Whalesbook
роЪро┐.роХрпЗ. рокро┐ро░рпНро▓ро╛ роХрпБро┤рпБроородрпНродро┐ройрпН роТро░рпБ роЕроЩрпНроХрооро╛рой рокро┐ро░рпНро▓ро╛ роирпБ, роЖроирпНродро┐ро░рокрпН рокро┐ро░родрпЗроЪродрпНродро┐ройрпН роирпЖро▓рпНро▓рпВро░ро┐ро▓рпН родройродрпБ роорпБродро▓рпН роГрокрпИрокро░рпН роЪро┐роорпЖрогрпНроЯрпН рокрпЛро░рпНроЯрпБ роЖро▓рпИропрпИ роиро┐ро▒рпБро╡рпБроХро┐ро▒родрпБ. роЖро░роорпНрок роорпБродро▓рпАроЯрпБ тВ╣127 роХрпЛроЯро┐, роЗродрпБ 600 роирпЗро░роЯро┐ рооро▒рпНро▒рпБроорпН рооро▒рпИроорпБроХ ро╡рпЗро▓рпИро╡ро╛ропрпНрокрпНрокрпБроХро│рпИ роЙро░рпБро╡ро╛роХрпНроХрпБроорпН роОрой роХрогро┐роХрпНроХрокрпНрокроЯрпНроЯрпБро│рпНро│родрпБ. роЗроирпНрод роЖро▓рпИ роЖроирпНродро┐ро░рокрпН рокро┐ро░родрпЗроЪродрпНродро┐ро▓рпН роЕродро┐роХро░ро┐родрпНродрпБ ро╡ро░рпБроорпН родрпЗро╡рпИропрпИрокрпН рокрпВро░рпНродрпНродро┐ роЪрпЖропрпНропрпБроорпН рооро▒рпНро▒рпБроорпН рокро┐ро░ро╛роирпНродро┐роп рооро▒рпНро▒рпБроорпН роПро▒рпНро▒рпБроородро┐ роЪроирпНродрпИроХро│рпБроХрпНроХро╛рой родро│рооро╛роХ роЪрпЖропро▓рпНрокроЯрпБроорпН. роОродро┐ро░рпНроХро╛ро▓родрпН родро┐роЯрпНроЯроЩрпНроХро│ро┐ро▓рпН рокро┐ро╡ро┐роЪро┐ роХрпБро┤ро╛ропрпНроХро│рпН рооро▒рпНро▒рпБроорпН роГрокро┐роЯрпНроЯро┐роЩрпНро╕рпН рооро▒рпНро▒рпБроорпН роХроЯрпНроЯрпБрооро╛рой роЗро░роЪро╛ропройроЩрпНроХро│рпН рокро┐ро░ро┐ро╡рпБроХро│рпБроорпН роЕроЯроЩрпНроХрпБроорпН. роЗроирпНрод роЖро▓рпИ роиро┐ро▓рпИродрпНродройрпНроорпИропрпИ роорпЗроорпНрокроЯрпБродрпНродрпБроорпН ро╡роХрпИропро┐ро▓рпН, роГрокрпНро│рпИ роЖро╖рпИрокрпН рокропройрпНрокроЯрпБродрпНродрпБроорпН.
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