Cement & Construction Materials · Founded 1958 · www.mycemco.com · BSE 500292 · NSE HEIDEL CEM · ISIN INE578A01017
No Notes Added Yet
Business
Heidelberg Cement India Ltd. is a major manufacturer and supplier of cement in India. The company is a subsidiary of Heidelberg Materials AG, a global leader in construction materials based in Germany. Its core business involves the production and sale of various types of cement, primarily Ordinary Portland Cement (OPC) and Portland Pozzolana Cement (PPC). It serves a diverse customer base including individual home builders, real estate developers, and large infrastructure projects. The company generates revenue by selling cement through a network of distributors, retailers, and direct sales to institutional customers.
Revenue Mix
The company operates primarily in one segment: the manufacturing and sale of cement. While there might be different grades and types of cement (e.g., PPC, OPC), these all fall under the umbrella of cement production. Revenue is almost entirely derived from the sale of cement and clinker.
Industry
The Indian cement industry is characterized by its cyclical nature, high capital intensity, and dependence on infrastructure development and real estate activity. It is fragmented but has seen some consolidation, with a mix of large national players and regional operators. Heidelberg Cement India is a mid-sized player in the Indian market, benefiting from its global parentage which provides technological expertise, best practices, and brand recognition. Its operations are concentrated in key regions like Central India (Madhya Pradesh, Uttar Pradesh) and Southern India (Andhra Pradesh, Telangana, Karnataka), giving it a strong regional presence rather than a pan-India footprint comparable to the largest players.
MOAT
Heidelberg Cement India's competitive advantages stem from:
Global Parentage: Being a subsidiary of Heidelberg Materials AG provides access to global R&D, advanced manufacturing technologies, sustainable practices, and a strong brand reputation in B2B markets.
Operational Efficiency: Focus on lean manufacturing, optimized logistics, and consistent product quality.
Raw Material Access: Strategic location of plants near key limestone reserves helps in cost control for primary raw materials.
Brand Recognition: While not a dominant consumer brand nationally, 'HeidelbergCement' is well-regarded in the construction and industrial segments for quality and reliability.
Growth Drivers
Government Infrastructure Spending: Sustained government focus on roads, railways, ports, airports, and urban development projects drives significant cement demand.
Housing Demand: Growth in affordable housing, individual home construction, and urban real estate development supports cement consumption.
Industrial & Commercial Construction: Expansion of manufacturing facilities, warehouses, and commercial spaces contributes to demand.
Capacity Utilization: Optimization of existing capacities and potential for strategic expansions to meet rising demand.
Regional Demand: Strong growth prospects in its core operating regions due to ongoing development activities.
Risks
Input Cost Volatility: Fluctuations in prices of key inputs like coal, pet coke, power, and logistics (freight) directly impact profitability.
Cyclical Demand: The cement industry is highly susceptible to economic cycles and slowdowns in construction and real estate sectors.
Intense Competition: High competition among numerous players in the Indian market can lead to pricing pressures and impact margins.
Regulatory & Environmental Risks: Strict environmental norms, mining regulations, and policy changes can affect operations and costs.
Logistics Challenges: High transportation costs and inefficiencies in the supply chain within India can erode profitability.
Management & Ownership
Heidelberg Cement India Ltd. is promoted by Heidelberg Materials AG, Germany, which holds a significant majority stake (typically over 60%) in the company. This ensures strong strategic backing and corporate governance aligned with global standards. The company is professionally managed with an experienced board and executive team responsible for day-to-day operations and strategic direction, leveraging the expertise and resources of the parent company.
