Whalesbook
рд╕реАрдХреЗ рдмрд┐рд░реНрд▓рд╛ рдЧреНрд░реБрдкрдЪрд╛ рднрд╛рдЧ рдЕрд╕рд▓реЗрд▓реНрдпрд╛ рдмрд┐рд░реНрд▓рд╛ рдиреБ, рдЖрдВрдзреНрд░ рдкреНрд░рджреЗрд╢рд╛рддреАрд▓ рдиреЗрд▓реНрд▓реЛрд░рдордзреНрдпреЗ рдЖрдкрд▓реЗ рдкрд╣рд┐рд▓реЗ рдлрд╛рдпрдмрд░ рд╕рд┐рдореЗрдВрдЯ рдмреЛрд░реНрдб рдкреНрд▓рд╛рдВрдЯ рд╕реНрдерд╛рдкрди рдХрд░рдд рдЖрд╣реЗ. рдкреНрд░рд╛рдердорд┐рдХ рдЧреБрдВрддрд╡рдгреВрдХ тВ╣127 рдХреЛрдЯреА рдЕрд╕реВрди, рдпрд╛рдореБрд│реЗ 600 рдкреНрд░рддреНрдпрдХреНрд╖ рдЖрдгрд┐ рдЕрдкреНрд░рддреНрдпрдХреНрд╖ рдиреЛрдХрд▒реНрдпрд╛ рдирд┐рд░реНрдорд╛рдг рд╣реЛрдгреНрдпрд╛рдЪреА рдЕрдкреЗрдХреНрд╖рд╛ рдЖрд╣реЗ. рд╣реА рд╕реБрд╡рд┐рдзрд╛ рдЖрдВрдзреНрд░ рдкреНрд░рджреЗрд╢рд╛рддреАрд▓ рд╡рд╛рдврддреА рдорд╛рдЧрдгреА рдкреВрд░реНрдг рдХрд░реЗрд▓ рдЖрдгрд┐ рдкреНрд░рд╛рджреЗрд╢рд┐рдХ рд╡ рдирд┐рд░реНрдпрд╛рддреА рдмрд╛рдЬрд╛рд░рдкреЗрдард╛рдВрд╕рд╛рдареА рдЖрдзрд╛рд░ рдореНрд╣рдгреВрди рдХрд╛рдо рдХрд░реЗрд▓. рднрд╡рд┐рд╖реНрдпрд╛рдд рдкреАрд╡реНрд╣реАрд╕реА рдкрд╛рдИрдкреНрд╕ рдЖрдгрд┐ рдлрд┐рдЯрд┐рдВрдЧреНрдЬ рддрд╕реЗрдЪ рдмрд╛рдВрдзрдХрд╛рдо рд░рд╕рд╛рдпрдирд╛рдВрдЪреЗ рдпреБрдирд┐рдЯреНрд╕ рдЙрднрд╛рд░рдгреНрдпрд╛рдЪреАрд╣реА рдпреЛрдЬрдирд╛ рдЖрд╣реЗ. рдкреНрд▓рд╛рдВрдЯрдордзреНрдпреЗ рдЯрд┐рдХрд╛рдКрдкрдгрд╛рд▓рд╛ рдкреНрд░реЛрддреНрд╕рд╛рд╣рди рджреЗрдгреНрдпрд╛рд╕рд╛рдареА рдлреНрд▓рд╛рдИ ре▓рд╢рдЪрд╛ рд╡рд╛рдкрд░ рдХреЗрд▓рд╛ рдЬрд╛рдИрд▓.
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.[1]
Business Segments1. Roofing Solutions[1]HIL is a market leader in roofing solutions. Its flagship brand,Charminar, offers a range of products, including Fibre Cement Sheets, Charminar Fortune (eco-friendly roofing sheets), and Charminar+ (colored fibre cement sheets). They have annual manufacturing capacity of1.1 million MT.
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Sheela Foam | 609.40 | 108.10 | 6617.29 | 0.00 | 9.96 | -27.82 | 874.94 | 7.66 | 3.52 | 3513.06 | 8.06 | 61.21 | 14.39 | 2.15 | 1.12 | 0.41 |
| 2. | Responsive Ind | 191.28 | 24.86 | 5078.77 | 0.05 | 53.26 | 8.08 | 313.75 | -10.23 | 15.83 | 1400.94 | 21.44 | 204.33 | 53.26 | 3.47 | 12.11 | 0.14 |
| 3. | Euro Pratik Sale | 352.15 | 49.30 | 3603.96 | 0.00 | 22.70 | -13.59 | 96.56 | 10.10 | 49.53 | 283.86 | 35.71 | 76.72 | 22.95 | 13.48 | 34.10 | 0.08 |
| 4. | BirlaNu Ltd | 1738.40 | 102.07 | 1315.70 | 1.73 | -3.38 | 72.16 | 478.75 | -0.51 | 3.47 | 2260.07 | 2.25 | 12.89 | -3.38 | 1.03 | 1.33 | 0.24 |
| 5. | Safe Enterprises | 281.65 | 23.66 | 1312.62 | 0.00 | 33.25 | 96.05 | 112.38 | 94.56 | 96.45 | 138.31 | 35.75 | 39.19 | 33.25 | 5.76 | 50.13 | 0.00 |
| 6. | Stanley Lifesty. | 228.85 | 40.08 | 1306.47 | 0.00 | 6.00 | -9.68 | 105.40 | 2.33 | 10.13 | 436.60 | 20.73 | 32.60 | 5.60 | 2.80 | 4.42 | 0.71 |
| 7. | Hardwyn India | 16.38 | 59.82 | 798.02 | 0.00 | 4.15 | 7.24 | 43.14 | 8.20 | 4.13 | 145.88 | 14.39 | 13.34 | 4.15 | 2.00 | 2.41 | 0.02 |
| тАУ | Median: 12 Co. | 255.25 | 42.68 | 1052.24 | 0.0 | 5.08 | -0.53 | 100.98 | 9.15 | 13.13 | 192.56 | 17.56 | 15.71 | 4.88 | 2.71 | 6.03 | 0.27 |
Standalone figures in тВ╣ crores
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 448.41 | 475.45 | 511.94 | 721.89 | 465.54 | 509.32 | 534.10 | 775.15 | 481.21 | 496.48 | 557.20 | 727.64 | 478.75 |
Expenses | 432.42 | 431.38 | 478.92 | 631.54 | 449.34 | 491.32 | 520.03 | 700.87 | 488.52 | 496.40 | 546.62 | 688.09 | 478.05 |
Operating Profit | 15.99 | 44.07 | 33.02 | 90.35 | 16.20 | 18.00 | 14.07 | 74.28 | -7.31 | 0.08 | 10.58 | 39.55 | 0.70 |
Other Income | 7.72 | 4.20 | 4.97 | 28.62 | 20.66 | 10.65 | 13.19 | 6.47 | 99.15 | 5.15 | 12.33 | 21.36 | 16.15 |
Profit before tax | 8.26 | 31.05 | 20.50 | 100.11 | 19.30 | 8.41 | 5.21 | 57.94 | 68.78 | -19.23 | 0.76 | 38.05 | -5.06 |
Tax % | 19.01% | 26.67% | 27.27% | 23.27% | 20.26% | 20.10% | 22.07% | 26.49% | 12.59% | -40.67% | 144.74% | 26.36% | -33.20% |
Net Profit | 6.69 | 22.77 | 14.91 | 76.81 | 15.39 | 6.72 | 4.06 | 42.59 | 60.12 | -11.41 | -0.34 | 28.02 | -3.38 |
EPS in Rs | 8.90 | 30.22 | 19.78 | 101.90 | 20.42 | 8.91 | 5.38 | 56.48 | 79.73 | -15.13 | -0.45 | 37.16 | -4.48 |
Standalone Figures in тВ╣ Crores / Yearly
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 869 | 1,108 | 1,096 | 1,119 | 1,280 | 1,443 | 1,321 | 1,566 | 1,973 | 2,155 | 2,231 | 2,310 | 2,260 |
Expenses | 825 | 990 | 996 | 1,015 | 1,132 | 1,263 | 1,191 | 1,332 | 1,699 | 1,958 | 2,091 | 2,221 | 2,209 |
Operating Profit | 44 | 117 | 100 | 104 | 148 | 180 | 130 | 234 | 275 | 198 | 140 | 89 | 51 |
Other Income | 4 | 14 | 9 | 16 | 23 | 38 | 44 | 71 | 32 | 31 | 72 | 111 | 55 |
Interest | 10 | 6 | 9 | 5 | 4 | 19 | 31 | 19 | 5 | 7 | 11 | 24 | 23 |
Depreciation | 29 | 34 | 40 | 41 | 47 | 42 | 49 | 49 | 54 | 58 | 68 | 68 | 69 |
