Hazoor Multi Projects Ltd

Hazoor Multi Projects Ltd

₹ 362 -0.19%
24 Jun - close price
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.

  • Market Cap 678 Cr.
  • Current Price 362
  • High / Low 454 / 110
  • Stock P/E 12.4
  • Book Value 122
  • Dividend Yield 0.83 %
  • ROCE 39.3 %
  • ROE 35.5 %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 226% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 44.5%

Cons

  • Promoter holding is low: 25.9%
  • Working capital days have increased from 15.9 days to 114 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
24 11 7 5 89 203 189 189 195 162 112 81 135
23 11 6 5 86 195 176 171 171 135 94 68 123
Operating Profit 1 -0 1 0 4 8 13 18 24 27 19 13 11
OPM % 4% -4% 8% 5% 4% 4% 7% 10% 12% 17% 17% 16% 8%
-0 0 0 0 0 -0 0 0 0 0 0 1 3
Interest 0 0 0 0 1 0 0 0 1 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 1 -0 1 0 3 8 13 18 23 27 19 14 14
Tax % 30% 0% 0% 42% 30% 25% 25% 25% 26% 25% 26% 25% 28%
1 -0 1 0 2 6 9 13 17 20 14 10 10
EPS in Rs 0.38 -0.26 0.39 0.10 1.41 3.80 6.22 8.66 11.30 13.38 9.27 6.79 5.60
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 0 0 0 0 0 0 0 24 113 776 490
0 0 0 0 0 0 0 0 23 108 713 420
Operating Profit -0 0 0 0 0 -0 -0 -0 1 4 63 70
OPM % 64% 26% 5% 50% -10% -83% 3% 4% 8% 14%
0 0 0 0 0 0 0 1 -0 0 0 5
Interest 0 0 0 0 0 0 0 0 0 1 2 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -0 0 0 0 0 0 -0 0 1 3 61 74
Tax % 167% -200% -1,100% 0% 68% 100% 9% 60% 37% 29% 26% 26%
0 0 0 0 0 0 -0 0 0 2 46 55
EPS in Rs 0.01 0.04 0.07 0.01 0.04 0.00 -0.07 0.03 0.28 1.63 29.99 29.41
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 8% 0%
Compounded Sales Growth
10 Years: 111%
5 Years: 386%
3 Years: 173%
TTM: -37%
Compounded Profit Growth
10 Years: 98%
5 Years: 226%
3 Years: 332%
TTM: 20%
Stock Price CAGR
10 Years: 64%
5 Years: 204%
3 Years: 249%
1 Year: 162%
Return on Equity
10 Years: 27%
5 Years: 38%
3 Years: 45%
Last Year: 36%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 10 10 10 10 10 10 10 10 10 10 11 19
Reserves 12 12 12 12 12 12 13 12 12 15 70 209
1 0 0 0 0 0 0 0 0 22 22 47
0 0 0 0 0 0 0 0 11 26 150 100
Total Liabilities 24 23 22 22 22 23 24 22 33 73 253 375
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
Investments 5 1 1 0 0 10 12 8 0 0 2 89
9 12 12 13 22 13 11 14 25 62 235 270
Total Assets 24 23 22 22 22 23 24 22 33 73 253 375

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2 -2 -0 -1 -3 9 3 -4 4 -13 -9 70
0 3 0 1 3 -10 -2 4 1 -3 -7 -87
-2 -1 -0 0 0 0 0 0 0 22 9 77
Net Cash Flow -0 0 -0 0 0 -1 1 -0 5 6 -7 60

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 7,183 10,681 9,420 8,879 1,752 20 0 35 39 15
Inventory Days
Days Payable
Cash Conversion Cycle 7,183 10,681 9,420 8,879 1,752 20 0 35 39 15
Working Capital Days 7,052 10,527 9,316 14,646 4,562 3,143 -47 -38 -28 114
ROCE % -0% 0% 0% 0% 1% 0% -1% -0% 5% 12% 84%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
0.00% 0.00% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93% 25.93%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.36% 5.29% 9.39% 10.92%
100.00% 100.00% 74.07% 74.07% 74.07% 74.07% 74.07% 74.08% 72.71% 68.77% 64.68% 63.15%
No. of Shareholders 5,7955,9805,6385,4455,3646,2976,5056,2916,9078,91211,76513,824

* 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