Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Hipolin Ltd.

Detergents & Soaps

Rating :

N/A

BSE: 530853 | NSE: Not Listed

Watchlist

NSE BSE

125.1

22-Nov-2024

Open
High
Low
Previous Close

129
129
122.55
129.00

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

3660
455575
168.90
83.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

39.17
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

41.07
N/A
3.52

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.47
7.29
17.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.46
67.59
-0.82

PAT CAGR (%)

10 Years
5 Years
3 Years

10.10
-
-7.10

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

2.71
2.71
2.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-55.80
-55.80
-55.80

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 5.52 4.10 34.63% 6.61 4.42 49.55% 5.85 4.29 36.36% 5.36 4.23 26.71%
Expenses 5.95 4.60 29.35% 6.58 4.85 35.67% 6.06 4.51 34.37% 5.41 4.40 22.95%
EBITDA -0.43 -0.51 - 0.03 -0.42 - -0.21 -0.23 - -0.05 -0.17 -
EBIDTM -7.71% -12.35% 0.41% -9.61% -3.57% -5.30% -0.86% -4.11%
Other Income 0.11 0.20 -45.00% 0.09 0.08 12.50% 0.10 0.10 0.00% 0.10 0.11 -9.09%
Interest 0.04 0.02 100.00% 0.04 0.02 100.00% 0.03 0.01 200.00% 0.02 0.02 0.00%
Depreciation 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00%
PBT -0.38 -0.35 - 0.05 -0.38 - -0.16 -0.16 - 0.01 -0.07 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.38 -0.35 - 0.05 -0.38 - -0.16 -0.16 - 0.01 -0.07 -
PATM -6.95% -8.50% 0.77% -8.61% -2.80% -3.64% 0.17% -1.75%
EPS -1.24 -1.12 - 0.16 -1.23 - -0.53 -0.50 - 0.03 -0.24 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 5.52 4.10 34.63% 6.61 4.42 49.55% 5.85 4.29 36.36% 5.36 4.23 26.71%
Expenses 5.95 4.60 29.35% 6.58 4.85 35.67% 6.06 4.51 34.37% 5.41 4.40 22.95%
EBITDA -0.43 -0.51 - 0.03 -0.42 - -0.21 -0.23 - -0.05 -0.17 -
EBIDTM -7.71% -12.35% 0.39% -9.61% -3.59% -5.32% -0.86% -4.11%
Other Income 0.11 0.20 -45.00% 0.09 0.08 12.50% 0.10 0.10 0.00% 0.10 0.11 -9.09%
Interest 0.04 0.02 100.00% 0.04 0.02 100.00% 0.03 0.01 200.00% 0.02 0.02 0.00%
Depreciation 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00% 0.02 0.02 0.00%
PBT -0.38 -0.35 - 0.05 -0.38 - -0.16 -0.16 - 0.01 -0.07 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.38 -0.35 - 0.05 -0.38 - -0.16 -0.16 - 0.01 -0.07 -
PATM -6.95% -8.50% 0.77% -8.61% -2.82% -3.66% 0.17% -1.75%
EPS -1.23 -1.11 - 0.16 -1.21 - -0.52 -0.50 - 0.03 -0.24 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 23.34 19.73 15.56 12.22 11.12 13.88 16.60 16.89 13.24 15.38 20.69 Net Sales Growth 36.97% 26.80% 27.33% 9.89% -19.88% -16.39% -1.72% 27.57% -13.91% -25.66% Cost Of Goods Sold 16.50 11.98 10.16 8.13 6.77 7.61 8.96 9.50 8.51 9.99 15.29 Gross Profit 6.84 7.76 5.40 4.09 4.35 6.27 7.63 7.38 4.74 5.39 5.41 GP Margin 29.31% 39.33% 34.70% 33.47% 39.12% 45.17% 45.96% 43.69% 35.80% 35.05% 26.15% Total Expenditure 24.00 20.92 16.75 13.31 11.70 13.97 17.15 17.68 13.80 15.74 20.78 Power & Fuel Cost - 0.14 0.11 0.11 0.10 0.14 0.15 0.16 0.09 0.13 0.11 % Of Sales - 0.71% 0.71% 0.90% 0.90% 1.01% 0.90% 0.95% 0.68% 0.85% 0.53% Employee Cost - 1.72 1.47 1.47 1.72 1.84 2.36 2.34 1.62 1.64 1.79 % Of Sales - 8.72% 9.45% 12.03% 15.47% 13.26% 14.22% 13.85% 12.24% 10.66% 8.65% Manufacturing Exp. - 3.89 2.61 2.17 1.92 2.54 2.33 2.35 1.13 1.24 0.53 % Of Sales - 19.72% 16.77% 17.76% 17.27% 18.30% 14.04% 13.91% 8.53% 8.06% 2.56% General & Admin Exp. - 1.16 1.04 0.41 0.34 0.43 0.47 0.63 0.64 1.01 1.11 % Of Sales - 5.88% 6.68% 3.36% 3.06% 3.10% 2.83% 3.73% 4.83% 6.57% 5.36% Selling & Distn. Exp. - 2.05 1.36 1.02 0.84 1.35 1.75 1.60 1.62 1.73 1.95 % Of Sales - 10.39% 8.74% 8.35% 7.55% 9.73% 10.54% 9.47% 12.24% 11.25% 9.42% Miscellaneous Exp. - 0.00 0.00 0.00 0.02 0.06 1.13 1.10 0.20 0.00 1.95 % Of Sales - 0% 0% 0% 0.18% 0.43% 6.81% 6.51% 1.51% 0% 0% EBITDA -0.66 -1.19 -1.19 -1.09 -0.58 -0.09 -0.55 -0.79 -0.56 -0.36 -0.09 EBITDA Margin -2.83% -6.03% -7.65% -8.92% -5.22% -0.65% -3.31% -4.68% -4.23% -2.34% -0.43% Other Income 0.40 0.48 0.40 0.24 0.30 0.73 0.15 0.14 0.14 0.27 0.35 Interest 0.13 0.09 0.05 0.06 0.04 0.02 0.03 0.05 0.10 0.17 0.30 Depreciation 0.08 0.09 0.08 0.06 0.21 0.27 0.29 0.25 0.31 0.36 0.38 PBT -0.48 -0.89 -0.93 -0.97 -0.52 0.36 -0.72 -0.95 -0.83 -0.61 -0.42 Tax 0.00 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -0.23 -0.02 -0.12 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% 27.71% 3.28% 25.53% PAT -0.48 -0.89 7.63 -0.97 -0.52 0.24 -0.72 -0.95 -0.60 -0.59 -0.34 PAT before Minority Interest -0.48 -0.89 7.63 -0.97 -0.52 0.24 -0.72 -0.95 -0.60 -0.59 -0.34 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 -2.06% -4.51% 49.04% -7.94% -4.68% 1.73% -4.34% -5.62% -4.53% -3.84% -1.64% PAT Growth 0.00% - - - - - - - - - EPS -1.55 -2.87 24.61 -3.13 -1.68 0.77 -2.32 -3.06 -1.94 -1.90 -1.10

