Hil Ltd

Hil Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Hil Ltd

₹ 2,463 -1.87%
20 Dec - close price
hil.in BSE: 509675 NSE: HIL
About

HIL Limited (HIL) is a part of the C.K. Birla Group and is headquartered in Hyderabad. It is one of the leading Companies in the building materials and construction industry with robust product pipeline and wide range. The company manufactures asbestos FC sheets, coloured steel sheets, non-asbestos corrugated roofing sheets, new generation building products like autoclaved aerated concrete (AAC) blocks (light bricks) that are used for walls in building constructions and aerocon panels and boards that are used as partition in residential and commercial buildings. [1]

Key Points

Diversified Product Portfolio
The Co. has a vast product portfolio, ranging from roofing, walling, flooring solutions, and polymer solutions to engineering solutions. [1]

Business Segments FY23**

Website BSE NSE
  • Market Cap ₹ 1,857 Cr.
  • Current Price ₹ 2,463
  • High / Low ₹ 3,213 / 2,346
  • Stock P/E
  • Book Value ₹ 1,693
  • Dividend Yield 1.52 %
  • ROCE 1.89 %
  • ROE 2.64 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 46.6%

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 9.25% over past five years.
  • Company has a low return on equity of 9.51% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.129 Cr.

* 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: Cement - Products Industry: Cement Products

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
766 821 949 1,085 764 767 863 1,016 723 784 852 1,107 774
703 749 856 962 752 718 826 929 721 768 835 1,038 816
Operating Profit 63 73 93 123 12 50 37 87 3 17 17 69 -42
OPM % 8% 9% 10% 11% 2% 6% 4% 9% 0% 2% 2% 6% -5%
5 13 3 14 8 0 3 27 19 11 11 5 101
Interest 3 3 3 3 3 6 8 10 17 8 1 17 17
Depreciation 29 29 28 28 26 27 29 30 29 30 31 36 36
Profit before tax 36 55 66 106 -11 17 4 74 -24 -11 -3 21 6
Tax % 27% 38% 23% 18% -37% 28% -19% 21% -36% -33% -96% 41% -135%
26 34 51 87 -7 13 5 58 -16 -7 -0 13 15
EPS in Rs 34.85 45.45 67.41 115.43 -9.01 16.63 6.13 76.76 -20.94 -9.52 -0.15 16.74 19.45
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
1,100 1,280 2,169 2,555 3,044 3,520 3,479 3,375 3,517
999 1,132 1,925 2,317 2,634 3,129 3,255 3,249 3,457
Operating Profit 100 148 244 238 410 391 224 125 61
OPM % 9% 12% 11% 9% 13% 11% 6% 4% 2%
9 23 12 32 64 33 24 65 129
Interest 9 4 25 39 28 13 20 35 43
Depreciation 40 47 68 97 109 116 111 120 133
Profit before tax 60 120 163 134 337 295 117 36 14
Tax % 33% 33% 38% 21% 23% 29% 17% 2%
40 81 101 106 260 210 97 35 20
EPS in Rs 53.53 108.21 135.72 141.68 346.68 280.07 128.82 46.14 26.52
Dividend Payout % 33% 21% 18% 14% 6% 23% 35% 82%
Compounded Sales Growth
10 Years: %
5 Years: 9%
3 Years: 4%
TTM: 4%
Compounded Profit Growth
10 Years: %
5 Years: -21%
3 Years: -50%
TTM: -269%
Stock Price CAGR
10 Years: 15%
5 Years: 17%
3 Years: -17%
1 Year: -12%
Return on Equity
10 Years: %
5 Years: 14%
3 Years: 10%
Last Year: 3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 7 7 8 8 8 8 8 8 8
Reserves 454 559 630 735 988 1,159 1,236 1,245 1,269
159 67 669 741 431 313 432 776 940
290 386 669 671 687 744 689 714 716
Total Liabilities 910 1,019 1,975 2,154 2,113 2,223 2,364 2,743 2,934
508 492 1,081 1,120 1,156 1,131 1,218 1,410 1,707
CWIP 11 49 32 35 14 26 33 47 68
Investments 7 121 1 18 33 3 2 104 0
383 357 861 982 911 1,062 1,112 1,182 1,158
Total Assets 910 1,019 1,975 2,154 2,113 2,223 2,364 2,743 2,934

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
39 187 135 130 466 166 132 173
-52 -165 -347 -116 -35 -52 -174 -162
12 -20 266 8 -390 -179 42 62
Net Cash Flow -2 2 53 22 41 -65 -0 73

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 34 28 23 17 12 11 13 17
Inventory Days 130 107 165 159 113 134 121 136
Days Payable 74 113 112 90 74 69 60 75
Cash Conversion Cycle 90 22 76 86 50 76 75 78
Working Capital Days 38 -7 26 32 22 34 45 40
ROCE % 21% 12% 22% 21% 9% 2%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
40.71% 40.71% 40.71% 40.71% 40.60% 40.58% 40.58% 40.58% 40.57% 40.57% 40.57% 40.57%
3.13% 3.13% 2.94% 3.01% 2.65% 2.80% 2.54% 2.47% 2.47% 2.21% 1.54% 1.35%
5.14% 5.15% 5.02% 3.29% 3.30% 3.38% 3.45% 3.31% 3.33% 3.27% 3.27% 3.57%
4.07% 4.07% 4.07% 4.07% 4.05% 4.05% 4.05% 4.05% 4.05% 4.05% 4.05% 4.05%
46.95% 46.93% 47.26% 48.92% 49.39% 49.17% 49.36% 49.58% 49.57% 49.91% 50.57% 50.45%
No. of Shareholders 38,55339,07739,40540,69140,80440,53140,03739,70438,39236,97236,33934,954

* 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

Concalls