BirlaNu

₹2296 -23.7 | 1%

WEBSITE BSE:509675 NSE : BIRLANU 09 Jul, 15:51

Market Cap ₹1731 Cr.

Stock P/E -52.6

P/B 1.4

Current Price ₹2296

Book Value ₹ 1597.5

Face Value 10

52W High ₹3150.1

Dividend Yield 1.31%

52W Low ₹ 1650

Edit Ratio

BirlaNu Research see more...

Overview Inc. Year: 1955Industry: Cement & Construction Materials

HIL Ltd is engaged inside the manufacturing and distribution of building merchandise, thermal insulation merchandise (refractories) and generation of wind power. The Company operates thru 3 segments: Building Products, Thermal Insulation Products (Refractories) and Wind Power. Its Building Products segment manufactures and markets fiber cement sheets, aerocon panels, autoclaved aerated concrete (AAC) blocks, and advanced polymer merchandise and coloured steel sheets, which are used in construction activity. The Company's Thermal Insulation Products (Refractories) section manufactures and markets insulation merchandise utilized in cement, fertilizers and energy sector in the kilns, furnaces and boilers. Through the Wind Power segment, the Company has established wind turbine generators as part of Green initiative. The Company has manufacturing centres in Hyderabad, Faridabad, Jasidih, Dharuhera, Thimmapur, Jhajjar, Kondapalli, Chennai, Thrissur, Wada, Sathariya, Balasore and Golan.

BirlaNu Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

BirlaNu Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	767	863	1016	723	784	852	1107	774	805	929
Other Income	0	3	4	5	10	11	5	19	4	10
Total Income	768	867	1020	728	794	863	1112	794	809	939
Total Expenditure	717	826	928	720	768	834	1038	816	806	906
Operating Profit	51	41	91	8	26	28	74	-22	3	32
Interest	6	8	10	17	8	1	17	17	17	17
Depreciation	27	29	30	29	30	31	36	36	37	36
Exceptional Income / Expenses	0	0	23	14	0	1	0	82	0	0
Profit Before Tax	18	4	74	-24	-11	-3	22	7	-51	-20
Provision for Tax	5	-1	16	-9	-3	-3	9	-8	-16	5
Profit After Tax	13	5	59	-15	-8	0	13	15	-35	-25
Adjustments	-1	-0	-1	-0	1	-0	-0	-1	-0	-0
Profit After Adjustments	13	5	58	-16	-7	-0	13	15	-35	-25
Adjusted Earnings Per Share	16.6	6.1	76.5	-20.9	-9.5	-0.1	16.7	19.4	-46.9	-32.6

BirlaNu Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Net Sales	1100	1280	2169	2555	3044	3520	3479	3375	3615	3615
Other Income	14	24	27	25	20	37	25	32	29	38
Total Income	1114	1304	2196	2580	3064	3557	3504	3407	3645	3654
Total Expenditure	1002	1133	1925	2318	2637	3135	3256	3252	3557	3566
Operating Profit	112	171	271	262	427	422	248	154	88	87
Interest	9	4	25	39	28	13	20	35	68	68
Depreciation	40	47	68	97	109	116	111	120	144	145
Exceptional Income / Expenses	-3	0	-21	0	0	0	0	37	82	82
Profit Before Tax	60	120	157	127	292	295	117	36	-43	-42
Provision for Tax	20	39	61	28	77	85	20	1	-11	-10
Profit After Tax	40	81	95	99	214	210	97	35	-33	-32
Adjustments	0	0	6	7	46	0	0	0	0	-1
Profit After Adjustments	40	81	101	106	260	210	97	35	-33	-32
Adjusted Earnings Per Share	53.5	108.2	135.7	141.7	346.7	280.1	128.8	46.1	-43.6	-43.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	7%	1%	7%	0%
Operating Profit CAGR	-43%	-41%	-20%	0%
PAT CAGR	-194%	NAN%	NAN%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-20%	-13%	14%	13%
ROE Average	-3%	3%	10%	12%
ROCE Average	1%	5%	12%	13%

BirlaNu Balance Sheet

#(Fig in Cr.)	Mar 2016	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Shareholder's Funds	461	566	637	743	995	1166	1244	1253	1211
Minority's Interest	0	0	0	0	0	0	0	0	0
Borrowings	70	66	519	442	259	163	204	320	257
Other Non-Current Liabilities	52	50	154	165	163	152	148	309	316
Total Current Liabilities	326	336	665	805	696	741	769	862	1136
Total Liabilities	910	1019	1975	2154	2113	2223	2364	2743	2920
Fixed Assets	508	471	1060	1099	1136	1111	1198	1391	1666
Other Non-Current Assets	35	102	108	114	90	100	121	136	147
Total Current Assets	366	446	807	928	888	1011	1046	1216	1107
Total Assets	910	1019	1975	2154	2113	2223	2364	2743	2920

BirlaNu Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Opening Cash & Cash Equivalents	6	9	11	64	86	127	62	62	135
Cash Flow from Operating Activities	39	187	135	130	466	166	132	173	82
Cash Flow from Investing Activities	-52	-165	-345	-120	-34	-50	-178	-163	-52
Cash Flow from Financing Activities	12	-20	266	8	-390	-179	42	62	-90
Net Cash Inflow / Outflow	-2	2	56	18	42	-63	-4	72	-60
Closing Cash & Cash Equivalent	4	11	64	86	127	62	62	135	76

BirlaNu Ratios

#	Mar 2016	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Earnings Per Share (Rs)	53.53	108.21	135.72	141.68	346.68	280.07	128.83	46.13	-43.63
CEPS(Rs)	107.04	171.06	217.63	262.15	431.37	434.85	275.79	205.28	147.43
DPS(Rs)	17.5	22.5	25	20	40	65	45	37.5	30
Book NAV/Share(Rs)	610.53	757.32	851.25	990.31	1324.58	1549.25	1649.72	1656.77	1597.47
Core EBITDA Margin(%)	7.92	10.55	10.52	8.81	12.63	10.42	6.09	3.46	1.54
EBIT Margin(%)	5.62	8.93	7.85	6.15	9.92	8.33	3.72	2	0.65
Pre Tax Margin(%)	4.86	8.65	6.77	4.72	9.06	7.99	3.19	1	-1.14
PAT Margin (%)	3.24	5.83	4.11	3.68	6.65	5.7	2.65	0.98	-0.87
Cash Profit Margin (%)	6.48	9.21	7.03	7.28	10.04	8.85	5.67	4.36	2.92
ROA(%)	4.39	8.38	6.35	4.79	10.04	9.71	4.23	1.36	-1.16
ROE(%)	8.77	15.82	15.83	14.38	24.73	19.52	8.07	2.79	-2.68
ROCE(%)	11.28	19.84	18.75	11.86	22.11	21.52	8.78	4.11	1.33
Receivable days	30.07	26.49	18.83	17.7	12.17	10.2	11.87	14.5	16.96
Inventory Days	66.11	53.76	53.57	72.21	59.78	59.44	69.76	71.85	67.09
Payable days	73.12	95.97	88.84	92.16	74.41	64.42	62.79	69.66	70.8
PER(x)	9.41	14.95	13.62	4.48	8.79	14.22	18.64	56.43	0
Price/Book(x)	0.83	2.14	2.17	0.64	2.3	2.57	1.46	1.57	1.13
Dividend Yield(%)	3.47	1.39	1.35	3.15	1.31	1.63	1.87	1.44	1.66
EV/Net Sales(x)	0.48	0.98	0.91	0.44	0.84	0.91	0.62	0.7	0.55
EV/Core EBITDA(x)	4.74	7.39	7.33	4.3	6	7.6	8.67	15.4	22.57
Net Sales Growth(%)	0	16.37	69.47	17.8	17.32	15.66	-1.17	-2.99	7.12
EBIT Growth(%)	0	78.56	46.82	-8.97	84.18	-3.68	-55.71	-47.98	-65.04
PAT Growth(%)	0	102.15	17.74	4.09	103.43	-1.78	-53.86	-64.18	-194.59
EPS Growth(%)	0	102.15	25.42	4.4	144.69	-19.21	-54	-64.19	-194.59
Debt/Equity(x)	0.35	0.12	1.05	1	0.41	0.25	0.33	0.44	0.59
Current Ratio(x)	1.12	1.33	1.21	1.15	1.28	1.36	1.36	1.41	0.97
Quick Ratio(x)	0.44	0.78	0.47	0.44	0.58	0.4	0.47	0.58	0.37
Interest Cover(x)	7.41	32.01	7.22	4.29	11.47	24.41	6.97	2.01	0.36
Total Debt/Mcap(x)	0.42	0.06	0.48	1.56	0.18	0.1	0.22	0.28	0.52

BirlaNu Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	40.6	40.59	40.59	40.59	40.57	40.57	40.57	40.57	40.57	40.57
FII	2.65	2.79	2.55	2.47	2.47	2.22	1.55	1.35	1.3	1.4
DII	7.35	7.44	7.5	7.37	7.38	7.32	7.32	7.62	6.53	4.15
Public	49.39	49.18	49.36	49.58	49.58	49.9	50.57	50.46	51.61	53.88
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31
FII	0.02	0.02	0.02	0.02	0.02	0.02	0.01	0.01	0.01	0.01
DII	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.05	0.03
Public	0.37	0.37	0.37	0.37	0.37	0.38	0.38	0.38	0.39	0.41
Others	0	0	0	0	0	0	0	0	0	0
Total	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75	0.75

Pros

Company has reduced debt.

Cons

Promoter holding is low: 40.57%.
Company has a low return on equity of 3% over the last 3 years.
Debtor days have increased from 69.66 to 70.8days.

* 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.

BirlaNu News

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

BirlaNu

Add Watchlist

BirlaNu Research see more...

Overview Inc. Year: 1955Industry: Cement & Construction Materials

BirlaNu Share Price

Alert Data

Quarterly Price

Peer Comparison

BirlaNu Quarterly Results

BirlaNu Profit & Loss

Growth Rates

BirlaNu Balance Sheet

BirlaNu Cash Flow

BirlaNu Ratios

BirlaNu Shareholding Pattern

BirlaNu News

IPO

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

Please Login!

Error!

Enter Your Complaint