Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Hil Ltd

About the Company - Hil Ltd

HIL Ltd. is a Public Limited Listed company incorporated on 23/06/1955 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L74999TG1955PLC000656 and registration number is 000656. Currently Company is involved in the business activities of Manufacture of cement, lime and plaster. Company’s Total Operating Revenue is Rs. 1973.48 Cr. and Equity Capital is Rs. 7.54 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Furniture, Furnishing & FlooringOffice No. 1 & 2, 7th Floor, Hyderabad Telangana 500032info@hil.in
http://www.hil.in
Management
NamePosition Held
Mr. C K BirlaChairman
Mr. Akshat SethManaging Director & CEO
Mr. Desh Deepak KhetrapalNon Executive Director
Dr. Arvind SahayIndependent Director
Mr. Amita BirlaNon Executive Director
Mr. Sunil BhumralkarIndependent Director
Mr. Janat ShahIndependent Director
Mr. Nidhi KillawalaIndependent Director

Basic Stock Data of Hil Ltd

Last Updated: July 26, 2024, 10:36 pm

Market Cap 2,322 Cr.
Current Price 3,076
High / Low3,216/2,346
Stock P/E70.4
Book Value 1,661
Dividend Yield1.22 %
ROCE1.89 %
ROE2.64 %
Face Value 10.0
PEG Ratio-6.33

Data Source: screener.in

Hil Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales7048038449847668219491,0857647678631,016723
Expenses612702732821703749856962752718826929721
Operating Profit92101112162637393123125037873
OPM %13%13%13%17%8%9%10%11%2%6%4%9%0%
Other Income5363115133148032719
Interest765433333681017
Depreciation27282931292928282627293029
Profit before tax1117381139365566106-1117474-24
Tax %15%28%23%28%27%38%23%18%37%28%-19%21%36%
Net Profit94536310026345187-713558-16
EPS in Rs125.9070.1183.55132.8434.8545.4567.41115.43-9.0116.636.1376.76-20.94

Last Updated: July 10, 2024, 3:31 pm

Hil Ltd Quarterly Chart

Hil Ltd Profit & Loss

Last Updated: July 10, 2024, 3:31 pm

MonthMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,1001,2802,1692,5553,0443,5203,4793,369
Expenses9991,1321,9252,3172,6343,1293,2553,193
Operating Profit100148244238410391224176
OPM %9%12%11%9%13%11%6%5%
Other Income923123264332450
Interest94253928132040
Depreciation40476897109116111116
Profit before tax6012016313433729511770
Tax %33%33%38%21%23%29%17%
Net Profit40811011062602109759
EPS in Rs53.53108.21135.72141.68346.68280.07128.8278.58
Dividend Payout %33%21%18%14%6%23%35%

Hil Ltd Profit & Loss Yearly Chart

Hil Ltd Growth

Compounded Sales Growth
10 Years:%
5 Years:9%
3 Years:4%
TTM:-3%
Compounded Profit Growth
10 Years:%
5 Years:-21%
3 Years:-50%
TTM:-66%
Stock Price CAGR
10 Years:19%
5 Years:19%
3 Years:-17%
1 Year:8%
Return on Equity
10 Years:%
5 Years:14%
3 Years:10%
Last Year:3%

Last Updated: July 25, 2024, 5:12 am

Hil Ltd Balance Sheet

Last Updated: July 10, 2024, 3:31 pm

MonthMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital77888888
Reserves4545596307359881,1591,2361,256
Borrowings15967669741431313432427
Other Liabilities290386669671687744689745
Total Liabilities9101,0191,9752,1542,1132,2232,3642,435
Fixed Assets5084921,0811,1201,1561,1311,2181,186
CWIP1149323514263342
Investments712111833321
Other Assets3833578619829111,0621,1121,207
Total Assets9101,0191,9752,1542,1132,2232,3642,435

Hil Ltd Reserves and Borrowings Chart

Hil Ltd Cash Flow

MonthMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 39187135130466166132173
Cash from Investing Activity -52-165-347-116-35-52-174-162
Cash from Financing Activity 12-202668-390-1794262
Net Cash Flow-22532241-65-073

Hil Ltd Financial Efficiency Indicators

MonthMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days34282317121113
Inventory Days130107165159113134121
Days Payable7411311290746960
Cash Conversion Cycle90227686507675
Working Capital Days38-72632223445
ROCE %21%12%22%21%9%

Hil Ltd Financial Efficiency Indicators Chart

Hil Ltd Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters40.83%40.71%40.71%40.71%40.71%40.60%40.58%40.58%40.58%40.57%40.57%40.57%
FIIs3.31%3.13%3.13%2.94%3.01%2.65%2.80%2.54%2.47%2.47%2.21%1.54%
DIIs5.05%5.14%5.15%5.02%3.29%3.30%3.38%3.45%3.31%3.33%3.27%3.27%
Government4.08%4.07%4.07%4.07%4.07%4.05%4.05%4.05%4.05%4.05%4.05%4.05%
Public46.73%46.95%46.93%47.26%48.92%49.39%49.17%49.36%49.58%49.57%49.91%50.57%
No. of Shareholders37,03338,55339,07739,40540,69140,80440,53140,03739,70438,39236,97236,339