Outlook
Heidelberg Cement India is positioned in a growing market driven by India's infrastructure push and housing demand. The company benefits from its association with a global cement major, which provides technological strengths and operational efficiencies. The bull case rests on sustained government spending on infrastructure, a rebound in the real estate sector, and the company's ability to maintain cost leadership and operational excellence. However, the bear case involves significant risks from volatile input costs, intense competition leading to pricing pressures, and potential slowdowns in construction activity due to economic headwinds or policy changes. The company's regional focus makes it susceptible to local market dynamics, while its financial health will depend on its ability to navigate these challenges effectively.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 597 | 532 | 461 | 543 | 612 | 598 | 512 | 574 | 646 | 628 |
| Other Income | 14 | 12 | 13 | 9 | 11 | 9 | 9 | 6 | 7 | 6 |
| Total Income | 610 | 544 | 474 | 552 | 624 | 607 | 521 | 580 | 653 | 634 |
| Total Expenditure | 508 | 454 | 424 | 510 | 522 | 509 | 454 | 521 | 558 | 561 |
| Operating Profit | 103 | 90 | 50 | 43 | 102 | 98 | 66 | 59 | 95 | 73 |
| Interest | 9 | 9 | 9 | 7 | 5 | 6 | 6 | 4 | 1 | 3 |
| Depreciation | 28 | 28 | 26 | 28 | 27 | 27 | 27 | 28 | 27 | 29 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -3 | 0 |
| Profit Before Tax | 66 | 53 | 15 | 8 | 70 | 65 | 33 | 22 | 63 | 41 |
| Provision for Tax | 18 | 14 | 4 | 2 | 19 | 16 | 9 | 7 | 18 | 10 |
| Profit After Tax | 48 | 40 | 11 | 5 | 50 | 48 | 25 | 16 | 45 | 31 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 48 | 40 | 11 | 5 | 50 | 48 | 25 | 16 | 45 | 31 |
| Adjusted Earnings Per Share | 2.1 | 1.8 | 0.5 | 0.2 | 2.2 | 2.1 | 1.1 | 0.7 | 2 | 1.3 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1648 | 1717 | 1889 | 2133 | 2170 | 2117 | 2297 | 2238 | 2366 | 2149 | 2330 | 2360 |
| Other Income | 22 | 24 | 20 | 35 | 53 | 46 | 49 | 45 | 55 | 45 | 32 | 28 |
| Total Income | 1671 | 1741 | 1909 | 2168 | 2222 | 2163 | 2346 | 2283 | 2420 | 2194 | 2361 | 2388 |
| Total Expenditure | 1417 | 1439 | 1526 | 1650 | 1642 | 1610 | 1862 | 1989 | 2049 | 1909 | 2043 | 2094 |
| Operating Profit | 254 | 303 | 383 | 518 | 581 | 553 | 484 | 294 | 371 | 285 | 319 | 293 |
| Interest | 108 | 90 | 74 | 75 | 74 | 51 | 36 | 46 | 35 | 29 | 18 | 14 |
| Depreciation | 100 | 99 | 101 | 102 | 109 | 111 | 112 | 112 | 110 | 110 | 109 | 111 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -8 |
| Profit Before Tax | 45 | 114 | 208 | 342 | 398 | 391 | 335 | 136 | 227 | 146 | 184 | 159 |
| Provision for Tax | 10 | 37 | 74 | 121 | 130 | 76 | 83 | 37 | 59 | 39 | 50 | 44 |
| Profit After Tax | 35 | 76 | 133 | 221 | 268 | 315 | 252 | 99 | 168 | 107 | 134 | 117 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 35 | 76 | 133 | 221 | 268 | 315 | 252 | 99 | 168 | 107 | 134 | 117 |
| Adjusted Earnings Per Share | 1.6 | 3.4 | 5.9 | 9.7 | 11.8 | 13.9 | 11.1 | 4.4 | 7.4 | 4.7 | 5.9 | 5.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 1% | 2% | 4% |
| Operating Profit CAGR | 12% | 3% | -10% | 2% |
| PAT CAGR | 25% | 11% | -16% | 14% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -36% | -12% | -13% | -0% |
| ROE Average | 10% | 10% | 10% | 13% |
| ROCE Average | 14% | 14% | 15% | 17% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 895 | 967 | 1046 | 1171 | 1315 | 1494 | 1565 | 1461 | 1470 | 1395 | 1372 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 671 | 575 | 469 | 392 | 280 | 174 | 157 | 111 | 56 | 0 | 0 |
| Other Non-Current Liabilities | 77 | 114 | 160 | 219 | 269 | 259 | 265 | 242 | 231 | 219 | 213 |
| Total Current Liabilities | 972 | 752 | 858 | 913 | 929 | 918 | 837 | 850 | 905 | 928 | 854 |
| Total Liabilities | 2615 | 2408 | 2533 | 2696 | 2793 | 2845 | 2824 | 2665 | 2661 | 2542 | 2438 |
| Fixed Assets | 1901 | 1877 | 1806 | 1737 | 1693 | 1618 | 1562 | 1490 | 1410 | 1346 | 1392 |
| Other Non-Current Assets | 152 | 65 | 66 | 71 | 76 | 231 | 78 | 61 | 110 | 182 | 104 |
| Total Current Assets | 562 | 466 | 661 | 887 | 1024 | 996 | 1184 | 1113 | 1131 | 1013 | 942 |
| Total Assets | 2615 | 2408 | 2533 | 2696 | 2793 | 2845 | 2824 | 2665 | 2661 | 2542 | 2438 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 146 | 8 | 14 | 212 | 337 | 468 | 430 | 369 | 473 | 533 | 454 |
| Cash Flow from Operating Activities | 257 | 361 | 377 | 393 | 459 | 439 | 302 | 226 | 350 | 265 | 198 |
| Cash Flow from Investing Activities | -108 | -40 | -14 | -26 | -14 | -173 | -35 | 144 | -48 | -73 | -341 |
| Cash Flow from Financing Activities | -287 | -315 | -165 | -242 | -314 | -304 | -328 | -267 | -242 | -271 | -244 |
| Net Cash Inflow / Outflow | -138 | 6 | 198 | 125 | 131 | -38 | -61 | 104 | 60 | -79 | -386 |
| Closing Cash & Cash Equivalent | 8 | 14 | 212 | 337 | 468 | 430 | 369 | 473 | 533 | 454 | 67 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.56 | 3.36 | 5.88 | 9.74 | 11.83 | 13.9 | 11.13 | 4.38 | 7.4 | 4.71 | 5.91 |
| CEPS(Rs) | 5.96 | 7.74 | 10.34 | 14.23 | 16.62 | 18.8 | 16.08 | 9.33 | 12.24 | 9.56 | 10.72 |
| DPS(Rs) | 0 | 2 | 2.5 | 4 | 7.5 | 8 | 9 | 7 | 8 | 7 | 7 |
| Book NAV/Share(Rs) | 39.49 | 42.67 | 46.18 | 51.68 | 58.01 | 65.92 | 69.07 | 64.49 | 64.86 | 61.57 | 60.54 |
| Core EBITDA Margin(%) | 12.07 | 13.93 | 18.52 | 22.66 | 24.33 | 23.94 | 18.92 | 11.12 | 13.39 | 11.14 | 12.32 |
| EBIT Margin(%) | 8.03 | 10.16 | 14.38 | 19.52 | 21.75 | 20.89 | 16.18 | 8.12 | 11.06 | 8.15 | 8.65 |
| Pre Tax Margin(%) | 2.37 | 5.68 | 10.58 | 16.01 | 18.35 | 18.48 | 14.59 | 6.07 | 9.59 | 6.79 | 7.89 |
| PAT Margin (%) | 1.85 | 3.81 | 6.79 | 10.34 | 12.36 | 14.88 | 10.98 | 4.43 | 7.09 | 4.97 | 5.75 |
| Cash Profit Margin (%) | 7.06 | 8.76 | 11.94 | 15.11 | 17.36 | 20.13 | 15.86 | 9.45 | 11.73 | 10.08 | 10.43 |
| ROA(%) | 1.3 | 3.03 | 5.39 | 8.44 | 9.77 | 11.17 | 8.9 | 3.61 | 6.3 | 4.1 | 5.38 |
| ROE(%) | 4.03 | 8.19 | 13.23 | 19.9 | 21.57 | 22.43 | 16.49 | 6.55 | 11.45 | 7.45 | 9.68 |
| ROCE(%) | 7.52 | 11.28 | 16.9 | 24.83 | 27.7 | 25.2 | 20.97 | 10.73 | 16.2 | 11.46 | 14.23 |
| Receivable days | 4.28 | 3.49 | 2.92 | 3.77 | 4.29 | 5.09 | 5.82 | 5.8 | 6.65 | 9.53 | 9.15 |
| Inventory Days | 35.17 | 28.98 | 24.79 | 25.18 | 26.34 | 26.42 | 26.52 | 28.4 | 27.08 | 29.45 | 25.86 |
