Hazoor Multi Projects Ltd

Haz.Multi Proj. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Hazoor Multi Projects Ltd

₹ 50.8 -1.65%
14 Nov - close price
hazoormultiproject.com BSE: 532467
About

Incorporated in 1992, Hazoor
Multiprojects Ltd is in the business
of Real Estate and Road construction[1]

Key Points

Business Overview:[1][2]
HMPL is in the business of infrastructure development as an EPC Contracting company. It works as a sub-contractor in executing various national highway road projects awarded by government authorities such as Maharashtra State Road Development Corporation Ltd. and National Highways Authority of India. Its core competency is in the field of construction of roads. Company also plans to expand into Other Verticals of Infrastructure EPC Contract.

Website BSE
  • Market Cap ₹ 1,000 Cr.
  • Current Price ₹ 50.8
  • High / Low ₹ 63.9 / 13.3
  • Stock P/E 39.3
  • Book Value ₹ 17.8
  • Dividend Yield 0.59 %
  • ROCE 43.2 %
  • ROE 34.9 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 225% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 44.1%

Cons

  • Promoter holding is low: 20.9%
  • Working capital days have increased from 4.15 days to 79.1 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Infrastructure Developers & Operators Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
6.93 5.33 89.35 202.76 189.34 189.03 194.67 162.40 112.25 80.63 134.57 34.16 76.48
6.35 5.07 85.75 194.58 176.45 171.01 171.08 135.01 93.70 67.97 123.47 34.37 71.80
Operating Profit 0.58 0.26 3.60 8.18 12.89 18.02 23.59 27.39 18.55 12.66 11.10 -0.21 4.68
OPM % 8.37% 4.88% 4.03% 4.03% 6.81% 9.53% 12.12% 16.87% 16.53% 15.70% 8.25% -0.61% 6.12%
0.00 0.01 0.07 -0.01 0.16 0.07 0.17 0.12 0.07 1.08 3.48 0.71 2.02
Interest 0.00 0.00 0.61 0.42 0.38 0.39 0.52 0.22 0.00 0.00 0.07 0.22 0.48
Depreciation 0.00 0.01 0.02 0.02 0.03 0.03 0.04 0.05 0.05 0.05 0.05 0.05 0.05
Profit before tax 0.58 0.26 3.04 7.73 12.64 17.67 23.20 27.24 18.57 13.69 14.46 0.23 6.17
Tax % 0.00% 42.31% 29.61% 25.36% 25.16% 25.47% 25.99% 25.33% 25.79% 24.91% 27.73% 65.22% 24.64%
0.59 0.15 2.15 5.78 9.46 13.17 17.17 20.34 13.79 10.29 10.45 0.08 4.65
EPS in Rs 0.04 0.01 0.14 0.38 0.62 0.86 1.13 1.34 0.93 0.68 0.56 0.00 0.24
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
0 0 0 0 0 0 0 0 24 113 776 490 326
0 0 0 0 0 0 0 0 23 108 713 420 298
Operating Profit -0 0 0 0 0 -0 -0 -0 1 4 63 70 28
OPM % 64% 26% 5% 50% -10% -83% 3% 4% 8% 14% 9%
0 0 0 0 0 0 0 1 -0 0 0 5 7
Interest 0 0 0 0 0 0 0 0 0 1 2 0 1
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -0 0 0 0 0 0 -0 0 1 3 61 74 35
Tax % -167% -200% -1,100% 0% 68% 100% -9% 60% 37% 29% 26% 26%
0 0 0 0 0 0 -0 0 0 2 46 55 25
EPS in Rs 0.00 0.00 0.01 0.00 0.00 0.00 -0.01 0.00 0.03 0.16 2.99 2.94 1.48
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 8% 10%
Compounded Sales Growth
10 Years: 111%
5 Years: 386%
3 Years: 173%
TTM: -51%
Compounded Profit Growth
10 Years: 97%
5 Years: 225%
3 Years: 329%
TTM: -60%
Stock Price CAGR
10 Years: 64%
5 Years: 221%
3 Years: 198%
1 Year: 275%
Return on Equity
10 Years: 26%
5 Years: 37%
3 Years: 44%
Last Year: 35%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 10 10 10 10 10 10 10 10 10 10 11 19 20
Reserves 12 12 12 12 12 12 13 12 12 15 70 209 330
1 0 0 0 0 0 0 0 0 22 22 7 44
0 0 0 0 0 0 0 0 11 26 150 140 121
Total Liabilities 24 23 22 22 22 23 24 22 33 73 253 375 515
10 9 9 9 0 0 0 0 8 11 16 16 16
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 5 1 1 0 0 10 12 8 0 0 2 89 147
9 12 12 13 22 13 11 14 25 62 235 270 353
Total Assets 24 23 22 22 22 23 24 22 33 73 253 375 515

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2 -2 -0 -1 -3 9 3 -4 4 -13 -9 70
0 3 0 1 3 -10 -2 4 1 -3 -7 -87
-2 -1 -0 0 0 0 0 0 0 22 9 77
Net Cash Flow -0 0 -0 0 0 -1 1 -0 5 6 -7 60

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 7,183 10,681 9,420 8,879 1,752 20 0 35 39 15
Inventory Days
Days Payable
Cash Conversion Cycle 7,183 10,681 9,420 8,879 1,752 20 0 35 39 15
Working Capital Days 7,052 10,527 9,316 14,646 4,562 3,143 -47 -38 -28 79
ROCE % -0% 0% 0% 0% 1% 0% -1% -0% 5% 12% 84% 43%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 21.08% 20.94%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.36% 5.29% 9.39% 10.92% 19.18% 19.63%
74.07% 74.07% 74.07% 74.07% 74.07% 74.08% 72.71% 68.77% 64.68% 63.15% 59.75% 59.42%
No. of Shareholders 5,6385,4455,3646,2976,5056,2916,9078,91211,76513,82413,19615,821

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings