Hariom Pipe Inds.

₹551.8 2.4 | 0.4%

WEBSITE BSE:543517 NSE : HARIOMPIPE 10 May, 16:01

Market Cap ₹1406 Cr.

Stock P/E 26.6

P/B 3.5

Current Price ₹551.8

Book Value ₹ 158.7

Face Value 10

52W High ₹740

Dividend Yield 0%

52W Low ₹ 441.1

Edit Ratio

Hariom Pipe Inds. Research see more...

Overview Inc. Year: 2007Industry: Steel & Iron Products

Hariom Pipe Industries Ltd is an Indian company that manufactures and supplies high-quality PVC pipes, fittings, and other related products. The company was founded in 2009 and is headquartered in Mumbai, Maharashtra. It has a diverse product portfolio that caters to various applications, including agriculture, irrigation, plumbing, and construction. Hariom Pipe Industries has state-of-the-art manufacturing facilities that are equipped with the latest technology and machinery, ensuring efficient production and consistent quality. The company has a strong distribution network that spans across India and also exports its products to several countries. Hariom Pipe Industries is committed to providing innovative solutions to its customers and maintaining high standards of customer service. The company has a team of experienced professionals who are dedicated to meeting the changing needs of its customers and ensuring their satisfaction.

Hariom Pipe Inds. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Hariom Pipe Inds. Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	114	106	124	142	127	123	251	240	302	280
Other Income	0	2	0	0	0	0	0	1	1	2
Total Income	114	108	124	143	127	123	252	241	303	282
Total Expenditure	100	92	107	126	111	104	220	212	266	247
Operating Profit	14	16	17	16	16	19	31	29	37	35
Interest	2	2	2	2	2	2	5	4	7	11
Depreciation	2	2	2	2	2	2	3	5	9	10
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	10	12	13	13	12	14	24	20	20	14
Provision for Tax	3	2	3	3	3	4	6	4	5	4
Profit After Tax	7	9	10	10	9	10	17	15	15	10
Adjustments	-0	-0	0	0	0	0	0	0	0	0
Profit After Adjustments	7	9	10	10	9	10	17	15	15	10
Adjusted Earnings Per Share	4.2	5.5	5.8	3.7	3.6	4	6.2	5.6	5.3	3.6

Hariom Pipe Inds. Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	78	84	69	74	87	105	134	161	254	431	644	1073
Other Income	0	0	0	0	1	0	0	0	1	3	1	4
Total Income	78	85	70	74	88	105	134	161	255	433	644	1078
Total Expenditure	73	81	64	71	80	90	117	137	220	374	562	945
Operating Profit	5	4	5	3	7	15	17	24	35	59	83	132
Interest	2	2	2	2	3	3	4	7	8	8	10	27
Depreciation	2	2	3	3	2	3	2	5	6	8	9	27
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	0	0	-2	2	10	12	11	21	43	63	78
Provision for Tax	0	-0	0	-1	1	4	4	3	6	11	17	19
Profit After Tax	1	0	0	-2	2	6	8	8	15	32	46	57
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	0	0	-2	2	6	8	8	15	32	46	57
Adjusted Earnings Per Share	0.7	0.1	0.1	-1.7	1.7	5.9	6.1	6	8.9	18.8	16.7	20.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	49%	59%	44%	24%
Operating Profit CAGR	41%	51%	41%	32%
PAT CAGR	44%	79%	50%	47%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	1%	NA%	NA%	NA%
ROE Average	21%	28%	26%	16%
ROCE Average	17%	23%	22%	16%

Hariom Pipe Inds. Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	13	13	13	15	17	23	36	48	71	101	375
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	4	6	8	8	6	7	32	27	34	34	125
Other Non-Current Liabilities	1	1	1	0	1	0	1	2	4	4	6
Total Current Liabilities	13	15	19	27	24	29	35	62	65	77	203
Total Liabilities	31	36	41	50	47	58	103	140	174	216	709
Fixed Assets	14	12	15	13	12	12	43	49	59	54	135
Other Non-Current Assets	3	4	0	0	0	1	0	1	9	12	145
Total Current Assets	15	19	26	37	36	45	60	89	106	150	430
Total Assets	31	36	41	50	47	58	103	140	174	216	709

Hariom Pipe Inds. Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	1	0	0	4	2	1	0
Cash Flow from Operating Activities	0	-2	0	-2	4	7	3	1	10	4	-101
Cash Flow from Investing Activities	-4	-2	-2	-1	-1	-4	-32	-12	-23	-4	-222
Cash Flow from Financing Activities	3	4	1	3	-4	-3	32	9	12	-0	426
Net Cash Inflow / Outflow	-0	0	-0	0	-0	-0	4	-2	-1	-1	104
Closing Cash & Cash Equivalent	0	0	0	1	0	0	4	2	1	0	104

Hariom Pipe Inds. Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.7	0.05	0.13	-1.68	1.69	5.95	6.06	5.98	8.92	18.82	16.73
CEPS(Rs)	3.1	2.16	3.34	1.08	4.04	8.31	7.69	9.88	12.61	23.6	20.15
DPS(Rs)	0	0	0	0	0	0.6	0.7	0	0	0	0
Book NAV/Share(Rs)	12.01	12.06	12.19	10.5	12.19	17.88	27.27	36.5	41.74	59.5	125.34
Core EBITDA Margin(%)	6.03	3.59	6.41	2.96	6.59	12.27	10.8	12.38	11.33	9.42	9.7
EBIT Margin(%)	3.65	1.77	3.01	0.26	4.98	10.43	9.64	9.85	9.49	8.52	8.67
Pre Tax Margin(%)	1.19	0.04	0.23	-2.66	2.31	8.11	7.39	5.97	7.01	7.14	7.44
PAT Margin (%)	0.76	0.05	0.15	-1.87	1.55	5.23	5.09	4.17	5	5.36	5.47
Cash Profit Margin (%)	3.37	2.16	3.84	1.2	3.7	7.31	6.45	6.89	7.07	6.73	6.59
ROA(%)	2.09	0.14	0.32	-3.46	3.24	12.27	9.92	6.51	9.66	16.4	9.99
ROE(%)	5.84	0.42	1.07	-14.83	14.9	41.98	28.86	18.74	25.41	37.2	20.67
ROCE(%)	11.34	5.51	7.19	0.59	12.68	30.25	22.2	17.94	21.47	29.89	17.03
Receivable days	18.39	19.26	25.35	33.32	27.15	23.4	24.08	32	25.58	14.25	24.43
Inventory Days	31.86	36.48	66.15	86.28	85.88	86.3	82.34	94.8	84.21	59.7	70.68
Payable days	10.33	11.75	23.16	39.52	43.99	29.57	28.84	47.78	20.86	9.6	10.81
PER(x)	0	0	0	0	0	0	0	0	0	0	28.32
Price/Book(x)	0	0	0	0	0	0	0	0	0	0	3.78
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.23	0.26	0.37	0.42	0.35	0.34	0.49	0.5	0.38	0.24	2.33
EV/Core EBITDA(x)	3.36	6.16	4.77	11.05	4.2	2.33	3.75	3.34	2.75	1.77	18.15
Net Sales Growth(%)	0	8.07	-17.68	6.29	18.1	20.57	27.13	20.35	58.07	69.42	49.5
EBIT Growth(%)	0	-47.35	48.28	-90.95	2189.5	154.63	17.51	23.04	53.56	76.7	44.31
PAT Growth(%)	0	-92.84	158.21	-1398.27	200.45	310.4	23.74	-1.39	91.34	111.19	44.59
EPS Growth(%)	0	-92.84	158.17	-1398.69	200.45	251.71	1.92	-1.39	49.29	111	-11.11
Debt/Equity(x)	1.08	1.42	1.66	1.6	1.41	0.97	1.55	1.41	1.13	0.87	0.86
Current Ratio(x)	1.16	1.26	1.35	1.39	1.5	1.59	1.74	1.45	1.62	1.96	2.12
Quick Ratio(x)	0.57	0.54	0.39	0.58	0.38	0.47	0.62	0.48	0.39	0.46	1.07
Interest Cover(x)	1.48	1.02	1.08	0.09	1.87	4.5	4.28	2.54	3.82	6.2	7.05
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0.23

Hariom Pipe Inds. Shareholding Pattern

#	Sep 2017	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	100	66.03	66.03	66.03	60.92	60.91	60.91	60.91	58.28
FII	0	2.18	2.7	2.11	2.52	2.22	2.81	2.58	6.51
DII	0	0.44	0.37	0.36	0.18	0	0	0	0
Public	0	31.35	30.89	31.49	36.38	36.87	36.28	36.51	35.21
Others	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100

#	Sep 2017	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.09	1.68	1.68	1.68	1.68	1.68	1.68	1.68	1.68
FII	0	0.06	0.07	0.05	0.07	0.06	0.08	0.07	0.19
DII	0	0.01	0.01	0.01	0.01	0	0	0	0
Public	0	0.8	0.79	0.8	1	1.02	1	1.01	1.02
Others	0	0	0	0	0	0	0	0	0
Total	1.09	2.55	2.55	2.55	2.76	2.76	2.76	2.76	2.89

Pros

Company has delivered good profit growth of 50% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 28%

Cons

Debtor days have increased from 9.6 to 10.81days.
Stock is trading at 3.5 times its book value.

* 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.

Hariom Pipe Inds. News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 49/-

Electrosteel Steel Ltd

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Hariom Pipe Inds.

Add Watchlist

Hariom Pipe Inds. Research see more...

Overview Inc. Year: 2007Industry: Steel & Iron Products

Hariom Pipe Inds. Share Price

Alert Data

Quarterly Price

Peer Comparison

Hariom Pipe Inds. Quarterly Results

Hariom Pipe Inds. Profit & Loss

Growth Rates

Hariom Pipe Inds. Balance Sheet

Hariom Pipe Inds. Cash Flow

Hariom Pipe Inds. Ratios

Hariom Pipe Inds. Shareholding Pattern

Hariom Pipe Inds. News

Top Unlisted Companies & InstaBuy Companies

Electrosteel Steel Ltd

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!