Hill International (HIL) Financials

$3.40

$-- (--%)

As on 17-Jan-2023 09:30EDT

Market cap

$194 Mln

Revenue (TTM)

$410 Mln

P/E Ratio

340

P/B Ratio

2

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Operating Revenue	409.74	377.44	368.52	376.44	428.68	483.74
Cost of Revenue	273.07	253.76	249.17	249.59	297.99	336.88
Gross Profit	136.67	123.68	119.35	126.85	130.69	146.85
Operating Expenses	123.52	113.59	109.22	111.12	148.04	151.19
Operating Profit (EBIT)	11.00	9.26	10.50	18.33	-20.96	-4.33
Other Income	-0.32	--	-5.71	0.61	--	--
Profit before Tax	4.44	3.75	-0.44	13.15	-26.27	-3.59
Provision for Tax	6.64	7.69	7.13	-1.11	4.24	3.10
Profit after Tax (Net Income)	-2.15	-4.27	-8.18	14.08	-31.46	27.37
Minority Interest	-0.04	-0.33	1.55	0.17	0.09	0.18
Consolidated Profit	-2.15	-4.27	-8.18	14.08	-31.46	27.37

Liabilities ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Shareholder's Funds	97.11	103.24	107.74	109.36	93.84	109.08
Minority Interest	-0.04	--	1.55	0.87	0.61	1.60
Non-Current Liabilities	61.04	72.39	77.74	67.82	61.29	56.75
Current Liabilities	126.24	107.42	84.97	91.50	109.04	125.87
Total Liabilities	411.55	283.06	272.00	269.55	264.77	293.30

Assets ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Non-Current Assets	83.78	92.57	89.10	98.25	81.67	94.88
Current Assets	201.07	190.48	182.90	171.30	183.10	198.41
Total Assets	411.08	283.06	270.45	268.68	264.16	291.70
Total Debt*	81.56	74.28	54.15	50.23	48.88	38.38
Net Current Assets	74.82	83.06	97.93	79.80	74.06	72.54

Cashflow ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Cash From Operating Activities	--	-12.66	12.28	9.98	-25.90	-11.95
Cash Flow from Investing Activities	--	-2.38	-2.89	-3.94	-3.07	126.32
Cash from Financing Activities	--	6.18	6.52	-4.93	21.43	-115.82
Net Cash Inflow / Outflow	--	--	15.90	1.11	-3.81	-4.28

Financials Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Adjusted EPS ($)	-0.04	-0.07	-0.14	0.25	-0.57	0.53
Cash EPS ($)	--	-0.03	-0.07	0.32	-0.47	0.65
Adjusted Book Value ($)	--	1.81	1.89	1.95	1.71	2.10
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	-0.22	0.22	0.18	-0.47	-0.23
Free Cash Flow per Share ($)	--	-0.25	0.16	0.11	-0.51	-0.27

Profitability Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
ROCE (%)	--	-2.52	-5.09	9.32	-21.68	14.37
ROE (%)	-2.22	-4.05	-7.54	13.86	-31.01	27.72
ROA (%)	-0.52	-1.54	-3.02	5.27	-11.28	7.88
EBIT Margin (%)	1.96	0.91	1.13	4.99	-5.11	-0.90
Net Margin (%)	-0.53	-1.13	-2.26	3.74	-7.34	5.66
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Revenue Growth (%)	8.58	0.02	-0.02	-0.12	-0.11	-0.07
EBIT Growth (%)	-25.40	-18.15	-77.75	185.66	-405.70	64.09
Net Profit Growth (%)	-49.66	47.80	-158.09	144.77	-214.96	245.35
EPS Growth (%)	40.93	0.48	-1.57	1.44	-2.09	2.45
Book Value Growth (%)	-10.27	--	--	--	--	--

Valuation Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Price / Earnings	340.00	-26.02	-13.38	12.56	-5.38	10.36
Price / Book Value	1.98	1.08	1.02	1.62	1.81	2.60
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	19.28	27.92	15.41	9.35	-12.11	135.17
Close Price ($)	3.32	1.95	1.92	3.16	3.08	5.45
High Price ($)	3.39	3.38	3.72	3.52	6.11	5.70
Low Price ($)	1.18	1.81	1.08	2.11	2.63	3.70
Market Cap ($ Cr)	194.10	--	--	--	--	--

Solvency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debt to Equity	0.30	0.72	0.50	0.46	0.52	0.35
Short term debt to equity ratio	0.37	0.25	0.05	0.07	0.04	0.03
Current Ratio	1.59	1.77	2.15	1.87	1.68	1.58
Quick Ratio	1.59	--	--	--	--	1.58
Interest Coverage	1.71	0.63	0.80	3.24	-4.13	-1.15

Operating Efficiency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debtors to sales (%)	40.24	32.24	36.78	37.56	36.36	33.82
Asset Turnover	0.99	1.36	1.36	1.41	1.54	1.39
Receivable days	--	124.46	137.23	144.22	136.11	127.58
Inventory Days	--	--	--	--	--	--
Payable days	--	61.04	31.56	38.13	79.50	70.83
Cash Conversion Cycle	--	--	--	--	56.61	56.75

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.