SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Hemadri Cements Ltd (502133)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 502133 NSE: Cement & Construction Materials | Small Cap | Hemadri Cements Share Price

₹50.88 0.00 (0.00%)

As on 21-Nov'25 16:59

Hemadri Cements Ltd (502133)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 502133 NSE: Cement & Construction Materials | Small Cap | Hemadri Cements Share Price

₹50.88 0.00 (0.00%)

As on 21-Nov'25 16:59

Key Metrics
Valuation Multiples
Market Cap
₹34 Cr.
Current Price
₹50.9
52-Week Low / High
₹44 / 70
TTM EPS
₹-27.8
TTM Sales
₹0 Cr.
Book Value per Share
₹-12.7
P/E Ratio
0.00
Industry PE
36.8
Price to Book (P/B)
-4.00
Lower than its 5-year historical median
Price to Sales (P/S)
0.00
Lower than its 5-year historical median
EV/EBITDA
-6.25
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-281.52%
Return on Capital Employed (ROCE)
-77.33%
Return on Assets (ROA)
-81.80%
Operating Profit Margin
-243.2%
Net Profit Margin
-340.53%
Gross Profit Margin
-246.9%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-85.77%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
66.31%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-15 Cr.
Equity
₹6.7 Cr.
Face Value
₹10
All Time Low / High
₹0.50 / 157.60

Hemadri Cements stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Hemadri Cements Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 25.5%17.1%2%2.7%2.5%7.8%1.5%-38.7%-28.5%-77.3%-
Value Creation
Index
0.80.2-0.9-0.8-0.8-0.4-0.9-3.8-3.0NA-

Growth Parameters

Sales 92.185.482.275.470.195.582.568.455.980
Sales YoY Gr.--7.2%-3.7%-8.3%-7.1%36.2%-13.7%-17.1%-18.3%-85.8%-
Adj EPS 9.81.60.71.50.21.80.6-22.9-16.4-40.6-27.8
YoY Gr.--83.3%-55.2%111%-86.4%757.1%-64.4%-3682.8%NANA-
BVPS (₹) 67.769.47071.571.673.674.351.334.5-5.7-12.7
Adj Net
Profit
6.51.10.510.11.20.4-15.3-10.9-27.1-19
Cash Flow from Ops. 1.26-0.9-3.51.712.2-5.4-11.41.6-6.9-
Debt/CF from Ops. 000-1.93.50-0.9-17.1-3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -23.8%-35.3%-54.2%-85.8%
Adj EPS -217.1%-386.6%-498.8%NA
BVPS-176%-160.3%-142.5%-116.5%
Share Price - - -1.6% -25%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
15.52.41.12.20.32.50.9-36.5-38.2-281.7301.6
Op. Profit
Mgn %
11.79.31.6-2.62.85.81.5-28.9-18.9-243.2NAN
Net Profit
Mgn %
7.11.30.61.40.21.30.5-22.4-19.6-340.7-INF
Debt to
Equity
0000.10.100.10.30.5-5.40
Working Cap
Days
1401411632012261561772042059050
Cash Conv.
Cycle
24254365795362911156520

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales92.0585.4282.2375.4270.1095.4982.4668.3755.867.95
Operating Expenses + 81.2777.4780.8877.3868.1389.9281.2688.1166.4027.27
Manufacturing Costs27.8651.0252.0147.8238.3351.6750.8652.6741.309.42
Material Costs40.5413.8512.7912.2011.1010.579.7612.234.232.11
Employee Cost 8.036.867.316.526.526.105.855.865.575.09
Other Costs 4.845.748.7710.8412.1821.5914.7917.3515.3010.65
Operating Profit 10.787.951.35-1.971.975.571.21-19.73-10.54-19.33
Operating Profit Margin (%) 11.7%9.3%1.6%-2.6%2.8%5.8%1.5%-28.9%-18.9%-243.0%
Other Income + 0.940.890.764.460.430.381.752.3211.11
Exceptional Items 0000000000
Interest 0.160.020.020.700.910.090.361.111.401.41
Depreciation 1.061.011.181.121.061.942.161.951.881.60
Profit Before Tax 10.507.800.910.680.433.910.43-20.46-12.81-21.22
Tax 46.720.42-0.350.292.710-5.17-1.885.84
Profit After Tax 6.501.090.491.030.141.200.43-15.29-10.93-27.06
PAT Margin (%) 7.1%1.3%0.6%1.4%0.2%1.3%0.5%-22.4%-19.6%-340.0%
Adjusted EPS (₹)9.81.60.71.50.21.80.6-22.9-16.4-40.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Hemadri Cements - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 45.2746.3046.8547.8147.8749.0849.5534.2223.03-3.80
Share Capital 6.676.676.676.676.676.676.676.676.676.67
Reserves 38.6039.6340.1841.1441.2042.4142.8827.5516.36-10.47
Debt +0006.725.9004.7811.5411.3620.12
Long Term Debt00000001.611.6020.12
Short Term Debt0006.725.9004.789.939.760
Minority Interest0000000000
Trade Payables4.143.532.274.383.665.196.734.185.803.58
Others Liabilities 12.2611.7013.617.466.9213.8111.062.431.624.45
Total Liabilities 61.6761.5362.7366.3764.3668.0872.1252.3841.8124.35

Fixed Assets

Net Fixed Assets +7.8811.0710.5510.1418.5016.6714.8813.551210.49
Gross Block42.8812.0812.7448.4557.8757.9858.0858.7058.9658.87
Accumulated Depreciation351.012.1938.3139.3741.3143.2045.1546.9548.38
CWIP 0.5800.068.79000.710.620.490.49
Investments 0.600.600.600.600.600.600.600.600.600
Inventories8.307.838.118.047.469.0513.2612.4712.654.02
Trade Receivables3.174.036.3610.9112.269.178.388.7910.963.67
Cash Equivalents 12.8814.0711.773.631.7712.7414.142.850.751.94
Others Assets 28.2623.9425.2824.2523.7819.8620.1513.494.353.74
Total Assets 61.6761.5362.7366.3764.3668.0872.1252.3841.8124.35

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 1.225.95-0.86-3.521.6712.19-5.38-11.401.61-6.92
PBT 10.507.741.010.680.433.910.43-20.46-12.81-21.22
Adjustment 0.340.140.671.481.381.741.877.039.9510.76
Changes in Working Capital -5.781.73-1.49-5.50.088.67-7.551.044.453.52
Tax Paid -3.84-3.66-1.04-0.17-0.22-2.13-0.1310.030.02
Cash Flow From Investing Activity + -1.12-2.73-0.20-9.21-0.260.19-0.52-0.160.030.16
Capex -1.52-3.62-0.72-9.44-0.62-0.11-1.09-0.53-0.19-0.05
Net Investments 0.32000000000
Others 0.080.890.520.230.370.300.570.370.220.22
Cash Flow From Financing Activity + -0.16-0.02-0.016.04-1.61-5.994.565.99-1.577.91
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.1600-0.68-0.80-0.08-0.22-0.77-1.39-1.38
Dividend Paid 0000000000
Others 0-0.02-0.016.72-0.82-5.904.786.76-0.189.29
Net Cash Flow -0.063.20-1.07-6.68-0.206.40-1.33-5.560.071.16

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)15.532.381.062.180.292.490.86-36.51-38.19N/A
ROCE (%)25.4517.122.042.732.487.81.53-38.67-28.49N/A
Asset Turnover Ratio1.781.591.361.171.071.441.181.11.190.24
PAT to CFO Conversion(x)0.195.46-1.76-3.4211.9310.16-12.51N/AN/AN/A
Working Capital Days
Receivable Days14.8013.4020.6041.8060.304138.8045.8064.50336
Inventory Days28.2030.1035.4039.1040.4031.6049.4068.7082.10382.90
Payable Days37.80101.2091.6099.50132.20153223.10163431809.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Hemadri Cements Ltd FAQs

The current trading price of Hemadri Cements on 21-Nov-2025 16:59 is ₹50.88.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Nov-2025 the market cap of Hemadri Cements stood at ₹33.94 Cr

The latest P/E ratio of Hemadri Cements as of 20-Nov-2025 is 0.00.

The latest P/B ratio of Hemadri Cements as of 20-Nov-2025 is -4.00.

The 52-week high of Hemadri Cements is ₹70.20 and the 52-week low is ₹44.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hemadri Cements is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Hemadri Cements Ltd is a below average quality company.

The key valuation ratios of Hemadri Cements Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

No data found

About Hemadri Cements Ltd

Hemadri Cements Limited one of the leads in the Cement Manufacture industry, was incorporated as a Public Limited Company on April 20, 1981 under the provision of the Companies Act 1956. The registered office of the company is located at Hemadri Cements, Krishna District, Andhra Pradesh.

The plant was commissioned in March 1985. The manufactured cements for surpass all the stringent quality Control parameters set by the Bureau of Indian Standards (B.I.S) and the Research & Consultancy Directorate. Both Hemadri 43 Grade and Hemadri Gold 53 Grade O.P.C are manufactured using Vedadri Lime Stone, renowned to be one of the best lime stones available in the country. The result is cement which has a high compressive strength, consistency and chemical characteristics for superior to any other brand available in the market.

Business area of the company

The company is engaged in the production and sale of ‘cement’.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: