Hazoor Multi Projects Ltd

Haz.Multi Proj. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Hazoor Multi Projects Ltd

₹ 33.2 -0.18%
27 Oct 10:40 a.m.
hazoormultiproject.com BSE: 532467
About

Incorporated in 1992, Hazoor
Multiprojects Ltd is in the business
of Real Estate and Road construction[1]

Key Points

Business Overview:[1][2]
HMPL is in the business of infrastructure development as an EPC Contracting company. It works as a sub-contractor in executing various national highway road projects awarded by government authorities such as Maharashtra State Road Development Corporation Ltd. and National Highways Authority of India. Its core competency is in the field of construction of roads. Company also plans to expand into Other Verticals of Infrastructure EPC Contract.

Website BSE
  • Market Cap ₹ 760 Cr.
  • Current Price ₹ 33.2
  • High / Low ₹ 61.2 / 32.0
  • Stock P/E 33.9
  • Book Value ₹ 18.5
  • Dividend Yield 1.18 %
  • ROCE 6.32 %
  • ROE 4.24 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 240% CAGR over last 5 years

Cons

  • Promoter holding has decreased over last quarter: -0.93%
  • Promoter holding is low: 18.0%
  • Contingent liabilities of Rs.356 Cr.
  • Company has high debtors of 216 days.
  • Working capital days have increased from 55.4 days to 116 days

* 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.

Peer comparison

Consumer Discretionary Realty Realty Residential, Commercial Projects

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
202.76 189.34 189.03 194.67 162.40 112.25 80.63 134.57 34.16 76.48 56.76 227.36 99.16
194.58 176.45 171.01 171.08 135.01 93.70 67.97 123.47 34.37 71.80 53.54 199.18 87.81
Operating Profit 8.18 12.89 18.02 23.59 27.39 18.55 12.66 11.10 -0.21 4.68 3.22 28.18 11.35
OPM % 4.03% 6.81% 9.53% 12.12% 16.87% 16.53% 15.70% 8.25% -0.61% 6.12% 5.67% 12.39% 11.45%
-0.01 0.16 0.07 0.17 0.12 0.07 1.08 3.48 0.71 2.02 1.02 1.70 0.95
Interest 0.42 0.38 0.39 0.52 0.22 0.00 0.00 0.07 0.22 0.48 0.00 2.15 1.01
Depreciation 0.02 0.03 0.03 0.04 0.05 0.05 0.05 0.05 0.05 0.05 0.05 17.48 0.05
Profit before tax 7.73 12.64 17.67 23.20 27.24 18.57 13.69 14.46 0.23 6.17 4.19 10.25 11.24
Tax % 25.36% 25.16% 25.47% 25.99% 25.33% 25.79% 24.91% 27.73% 65.22% 24.64% 25.06% 39.12% 25.18%
5.78 9.46 13.17 17.17 20.34 13.79 10.29 10.45 0.08 4.65 3.14 6.23 8.41
EPS in Rs 0.38 0.62 0.86 1.13 1.34 0.93 0.68 0.56 0.00 0.24 0.15 0.28 0.37
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
0 0 0 0 0 0 0 24 113 776 490 395 460
0 0 0 0 0 0 0 23 108 713 420 359 412
Operating Profit 0 0 0 0 -0 -0 -0 1 4 63 70 36 47
OPM % 64% 26% 5% 50% -10% -83% 3% 4% 8% 14% 9% 10%
0 0 0 0 0 0 1 -0 0 0 5 5 6
Interest 0 0 0 0 0 0 0 0 1 2 0 3 4
Depreciation 0 0 0 0 0 0 0 0 0 0 0 18 18
Profit before tax 0 0 0 0 0 -0 0 1 3 61 74 21 32
Tax % -200% -1,100% 0% 68% 100% -9% 60% 37% 29% 26% 26% 32%
0 0 0 0 0 -0 0 0 2 46 55 14 22
EPS in Rs 0.00 0.01 0.00 0.00 0.00 -0.01 0.00 0.03 0.16 2.99 2.94 0.63 1.04
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 8% 10% 32%
Compounded Sales Growth
10 Years: 115%
5 Years: %
3 Years: 52%
TTM: 27%
Compounded Profit Growth
10 Years: 62%
5 Years: 240%
3 Years: 76%
TTM: -35%
Stock Price CAGR
10 Years: 74%
5 Years: 184%
3 Years: 73%
1 Year: -28%
Return on Equity
10 Years: 17%
5 Years: 20%
3 Years: 21%
Last Year: 4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 10 10 10 10 10 10 10 10 10 11 19 22
Reserves 12 12 12 12 12 13 12 12 15 70 209 391
0 0 0 0 0 0 0 0 22 22 7 80
0 0 0 0 0 0 0 11 26 150 140 359
Total Liabilities 23 22 22 22 23 24 22 33 73 253 375 852
9 9 9 0 0 0 0 8 11 16 16 86
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 1 1 0 0 10 12 8 0 0 2 86 217
12 12 13 22 13 11 14 25 62 235 274 549
Total Assets 23 22 22 22 23 24 22 33 73 253 375 852

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-2 -0 -1 -3 9 3 -4 4 -13 -9 70 -49
3 0 1 3 -10 -2 4 1 -3 -7 -87 -253
-1 -0 0 0 0 0 0 0 22 9 77 241
Net Cash Flow 0 -0 0 0 -1 1 -0 5 6 -7 60 -62

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 7,183 10,681 9,420 8,879 1,752 20 0 35 39 15 216
Inventory Days
Days Payable
Cash Conversion Cycle 7,183 10,681 9,420 8,879 1,752 20 0 35 39 15 216
Working Capital Days 7,052 10,527 9,316 14,646 4,562 3,143 -47 -38 -28 79 116
ROCE % 0% 0% 0% 1% 0% -1% -0% 5% 12% 84% 43% 6%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 21.08% 20.94% 19.82% 18.98% 18.04% 17.59%
0.00% 0.00% 1.36% 5.29% 9.39% 10.92% 19.18% 19.63% 19.94% 19.72% 21.90% 23.84%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.39% 0.37% 0.03%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.91% 0.87% 0.83% 0.81%
74.07% 74.08% 72.71% 68.77% 64.68% 63.15% 59.75% 59.42% 59.32% 60.05% 58.86% 57.74%
No. of Shareholders 6,5056,2916,9078,91211,76513,82413,19615,82121,44324,80325,31731,071

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings