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

₹ 389 -1.99%
19 Apr - close price
hazoormultiproject.com BSE: 532467
About

Incorporated in 1992, Hazoor Multi Projects Limited is engaged in the business of Infrastructure and Real Estate.

Key Points

Business Overview:[1]
Company was initially engaged in construction of residential projects. In FY21, company changed its line of business and is now mainly engaged in infrastructural development and 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. Apart from this, company has also started the EPC contracting business.

Website BSE
  • Market Cap ₹ 725 Cr.
  • Current Price ₹ 389
  • High / Low ₹ 454 / 88.0
  • Stock P/E 11.8
  • Book Value ₹ 95.4
  • Dividend Yield 0.77 %
  • ROCE 83.8 %
  • ROE 85.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 49.3%

Cons

  • Promoter holding has decreased over last quarter: -4.85%
  • Promoter holding is low: 21.1%

* 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

Sector: Infrastructure Developers & Operators Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
-0 24 11 7 5 89 203 189 189 195 162 112 81
0 23 11 6 5 86 195 176 171 171 135 94 68
Operating Profit -0 1 -0 1 0 4 8 13 18 24 27 19 13
OPM % 4% -4% 8% 5% 4% 4% 7% 10% 12% 17% 17% 16%
0 -0 0 -0 0 0 -0 0 0 0 0 0 1
Interest -0 -0 -0 -0 -0 1 0 0 0 1 0 -0 -0
Depreciation -0 -0 -0 -0 0 0 0 0 0 0 0 0 0
Profit before tax -0 1 -0 1 0 3 8 13 18 23 27 19 14
Tax % -0% 30% -0% -0% 42% 30% 25% 25% 25% 26% 25% 26% 25%
-0 1 -0 1 0 2 6 9 13 17 20 14 10
EPS in Rs -0.06 0.38 -0.26 0.39 0.10 1.41 3.80 6.22 8.66 11.30 13.38 9.27 6.79
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
-0 -0 0 0 0 0 0 0 -0 24 113 776 550
0 0 0 0 0 0 0 0 0 23 108 713 468
Operating Profit -0 -0 0 0 0 0 -0 -0 -0 1 4 63 82
OPM % 64% 26% 5% 50% -10% -83% 3% 4% 8% 15%
-0 0 0 -0 0 -0 0 0 1 -0 0 0 1
Interest 0 0 -0 -0 -0 -0 -0 -0 -0 -0 1 2 1
Depreciation 0 0 0 0 0 0 0 -0 -0 -0 0 0 0
Profit before tax -0 -0 0 0 0 0 0 -0 0 1 3 61 83
Tax % -95% 167% -200% -1,100% -0% 68% 100% 9% 60% 37% 29% 26%
-1 0 0 0 0 0 -0 -0 0 0 2 46 62
EPS in Rs -0.49 0.01 0.04 0.07 0.01 0.04 -0.00 -0.07 0.03 0.28 1.63 29.99 40.74
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% 8%
Compounded Sales Growth
10 Years: %
5 Years: 422%
3 Years: %
TTM: -18%
Compounded Profit Growth
10 Years: 132%
5 Years: %
3 Years: 1050%
TTM: 102%
Stock Price CAGR
10 Years: 82%
5 Years: 211%
3 Years: 370%
1 Year: 307%
Return on Equity
10 Years: 19%
5 Years: 34%
3 Years: 49%
Last Year: 86%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 10 10 10 10 10 10 10 10 10 10 10 11 15
Reserves 12 12 12 12 12 12 12 13 12 12 15 70 129
1 1 0 -0 -0 -0 -0 -0 -0 -0 22 22 0
2 0 0 0 0 0 0 0 0 11 26 150 256
Total Liabilities 26 24 23 22 22 22 23 24 22 33 73 253 400
10 10 9 9 9 0 0 0 0 8 11 16 16
CWIP -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 -0
Investments 5 5 1 1 -0 -0 10 12 8 -0 -0 2 28
11 9 12 12 13 22 13 11 14 25 62 235 357
Total Assets 26 24 23 22 22 22 23 24 22 33 73 253 400

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
2 2 -2 -0 -1 -3 9 3 -4 4 -13 -9
-2 -0 3 -0 1 3 -10 -2 4 1 -3 -7
-0 -2 -1 -0 -0 -0 -0 -0 -0 -0 22 9
Net Cash Flow -0 -0 0 -0 0 0 -1 1 -0 5 6 -7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 7,183 10,681 9,420 8,879 1,752 20 -0 35 39
Inventory Days
Days Payable
Cash Conversion Cycle 7,183 10,681 9,420 8,879 1,752 20 -0 35 39
Working Capital Days 7,052 10,527 9,316 14,646 4,562 3,143 -47 -38 -28
ROCE % -2% -0% 0% 0% 0% 1% 0% -1% -0% 5% 12% 84%

Shareholding Pattern

Numbers in percentages

9 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Feb 2024
0.00% 0.00% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 21.08%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.36% 5.29% 9.39% 17.25%
100.00% 100.00% 74.07% 74.07% 74.07% 74.07% 74.07% 74.08% 72.71% 68.77% 64.68% 61.66%
No. of Shareholders 5,7955,9805,6385,4455,3646,2976,5056,2916,9078,91211,76511,775

* 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