
-86.06
193.22
Net Investments
-102.29
0.00
50.10
-13.48
-15.79
-152.66
-133.45
Others
18.33
-35.34
-42.50
32.17
-62.07
-106.09
-225.01
Cash from Financing Activity
61.73
42.09
-179.29
-389.82
7.52
265.98
-20.27
11.94
Net Cash Inflow / Outflow
72.24
-3.56
-63.38
41.82
18.12
55.81
1.87
-1.79
Opening Cash & Equivalents
61.97
62.14
126.91
86.21
64.16
10.94
9.07
5.73
Closing Cash & Equivalent
134.59
61.97
62.14
126.91
86.21
64.16
10.94
3.86

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 16
Book Value (Rs.)
1656.77
1649.72
1549.25
1324.58
990.31
851.25
757.32
610.53
ROA
1.36%
4.23%
9.71%
9.99%
5.10%
6.79%
8.38%
4.39%
ROE
2.79%
8.07%
19.52%
24.59%
15.30%
16.93%
15.82%
8.77%
ROCE
4.11%
8.78%
21.52%
22.04%
12.44%
19.80%
19.84%
11.28%
Fixed Asset Turnover
1.91
2.25
2.46
2.18
2.05
2.52
1.98
1.57
Receivable days
14.50
11.87
10.20
12.88
18.11
19.73
27.71
30.07
Inventory Days
71.85
69.76
59.44
63.26
74.75
56.14
56.24
66.11
Payable days
69.66
62.79
64.42
74.41
51.84
51.06
55.00
47.78
Cash Conversion Cycle
16.69
18.84
5.21
1.74
41.02
24.81
28.95
48.39
Total Debt/Equity
0.44
0.33
0.25
0.41
1.00
1.05
0.12
0.35
Interest Cover
2.01
6.97
24.41
11.43
4.50
7.63
32.01
7.41

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.