Hisar Metal Inds

₹209.5 -0.1 | 0%

WEBSITE BSE:590018 NSE : HISARMET(PS 18 May, 12:50

Market Cap ₹113 Cr.

Stock P/E 17.5

P/B 1.9

Current Price ₹209.5

Book Value ₹ 110.5

Face Value 10

52W High ₹251.5

Dividend Yield 0.48%

52W Low ₹ 130

Edit Ratio

Hisar Metal Inds Research see more...

Overview Inc. Year: 1990Industry: Steel & Iron Products

Hisar Metal Inds Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Hisar Metal 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	55	68	66	82	76	60	59	62	65	53
Other Income	1	0	0	0	0	-0	1	0	0	0
Total Income	57	68	67	82	76	59	59	62	65	53
Total Expenditure	51	63	59	75	69	54	55	58	61	49
Operating Profit	6	6	8	7	7	5	4	4	5	4
Interest	1	1	1	1	2	1	1	1	1	1
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	4	6	5	5	3	2	2	3	2
Provision for Tax	1	1	2	1	1	1	1	1	1	1
Profit After Tax	3	3	5	4	4	2	1	2	2	2
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	3	3	5	4	4	2	1	2	2	2
Adjusted Earnings Per Share	5.2	5.4	8.6	7.3	6.6	4.5	1.9	3.3	3.9	2.8

Hisar Metal 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	202	211	224	176	161	231	208	178	153	237	276	239
Other Income	0	0	0	0	1	0	1	0	0	2	1	1
Total Income	202	212	224	176	162	231	209	178	153	238	277	239
Total Expenditure	193	201	213	167	151	215	195	166	138	215	254	223
Operating Profit	10	11	11	9	10	16	14	13	15	23	23	17
Interest	7	6	8	6	5	7	5	5	5	5	6	4
Depreciation	3	3	2	2	2	2	2	2	2	2	2	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	2	2	1	4	7	7	5	8	16	16	9
Provision for Tax	0	0	1	0	1	2	2	1	2	4	5	4
Profit After Tax	0	1	1	0	3	5	5	4	5	12	11	7
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	1	1	0	3	5	5	4	5	12	11	7
Adjusted Earnings Per Share	0	2.3	2.5	0.7	4.9	9.2	9.9	7.2	10	22.3	20.3	11.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	16%	16%	4%	3%
Operating Profit CAGR	0%	21%	8%	9%
PAT CAGR	-8%	40%	17%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	50%	22%	32%	31%
ROE Average	22%	24%	22%	17%
ROCE Average	18%	18%	16%	14%

Hisar Metal 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	11	12	13	13	15	19	24	27	32	44	54
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	9	8	8	9	11	11	18	21	20	19	18
Other Non-Current Liabilities	2	2	2	2	3	3	3	3	3	3	4
Total Current Liabilities	56	65	71	56	58	72	70	49	81	70	69
Total Liabilities	79	87	94	80	87	106	115	100	136	137	145
Fixed Assets	19	16	15	20	20	22	24	22	21	19	19
Other Non-Current Assets	1	4	7	3	2	2	1	1	2	2	9
Total Current Assets	59	68	72	57	65	83	90	77	113	115	118
Total Assets	79	87	94	80	87	106	115	100	136	137	145

Hisar Metal 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	1	3	4	4	4	5	5	6	3	3	4
Cash Flow from Operating Activities	8	12	-6	20	7	9	12	4	9	6	15
Cash Flow from Investing Activities	5	-3	-5	-1	-6	-3	-3	-1	-2	1	-8
Cash Flow from Financing Activities	-12	-8	11	-19	1	-7	-8	-6	-7	-6	-7
Net Cash Inflow / Outflow	2	0	0	-0	2	-0	1	-3	0	1	1
Closing Cash & Cash Equivalent	3	4	4	4	5	5	6	3	3	4	5