Description TTM Mar 24 Mar 23 Mar 22
Net Sales 23.34 19.73 15.56 12.22 Net Sales Growth 36.97% 26.80% 27.33% Cost Of Goods Sold 16.50 11.98 10.16 8.13 Gross Profit 6.84 7.76 5.40 4.09 GP Margin 29.31% 39.33% 34.70% 33.47% Total Expenditure 24.00 20.92 16.76 13.46 Power & Fuel Cost - 0.14 0.11 0.11 % Of Sales - 0.71% 0.71% 0.90% Employee Cost - 1.72 1.47 1.62 % Of Sales - 8.72% 9.45% 13.26% Manufacturing Exp. - 3.89 2.61 2.17 % Of Sales - 19.72% 16.77% 17.76% General & Admin Exp. - 1.16 1.04 0.41 % Of Sales - 5.88% 6.68% 3.36% Selling & Distn. Exp. - 2.05 1.36 1.02 % Of Sales - 10.39% 8.74% 8.35% Miscellaneous Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% EBITDA -0.66 -1.19 -1.20 -1.24 EBITDA Margin -2.83% -6.03% -7.71% -10.15% Other Income 0.40 0.48 0.40 0.25 Interest 0.13 0.09 0.05 0.06 Depreciation 0.08 0.09 0.08 0.06 PBT -0.48 -0.89 -0.93 -1.11 Tax 0.00 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% PAT -0.48 -0.89 7.63 -1.11 PAT before Minority Interest -0.48 -0.89 7.63 -1.11 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin -2.06% -4.51% 49.04% -9.08% PAT Growth 0.00% - - EPS -1.55 -2.87 24.61 -3.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 11.42 12.31 4.69 5.66 6.17 5.94 6.66 7.61 8.21 8.80 Share Capital 3.13 3.13 3.13 3.13 3.13 3.13 3.13 3.13 3.13 3.13 Total Reserves 8.29 9.18 1.55 2.53 3.04 2.80 3.53 4.48 5.08 5.67 Non-Current Liabilities 0.00 0.13 0.02 0.00 0.02 0.03 0.06 0.06 0.47 0.88 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.02 0.04 0.06 0.30 0.68 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.13 0.01 0.00 0.02 0.01 0.01 0.00 0.00 0.00 Current Liabilities 4.86 2.42 5.86 2.99 1.19 1.79 2.26 1.85 1.86 2.55 Trade Payables 2.27 1.20 0.58 1.03 0.72 1.02 1.54 0.56 0.35 0.74 Other Current Liabilities 0.23 0.37 4.10 0.24 0.31 0.37 0.34 0.51 0.53 0.26 Short Term Borrowings 2.08 0.76 1.10 1.56 0.00 0.26 0.28 0.70 0.90 1.46 Short Term Provisions 0.27 0.08 0.08 0.15 0.16 0.12 0.10 0.09 0.09 0.09 Total Liabilities 16.28 14.86 10.57 8.65 7.38 7.76 8.98 9.52 10.54 12.23 Net Block 0.96 0.95 1.03 1.21 1.41 1.79 2.05 2.12 2.43 2.63 Gross Block 1.45 1.35 1.47 2.36 2.41 2.62 2.59 2.44 5.38 5.65 Accumulated Depreciation 0.49 0.40 0.43 1.15 1.00 0.83 0.54 0.31 2.95 3.02 Non Current Assets 11.11 11.19 5.52 3.51 2.97 4.45 4.86 5.33 6.32 3.23 Capital Work in Progress 0.00 0.00 0.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 7.29 7.49 3.38 0.17 0.25 0.21 0.22 0.26 0.58 0.60 Long Term Loans & Adv. 0.15 0.05 0.08 0.17 0.08 0.32 0.33 0.93 1.29 0.00 Other Non Current Assets 2.72 2.71 0.77 1.96 1.22 2.14 2.26 2.02 2.02 0.00 Current Assets 5.17 3.67 5.05 5.14 4.42 3.30 4.12 4.19 4.23 9.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.03 0.00 0.00 Inventories 1.25 1.10 0.51 1.07 1.24 1.15 1.31 0.63 0.65 1.18 Sundry Debtors 3.59 2.00 1.59 2.03 1.04 1.83 2.18 1.88 1.71 4.28 Cash & Bank 0.16 0.36 2.81 2.00 1.92 0.19 0.41 1.07 1.02 1.08 Other Current Assets 0.17 0.00 0.02 0.03 0.22 0.13 0.19 0.59 0.85 2.46 Short Term Loans & Adv. 0.05 0.21 0.11 0.02 0.20 0.06 0.11 0.49 0.85 0.75 Net Current Assets 0.31 1.25 -0.81 2.15 3.23 1.52 1.86 2.34 2.37 6.45 Total Assets 16.28 14.86 10.57 8.65 7.39 7.75 8.98 9.52 10.55 12.23