Profit before tax | 10 | 92 | 60 | 74 | 120 | 156 | 93 | 237 | 248 | 164 | 133 | 108 | 15 |
Net Profit | 7 | 67 | 40 | 55 | 81 | 102 | 77 | 188 | 186 | 130 | 103 | 91 | 13 |
EPS in Rs | 9.55 | 89.59 | 53.15 | 73.19 | 108.21 | 135.88 | 102.59 | 250.58 | 247.31 | 172.60 | 136.56 | 120.61 | 17.10 |
Dividend Payout % | 53% | 22% | 33% | 27% | 21% | 18% | 20% | 16% | 26% | 26% | 28% | 25% | тАУ |
Standalone figures in тВ╣ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
Reserves | 381 | 428 | 453 | 496 | 559 | 639 | 698 | 869 | 1,023 | 1,107 | 1,183 | 1,260 | 1,262 |
Borrowings | 68 | 120 | 158 | 72 | 67 | 390 | 429 | 149 | 73 | 125 | 318 | 308 | 301 |
Other Liabilities | 268 | 296 | 289 | 305 | 386 | 416 | 403 | 375 | 430 | 437 | 443 | 454 | 427 |
Total Liabilities | 724 | 852 | 906 | 880 | 1,019 | 1,453 | 1,537 | 1,401 | 1,534 | 1,676 | 1,952 | 2,029 | 1,997 |
Fixed Assets | 380 | 480 | 505 | 508 | 492 | 556 | 566 | 592 | 588 | 670 | 673 | 682 | 719 |
Gross Block | 598.16 | 722.34 | 781.38 | 548.48 | 572.24 | 678.01 | 719.93 | 792.35 | 838.02 | 971.65 | 1,039.73 | 1,092.88 | тАУ |
Accumulated Depreciation | 218.49 | 242.22 | 276.17 | 40.78 | 80.22 | 121.82 | 153.88 | 200.77 | 250.21 | 301.68 | 366.79 | 410.81 | тАУ |
CWIP | 33 | 7 | 11 | 7 | 49 | 29 | 27 | 8 | 22 | 31 | 41 | 56 | 10 |
Investments | 9 | 9 | 9 | 20 | 121 | 274 | 290 | 304 | 274 | 274 | 376 | 434 | 434 |
Other Assets | 303 | 355 | 382 | 346 | 357 | 594 | 653 | 498 | 650 | 701 | 862 | 857 | 834 |
Total Assets | 724 | 852 | 906 | 880 | 1,019 | 1,453 | 1,537 | 1,401 | 1,534 | 1,676 | 1,952 | 2,029 | 1,997 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 203 | 57 | 38 | 151 | 187 | -68 | 71 | 293 | 138 | 124 | 77 | 55 |
Cash from Investing Activity | -77 | -93 | -52 | -36 | -165 | -219 | -56 | 35 | -18 | -125 | -171 | -58 |
Cash from Financing Activity | -128 | 34 | 12 | -109 | -20 | 284 | -15 | -323 | -118 | -4 | 153 | -63 |
Net Cash Flow | -2 | -2 | -2 | 6 | 2 | -3 | -1 | 5 | 3 | -5 | 59 | -66 |
Standalone Figures in тВ╣ Crores / Yearly
| 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 | 28 | 23 | 34 | 28 | 28 | 29 | 26 | 18 | 16 | 19 | 22 | 31 |
Inventory Days | 122 | 133 | 130 | 138 | 107 | 113 | 154 | 94 | 117 | 107 | 116 | 100 |
Days Payable | 90 | 84 | 73 | 92 | 113 | 115 | 117 | 75 | 69 | 68 | 67 | 66 |
Cash Conversion Cycle | 61 | 72 | 91 | 75 | 22 | 27 | 63 | 37 | 64 | 57 | 71 | 65 |
Working Capital Days | 10 | 4 | 12 | 16 | -7 | -18 | -31 | -10 | 10 | 13 | 6 | 4 |
ROCE % | 5% | 19% | 12% | 13% | 19% | 20% | 11% | 24% | 23% | 15% | 8% | 3% |
Aug 2025
May 2025
May 2025
Feb 2025
Nov 2024
Aug 2024
May 2024
May 2024
Mar 2024
Feb 2024
Feb 2024
Nov 2023
Nov 2023
Aug 2023
May 2023
Feb 2023
Nov 2022
Sep 2022
Aug 2022
May 2022
Feb 2022
Nov 2021
Aug 2021
May 2021
Feb 2021
Nov 2020
Aug 2020
Jul 2020
May 2020
Mar 2020
Nov 2019
Aug 2019
Jun 2019
Feb 2019
Nov 2018
Aug 2018
May 2018
Feb 2018
Nov 2017