Hisar Metal 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)	0.02	2.28	2.46	0.72	4.88	9.19	9.86	7.24	10.01	22.33	20.28
CEPS(Rs)	4.77	7.18	5.25	3.87	8.25	12.61	13.73	11.52	13.99	26.27	24.3
DPS(Rs)	1	1	1	1	1	1	1	1	1	1	1
Book NAV/Share(Rs)	21.2	22.7	24.36	24.27	27.95	35.94	44.6	50.84	59.85	81.18	100.46
Core EBITDA Margin(%)	4.22	4.37	4.39	4.3	5.41	6.61	6.16	6.88	9.53	9.06	8.14
EBIT Margin(%)	3.25	3.42	3.89	3.52	4.68	5.95	5.74	5.73	8.32	8.95	7.64
Pre Tax Margin(%)	0.08	0.72	0.82	0.36	2.13	3.08	3.37	2.82	5.07	6.86	5.64
PAT Margin (%)	0.01	0.52	0.53	0.2	1.46	2.1	2.57	2.2	3.54	5.1	3.97
Cash Profit Margin (%)	1.14	1.64	1.13	1.06	2.47	2.88	3.57	3.5	4.94	6	4.75
ROA(%)	0.01	1.48	1.47	0.45	3.16	5.15	4.83	3.64	4.57	8.84	7.78
ROE(%)	0.1	10.41	10.46	2.95	18.7	28.77	24.49	15.18	18.09	31.67	22.33
ROCE(%)	10.51	12.19	13.07	8.97	11.22	17.24	13.97	11.51	13.74	20.87	18.25
Receivable days	55.68	50.88	55.78	65.19	58.94	52.44	69.11	70.73	83.43	67.44	62.63
Inventory Days	34.89	36.7	34.18	40.08	44.68	44.1	65.52	83.58	124.96	93.27	74.59
Payable days	21.42	25.74	20.93	9.64	5.61	16.81	42.15	35.14	65.23	56.69	29.92
PER(x)	780.56	6.13	6.48	23.27	10.03	7.29	4.29	5.52	11.28	5.5	6.17
Price/Book(x)	0.78	0.62	0.65	0.69	1.75	1.86	0.95	0.79	1.89	1.51	1.25
Dividend Yield(%)	4.02	4.76	4.18	3.99	2.04	1.49	2.36	2.5	0.89	0.81	0.8
EV/Net Sales(x)	0.3	0.27	0.34	0.36	0.53	0.41	0.38	0.46	0.78	0.54	0.48
EV/Core EBITDA(x)	6.18	5.32	6.66	7.34	8.32	6	5.66	6.5	8.07	5.44	5.64
Net Sales Growth(%)	2.3	4.55	5.88	-21.34	-8.39	43.16	-10.06	-14.31	-14.08	54.83	16.67
EBIT Growth(%)	-15.02	10.2	20.67	-28.81	21.52	66.64	-15.26	-14.5	24.68	66.7	-0.39
PAT Growth(%)	-93.79	0	7.7	-70.83	580.56	88.2	7.28	-26.57	38.26	123.02	-9.17
EPS Growth(%)	-93.78	0	7.7	-70.83	580.56	88.2	7.28	-26.57	38.26	123.02	-9.17
Debt/Equity(x)	4.85	4.35	5.36	4.43	4.25	3.33	2.6	2.29	1.93	1.47	1.26
Current Ratio(x)	1.05	1.04	1.02	1.03	1.12	1.15	1.29	1.56	1.39	1.64	1.71
Quick Ratio(x)	0.66	0.65	0.72	0.64	0.73	0.67	0.72	0.71	0.62	0.81	0.91
Interest Cover(x)	1.02	1.27	1.27	1.11	1.83	2.07	2.42	1.97	2.57	4.27	3.81
Total Debt/Mcap(x)	6.2	7.06	8.19	6.44	2.42	1.78	2.74	2.91	1.02	0.97	1.01

Hisar Metal Inds Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	56.49	56.49	56.49	61.02	61.02	61.02	61.02	61.02	61.02	61.02
FII	0	0	0	0.06	0	0.24	0.24	0.24	0.24	0.36
DII	0	0	0	0	0	0	0	0	0	0
Public	43.51	43.51	43.51	38.92	38.98	38.74	38.74	38.74	38.74	38.62
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.31	0.31	0.31	0.33	0.33	0.33	0.33	0.33	0.33	0.33
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.23	0.23	0.23	0.21	0.21	0.21	0.21	0.21	0.21	0.21
Others	0	0	0	0	0	0	0	0	0	0
Total	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54	0.54

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 24%
Debtor days have improved from 56.69 to 29.92days.
Company has reduced debt.

Cons

* 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.

Hisar Metal 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

Hisar Metal Inds

Add Watchlist

Hisar Metal Inds Research see more...

Overview Inc. Year: 1990Industry: Steel & Iron Products

Hisar Metal Inds Share Price

Alert Data

Quarterly Price

Peer Comparison

Hisar Metal Inds Quarterly Results

Hisar Metal Inds Profit & Loss

Growth Rates

Hisar Metal Inds Balance Sheet

Hisar Metal Inds Cash Flow

Hisar Metal Inds Ratios

Hisar Metal Inds Shareholding Pattern

Hisar Metal Inds News

Top Unlisted Companies & InstaBuy Companies

Electrosteel Steel Ltd

IPO

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

Please Login!

Error!