| Payable days | 204.47 | 191.5 | 210.18 | 238.29 | 251.8 | 259.22 | 227.81 | 240.03 | 221.41 | 245.27 | 238.59 |
| PER(x) | 51.93 | 37.08 | 24.21 | 18.58 | 12.01 | 16.77 | 17.02 | 36.71 | 26.5 | 42.02 | 23.19 |
| Price/Book(x) | 2.05 | 2.92 | 3.08 | 3.5 | 2.45 | 3.54 | 2.74 | 2.49 | 3.02 | 3.22 | 2.26 |
| Dividend Yield(%) | 0 | 1.6 | 1.76 | 2.21 | 5.28 | 3.43 | 4.75 | 4.36 | 4.08 | 3.54 | 5.11 |
| EV/Net Sales(x) | 1.74 | 2.05 | 1.92 | 2.01 | 1.45 | 2.43 | 1.79 | 1.48 | 1.7 | 1.9 | 1.16 |
| EV/Core EBITDA(x) | 11.31 | 11.62 | 9.47 | 8.26 | 5.43 | 9.3 | 8.48 | 11.3 | 10.82 | 14.29 | 8.47 |
| Net Sales Growth(%) | -19.37 | 4.19 | 10.02 | 12.91 | 1.7 | -2.44 | 8.52 | -2.56 | 5.7 | -9.17 | 8.41 |
| EBIT Growth(%) | -40.54 | 32.22 | 38.7 | 47.59 | 13.33 | -6.32 | -15.95 | -51.06 | 43.85 | -33.06 | 15.08 |
| PAT Growth(%) | -40.55 | 115.34 | 74.75 | 65.69 | 21.48 | 17.49 | -19.9 | -60.69 | 69.15 | -36.36 | 25.5 |
| EPS Growth(%) | -40.59 | 115.34 | 74.76 | 65.68 | 21.48 | 17.49 | -19.9 | -60.69 | 69.16 | -36.36 | 25.5 |
| Debt/Equity(x) | 1.16 | 0.73 | 0.59 | 0.44 | 0.31 | 0.2 | 0.12 | 0.12 | 0.09 | 0.05 | 0 |
| Current Ratio(x) | 0.58 | 0.62 | 0.77 | 0.97 | 1.1 | 1.09 | 1.42 | 1.31 | 1.25 | 1.09 | 1.1 |
| Quick Ratio(x) | 0.39 | 0.43 | 0.62 | 0.79 | 0.95 | 0.91 | 1.21 | 1.1 | 1.06 | 0.91 | 0.92 |
| Interest Cover(x) | 1.42 | 2.27 | 3.79 | 5.57 | 6.39 | 8.69 | 10.2 | 3.95 | 7.53 | 5.98 | 11.35 |
| Total Debt/Mcap(x) | 0.57 | 0.25 | 0.19 | 0.13 | 0.13 | 0.06 | 0.04 | 0.05 | 0.03 | 0.01 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 |
| FII | 4.48 | 4.42 | 3.13 | 2.31 | 2.27 | 1.35 | 1.43 | 1.18 | 1.15 | 1.07 |
| DII | 10.97 | 10.96 | 12.04 | 12.81 | 13.42 | 14.13 | 14.42 | 14.24 | 14.21 | 13.87 |
| Public | 15.17 | 15.24 | 15.44 | 15.49 | 14.92 | 15.13 | 14.77 | 15.18 | 15.25 | 15.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 |
| FII | 1.01 | 1 | 0.71 | 0.52 | 0.51 | 0.31 | 0.32 | 0.27 | 0.26 | 0.24 |
| DII | 2.49 | 2.48 | 2.73 | 2.9 | 3.04 | 3.2 | 3.27 | 3.23 | 3.22 | 3.14 |
| Public | 3.44 | 3.45 | 3.5 | 3.51 | 3.38 | 3.43 | 3.35 | 3.44 | 3.46 | 3.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +1% | +2% | +4% |
| Operating Profit CAGR | +12% | +3% | -10% | +2% |
| PAT CAGR | +25% | +11% | -16% | +14% |
| Share Price CAGR | -36% | -12% | -13% | 0% |
| ROE Average | +10% | +10% | +10% | +13% |
| ROCE Average | +14% | +14% | +15% | +17% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 | 69.39 |
| FII | 4.48 | 4.42 | 3.13 | 2.31 | 2.27 | 1.35 | 1.43 | 1.18 | 1.15 | 1.07 |
| DII | 10.97 | 10.96 | 12.04 | 12.81 | 13.42 | 14.13 | 14.42 | 14.24 | 14.21 | 13.87 |
| Public | 15.17 | 15.24 | 15.44 | 15.49 | 14.92 | 15.13 | 14.77 | 15.18 | 15.25 | 15.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 | 15.72 |
| FII | 1.01 | 1 | 0.71 | 0.52 | 0.51 | 0.31 | 0.32 | 0.27 | 0.26 | 0.24 |
| DII | 2.49 | 2.48 | 2.73 | 2.9 | 3.04 | 3.2 | 3.27 | 3.23 | 3.22 | 3.14 |
| Public | 3.44 | 3.45 | 3.5 | 3.51 | 3.38 | 3.43 | 3.35 | 3.44 | 3.46 | 3.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 | 22.66 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.