Hil Ltd

About [ edit ]

HIL Limited (HIL) is a part of the C.K. Birla Group and is headquartered in Hyderabad. It is one of the leading Companies in the building materials and construction industry with robust product pipeline and wide range. The company manufactures asbestos FC sheets, coloured steel sheets, non-asbestos corrugated roofing sheets, new generation building products like autoclaved aerated concrete (AAC) blocks (light bricks) that are used for walls in building constructions and aerocon panels and boards that are used as partition in residential and commercial buildings. #

Key Points [ edit ]
  • Market Cap 2,685 Cr.
  • Current Price 3,602
  • High / Low 3,790 / 748
  • Stock P/E 12.2
  • Book Value 1,193
  • Dividend Yield 0.56 %
  • ROCE 12.0 %
  • ROE 14.8 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has been maintaining a healthy dividend payout of 17.85%

Cons

  • Company might be capitalizing the interest cost
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
496 413 624 666 764 575 583 645 693 704 803
412 357 572 605 668 529 540 589 593 612 702
Operating Profit 84 56 51 62 95 47 43 56 100 92 101
OPM % 17% 14% 8% 9% 12% 8% 7% 9% 14% 13% 13%
Other Income 5 -6 1 7 4 13 5 7 7 53 6
Interest 1 5 10 9 10 9 10 9 11 7 6
Depreciation 10 14 23 22 23 24 24 25 25 27 28
Profit before tax 78 31 19 37 67 27 13 28 71 111 73
Tax % 33% 61% 48% 27% 39% -20% 26% 16% 29% 15% 28%
Net Profit 52 12 10 27 41 32 10 24 50 94 53
EPS in Rs 69.73 16.18 13.53 36.34 54.38 42.71 12.88 31.77 67.25 125.90 70.11

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020 TTM
1,100 1,280 2,169 2,555 2,845
999 1,132 1,935 2,318 2,495
Operating Profit 100 148 233 237 350
OPM % 9% 12% 11% 9% 12%
Other Income 9 23 22 32 73
Interest 9 4 25 39 32
Depreciation 40 47 68 97 105
Profit before tax 60 120 163 134 284
Tax % 33% 33% 38% 21%
Net Profit 40 81 101 106 221
EPS in Rs 53.53 108.21 135.72 141.68 295.03
Dividend Payout % 33% 21% 18% 14%
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:10%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:102%
Stock Price CAGR
10 Years:26%
5 Years:47%
3 Years:16%
1 Year:371%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020 Sep 2020
7 7 8 8 8
Reserves 454 559 630 735 886
Borrowings 159 67 669 741 487
290 386 669 671 691
Total Liabilities 910 1,019 1,975 2,154 2,073
508 492 1,081 1,120 1,123
CWIP 11 49 32 35 57
Investments 7 121 1 18 2
383 357 861 982 890
Total Assets 910 1,019 1,975 2,154 2,073

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020
39 187 135 130
-52 -165 -347 -116
12 -20 266 8
Net Cash Flow -2 2 53 22

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2018 Mar 2019 Mar 2020
ROCE % 21% 12%
Debtor Days 34 28 23 17
Inventory Turnover 3.42 2.61

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
40.99 40.95 40.95 40.95 40.95 40.91 40.91 40.91 40.91 40.83 40.83 40.83
4.70 6.78 6.26 5.82 3.42 2.67 2.39 2.22 1.66 1.50 1.55 2.31
8.54 6.73 6.74 6.82 7.27 7.10 7.12 7.55 7.26 6.58 6.39 5.32
4.21 4.21 4.21 4.12 4.09 4.09 4.09 4.09 4.09 4.08 4.08 4.08
41.55 41.33 41.85 42.29 44.28 45.23 45.49 45.24 46.09 47.01 47.15 47.46

Documents