Hil Ltd Shareholding Pattern Chart

No. of Hil Ltd Shareholders

Hil Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund4,1100.251.154,1102024-07-240%
Groww Nifty Total Market Index Fund90.0104,1102024-07-24-99.78%

Hil Ltd ROCE Trend

Hil Ltd EPS Trend

Hil Ltd Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)46.15129.09280.54346.89141.73
Diluted EPS (Rs.)46.15129.06278.72345.72141.44
Cash EPS (Rs.)205.31276.37430.38488.81269.65
Book Value[Excl.RevalReserv]/Share (Rs.)1655.421644.001546.761323.55989.57
Book Value[Incl.RevalReserv]/Share (Rs.)1655.421644.001546.761323.55989.57
Revenue From Operations / Share (Rs.)4459.464598.884668.064047.473404.05
PBDIT / Share (Rs.)203.86328.18559.39568.25348.89
PBIT / Share (Rs.)45.28181.75405.17423.35219.55
PBT / Share (Rs.)47.73155.88388.45386.32168.24
Net Profit / Share (Rs.)46.73129.94276.16343.91140.32
NP After MI And SOA / Share (Rs.)45.96128.36279.06345.43141.17
PBDIT Margin (%)4.577.1311.9814.0310.24
PBIT Margin (%)1.013.958.6710.456.44
PBT Margin (%)1.073.388.329.544.94
Net Profit Margin (%)1.042.825.918.494.12
NP After MI And SOA Margin (%)1.032.795.978.534.14
Return on Networth / Equity (%)2.777.8018.0426.0914.26
Return on Capital Employeed (%)1.828.6220.6222.4512.21
Return On Assets (%)1.264.109.4612.294.91
Long Term Debt / Equity (X)0.250.160.140.260.59
Total Debt / Equity (X)0.430.320.240.350.85
Asset Turnover Ratio (%)1.321.111.080.880.75
Current Ratio (X)1.411.361.361.281.17
Quick Ratio (X)0.580.460.390.570.46
Inventory Turnover Ratio (X)2.532.222.592.011.59
Dividend Payout Ratio (NP) (%)86.6850.3416.047.2015.87
Dividend Payout Ratio (CP) (%)19.4823.5110.335.078.28
Earning Retention Ratio (%)13.3249.6683.9692.8084.13
Cash Earning Retention Ratio (%)80.5276.4989.6794.9391.72
Interest Coverage Ratio (X)4.3612.6933.4615.356.80
Interest Coverage Ratio (Post Tax) (X)0.946.0217.528.653.55
Enterprise Value (Cr.)2382.292160.703216.692509.241026.04
EV / Net Operating Revenue (X)0.700.620.910.820.40
EV / EBITDA (X)15.448.707.635.873.92
MarketCap / Net Operating Revenue (X)0.580.520.850.750.18
Retention Ratios (%)13.3149.6583.9592.7984.12
Price / BV (X)1.571.462.572.300.64
Price / Net Operating Revenue (X)0.580.520.850.750.18
EarningsYield0.010.050.070.110.22

Hil Ltd Profitability Ratios (%)

Hil Ltd Liquidity Ratios

Hil Ltd Liquidity Ratios (%)

Hil Ltd Interest Coverage Ratios (%)

Hil Ltd Valuation Ratios

Fair Value

Fair Value: 3,124.73

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 1.58% compared to the current price 3076

Intrinsic Value: 2,777.24

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 9.71% compared to the current price 3076

Last 5 Year EPS CAGR: -11.12%

*Investments are subject to market risks

Strength and Weakness of Hil Ltd Stock

StrengthWeakness
  1. The stock has a low average Working Capital Days of 27.14, which is a positive sign.
  2. The company has higher reserves (875.75 cr) compared to borrowings (448.50 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (2.25 cr) and profit (162.00 cr) over the years.
  1. The stock has a low average ROCE of 12.14%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 67.86, which may not be favorable.

FAQ

What is the latest fair value of Hil Ltd?

The latest fair value of Hil Ltd is ₹3124.73.

What is the Market Cap of Hil Ltd?

The Market Cap of Hil Ltd is 2,322 Cr..

What is the current Stock Price of Hil Ltd as on 27 July 2024?

The current stock price of Hil Ltd as on 27 July 2024 is 3,076.

What is the High / Low of Hil Ltd stocks in FY 2024?

In FY 2024, the High / Low of Hil Ltd stocks is 3,216/2,346.

What is the Stock P/E of Hil Ltd?

The Stock P/E of Hil Ltd is 70.4.

What is the Book Value of Hil Ltd?

The Book Value of Hil Ltd is 1,661.

What is the Dividend Yield of Hil Ltd?

The Dividend Yield of Hil Ltd is 1.22 %.

What is the ROCE of Hil Ltd?

The ROCE of Hil Ltd is 1.89 %.

What is the ROE of Hil Ltd?

The ROE of Hil Ltd is 2.64 %.

What is the Face Value of Hil Ltd?

The Face Value of Hil Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Hil Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE