Hisar Metal Industries Ltd

Hisar Metal Industries is engaged in the manufacture of Cold Rolled Stainless Steel Strips and Stainless Steel Tubes & Pipes.(Source : 201903 Annual Report Page No: 55)

  • Market Cap: 30.65 Cr.
  • Current Price: 56.75
  • 52 weeks High / Low 77.90 / 35.20
  • Book Value: 49.61
  • Stock P/E: 5.62
  • Dividend Yield: 1.76 %
  • ROCE: 13.97 %
  • ROE: 24.51 %
  • Sales Growth (3Yrs): 5.66 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 1.14 times its book value
Company has good consistent profit growth of 34.08% over 5 years
Cons:
The company has delivered a poor growth of -0.35% over past five years.

Peer comparison Sector: Steel // Industry: Steel - Medium / Small

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
44 48 61 62 58 48 52 51 57 50 49 40
42 45 58 58 54 45 49 48 52 47 45 37
Operating Profit 2 3 4 4 4 3 3 3 4 4 4 3
OPM % 5% 6% 6% 6% 7% 7% 5% 5% 7% 7% 8% 7%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 1 2 2 2 1 1 1 2 1 1 1
Depreciation 0 0 0 0 0 0 0 1 1 1 1 1
Profit before tax 2 1 2 2 2 2 2 1 2 2 2 1
Tax % 23% 30% 33% 30% 32% 27% 20% 22% 26% 28% 20% 8%
Net Profit 1 1 1 1 1 1 1 1 2 1 2 1
EPS in Rs 2.17 1.87 2.57 2.44 2.31 2.17 2.37 2.07 3.24 2.20 2.81 1.83
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
147 115 161 145 197 202 211 224 176 161 231 208 196
143 110 150 137 187 193 201 213 167 151 215 195 182
Operating Profit 5 5 10 9 11 10 10 11 9 10 16 13 14
OPM % 3% 5% 6% 6% 6% 5% 5% 5% 5% 6% 7% 6% 7%
Other Income 4 1 0 0 0 0 0 0 0 1 0 1 0
Interest 5 5 5 6 8 7 6 8 6 5 7 5 6
Depreciation 2 2 2 2 3 3 3 2 2 2 2 2 2
Profit before tax 2 0 4 1 0 0 2 2 1 4 7 7 7
Tax % 27% 29% 34% 32% 44% 94% 27% 35% 45% 31% 32% 24%
Net Profit 1 0 2 1 0 0 1 1 0 3 5 5 5
EPS in Rs 2.00 0.39 4.21 0.87 0.23 0.00 2.17 2.32 0.58 4.68 9.19 9.86 10.08
Dividend Payout % 32% 133% 15% 68% 200% 3,600% 29% 27% 92% 20% 11% 10%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:6.11%
5 Years:-0.35%
3 Years:5.66%
TTM:-6.08%
Compounded Profit Growth
10 Years:34.75%
5 Years:34.08%
3 Years:137.08%
TTM:12.14%
Stock Price CAGR
10 Years:11.29%
5 Years:29.14%
3 Years:3.52%
1 Year:2.07%
Return on Equity
10 Years:13.71%
5 Years:18.44%
3 Years:24.16%
Last Year:24.51%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
4 4 4 4 4 4 4 4 4 5 5 5 5
Reserves 7 6 8 8 8 8 9 10 10 10 14 19 21
Borrowings 44 38 45 46 61 56 52 70 58 64 65 63 54
18 7 31 13 18 12 23 10 9 8 22 28 32
Total Liabilities 72 55 89 71 91 79 87 94 80 87 106 115 113
14 14 22 22 20 19 16 15 20 20 22 24 23
CWIP 0 7 0 0 1 0 2 6 2 0 1 0 1
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
58 34 66 49 70 60 69 73 58 67 84 91 90
Total Assets 72 55 89 71 91 79 87 94 80 87 106 115 113

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
0 17 -8 15 -2 8 12 -6 20 7 10 12
0 -8 -4 -6 -2 5 -3 -5 -1 -6 -3 -3
1 -6 7 -6 2 -12 -8 11 -19 1 -7 -8
Net Cash Flow 1 3 -5 3 -2 2 0 0 -0 2 -0 1

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 11% 10% 17% 11% 13% 11% 12% 13% 9% 11% 17% 14%
Debtor Days 90 67 75 73 70 56 60 68 60 67 61 71
Inventory Turnover 8.88 11.67 9.91 7.94 13.47 9.35 8.88 9.53 8.12 7.30 8.08 5.57