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 11.42 12.31 4.69 Share Capital 3.13 3.13 3.13 Total Reserves 8.29 9.18 1.55 Non-Current Liabilities 0.00 0.13 0.02 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.13 0.01 Current Liabilities 4.86 2.42 5.86 Trade Payables 2.27 1.20 0.58 Other Current Liabilities 0.23 0.37 4.10 Short Term Borrowings 2.08 0.76 1.10 Short Term Provisions 0.27 0.09 0.08 Total Liabilities 16.28 14.86 10.57 Net Block 4.96 4.95 4.24 Gross Block 5.45 5.35 4.67 Accumulated Depreciation 0.49 0.40 0.43 Non Current Assets 11.11 11.19 5.52 Capital Work in Progress 0.00 0.00 0.25 Non Current Investment 3.28 3.48 0.18 Long Term Loans & Adv. 0.15 0.05 0.08 Other Non Current Assets 2.72 2.71 0.78 Current Assets 5.17 3.67 5.05 Current Investments 0.00 0.00 0.00 Inventories 1.25 1.10 0.51 Sundry Debtors 3.59 2.00 1.59 Cash & Bank 0.16 0.36 2.82 Other Current Assets 0.17 0.00 0.02 Short Term Loans & Adv. 0.05 0.21 0.11 Net Current Assets 0.31 1.25 -0.81 Total Assets 16.28 14.86 10.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -1.61 -5.03 3.20 -1.26 -0.53 0.08 0.12 0.65 0.83 2.22 PBT -0.89 7.63 -0.97 -0.52 0.36 -0.72 -0.95 -0.83 -0.61 -0.46 Adjustment 0.00 -8.62 -0.12 -0.02 -0.38 1.31 0.18 0.26 0.44 0.40 Changes in Working Capital -0.72 -4.04 4.24 -0.72 -0.39 -0.49 0.90 1.18 1.00 2.28 Cash after chg. in Working capital -1.61 -5.03 3.15 -1.26 -0.41 0.09 0.12 0.60 0.83 2.22 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 0.00 0.05 0.00 -0.12 -0.01 0.00 0.05 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 0.44 5.33 -2.59 -0.56 0.79 0.14 -0.02 0.39 -0.06 -0.86 Net Fixed Assets -0.10 0.37 0.64 0.05 0.21 -0.03 -0.15 2.94 0.27 -0.10 Net Investments 0.20 -4.11 -3.21 0.08 -0.04 0.03 0.05 0.29 0.02 0.10 Others 0.34 9.07 -0.02 -0.69 0.62 0.14 0.08 -2.84 -0.35 -0.86 Cash from Financing Activity 1.23 -0.39 -0.52 1.51 -0.05 -0.13 -0.61 -0.52 -0.84 -1.92 Net Cash Inflow / Outflow 0.06 -0.09 0.09 -0.31 0.22 0.09 -0.50 0.52 -0.06 -0.55 Opening Cash & Equivalents 0.10 0.19 0.10 0.41 0.19 0.10 0.61 0.09 1.08 1.63 Closing Cash & Equivalent 0.16 0.10 0.19 0.10 0.41 0.19 0.10 0.61 1.02 1.08

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity -1.61 -5.04 3.05 PBT -0.89 7.63 -1.11 Adjustment 0.00 -8.62 -0.12 Changes in Working Capital -0.72 -4.04 4.23 Cash after chg. in Working capital -1.61 -5.04 3.00 Interest Paid 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.05 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 0.44 5.33 -2.59 Net Fixed Assets -0.10 0.37 Net Investments 0.20 -4.11 Others 0.34 9.07 Cash from Financing Activity 1.23 -0.39 -0.52 Net Cash Inflow / Outflow 0.06 -0.09 -0.06 Opening Cash & Equivalents 0.10 0.19 0.25 Closing Cash & Equivalent 0.16 0.10 0.19

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 36.48 39.31 14.96 18.07 19.72 18.96 21.27 24.30 26.23 28.10 ROA -5.69% 60.00% -10.11% -6.46% 3.16% -8.65% -10.28% -6.01% -5.15% -2.54% ROE -7.46% 89.76% -18.79% -8.75% 3.95% -11.49% -13.33% -7.62% -6.89% -3.81% ROCE -6.00% 81.44% -14.04% -7.19% 6.07% -10.45% -11.48% -8.03% -4.31% -1.37% Fixed Asset Turnover 14.11 11.05 6.39 4.67 6.43 7.41 7.79 3.46 2.79 3.69 Receivable days 51.70 42.17 54.10 50.33 32.38 37.91 37.82 48.41 71.07 92.44 Inventory Days 21.71 18.92 23.72 37.98 26.90 23.21 18.10 17.32 21.73 23.16 Payable days 52.99 32.01 36.11 47.12 41.74 29.24 23.20 12.39 13.40 13.63 Cash Conversion Cycle 20.42 29.08 41.71 41.20 17.54 31.89 32.72 53.33 79.41 101.97 Total Debt/Equity 0.18 0.06 0.23 0.28 0.00 0.05 0.06 0.13 0.18 0.24 Interest Cover -9.05 147.97 -15.75 -13.69 17.19 -24.85 -17.36 -7.52 -2.66 -0.56

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 36.47 39.31 14.96 ROA -5.69% 59.99% -10.54% ROE -7.47% 89.76% -23.78% ROCE -6.00% 81.44% -18.25% Fixed Asset Turnover 3.65 3.11 2.62 Receivable days 51.70 42.17 47.64 Inventory Days 21.71 18.92 15.34 Payable days 52.99 32.01 26.02 Cash Conversion Cycle 20.42 29.08 36.96 Total Debt/Equity 0.18 0.06 0.23 Interest Cover -9.05 147.96 -18.21

Top Investors:

investor education and protection fund (iepf)

arunaben manherlal vakil

dipak kanayalal shah

Annual Reports:

News Update:

No Latest News!

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