Nifty
:
24414.40
Sensex
:
80746.78
34.80 (0.14%)
105.71 (0.13%)
Nifty
Sensex
:
:
24414.40
80746.78
34.80 (0.14%)
105.71 (0.13%)

Hindalco Industries Ltd.

Metal - Non Ferrous

Rating :
N/A

BSE: 500440 | NSE: HINDALCO

NSE BSE
595.45
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  601.05
  •  606.80
  •  591.25
  •  600.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3571342
  •  21301.82
  •  772.65
  •  546.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,41,507.85
  • 10.19
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,89,943.85
  • 0.56%
  • 1.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.42%
  • 5.29%
  • FII
  • DII
  • Others
  • 28.15%
  • 22.56%
  • 8.94%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 12.82
  • 3.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 10.65
  • -3.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.05
  • 21.96
  • -10.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.73
  • 12.05
  • 10.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.18
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 6.37
  • 6.28

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
45.71
63.84
64.89
67.1
P/E Ratio
14.46
10.35
10.19
9.85
Revenue
215962
233563
241343
249601
EBITDA
23872
30112
31053
32304
Net Income
10155
13887
14332
14744
ROA
4.5
8.7
8.6
8.4
P/B Ratio
1.4
1.24
1.11
1
ROE
10.11
12.48
11.45
10.75
FCFF
5001
2586.97
5282.15
8240.11
FCFF Yield
2.59
1.34
2.74
4.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
58,390.00
52,808.00
10.57%
58,203.00
54,169.00
7.45%
57,013.00
52,991.00
7.59%
55,994.00
55,857.00
0.25%
Expenses
50,807.00
46,943.00
8.23%
50,320.00
48,557.00
3.63%
49,510.00
47,277.00
4.72%
49,313.00
50,530.00
-2.41%
EBITDA
7,583.00
5,865.00
29.29%
7,883.00
5,612.00
40.47%
7,503.00
5,714.00
31.31%
6,681.00
5,327.00
25.42%
EBIDTM
12.99%
11.11%
13.54%
10.36%
13.16%
10.78%
11.93%
9.54%
Other Income
509.00
280.00
81.79%
1,075.00
463.00
132.18%
424.00
391.00
8.44%
362.00
352.00
2.84%
Interest
817.00
944.00
-13.45%
869.00
1,034.00
-15.96%
859.00
992.00
-13.41%
888.00
986.00
-9.94%
Depreciation
1,939.00
1,874.00
3.47%
1,932.00
1,843.00
4.83%
1,892.00
1,786.00
5.94%
2,018.00
1,856.00
8.73%
PBT
5,295.00
3,327.00
59.15%
5,643.00
3,231.00
74.65%
4,846.00
3,315.00
46.18%
4,137.00
2,837.00
45.82%
Tax
1,561.00
997.00
56.57%
1,734.00
1,035.00
67.54%
1,774.00
863.00
105.56%
962.00
428.00
124.77%
PAT
3,734.00
2,330.00
60.26%
3,909.00
2,196.00
78.01%
3,072.00
2,452.00
25.29%
3,175.00
2,409.00
31.80%
PATM
6.39%
4.41%
6.72%
4.05%
5.39%
4.63%
5.67%
4.31%
EPS
16.82
10.50
60.19%
17.61
9.89
78.06%
13.85
11.05
25.34%
14.30
10.86
31.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,29,600.00
2,15,962.00
2,23,202.00
1,95,059.00
1,32,008.00
1,18,144.00
1,30,542.00
1,15,182.80
1,00,183.78
98,758.91
1,04,281.10
Net Sales Growth
6.38%
-3.24%
14.43%
47.76%
11.73%
-9.50%
13.33%
14.97%
1.44%
-5.30%
 
Cost Of Goods Sold
1,39,728.00
1,33,855.00
1,40,770.00
1,17,540.00
76,436.00
68,269.00
78,687.00
68,884.62
55,657.91
59,408.15
64,906.86
Gross Profit
89,872.00
82,107.00
82,432.00
77,519.00
55,572.00
49,875.00
51,855.00
46,298.18
44,525.87
39,350.76
39,374.24
GP Margin
39.14%
38.02%
36.93%
39.74%
42.10%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
Total Expenditure
1,99,950.00
1,92,580.00
2,00,577.00
1,66,812.00
1,14,832.00
1,04,048.00
1,15,318.00
1,01,793.87
87,821.37
90,585.66
95,651.75
Power & Fuel Cost
-
14,476.00
17,346.00
11,146.00
8,667.00
9,695.00
9,618.00
8,614.11
8,523.07
9,180.43
8,378.56
% Of Sales
-
6.70%
7.77%
5.71%
6.57%
8.21%
7.37%
7.48%
8.51%
9.30%
8.03%
Employee Cost
-
14,778.00
13,063.00
12,023.00
10,782.00
8,832.00
9,043.00
8,644.78
8,546.01
8,086.71
7,991.23
% Of Sales
-
6.84%
5.85%
6.16%
8.17%
7.48%
6.93%
7.51%
8.53%
8.19%
7.66%
Manufacturing Exp.
-
10,078.00
9,649.00
8,419.00
6,792.00
5,675.00
5,485.00
4,963.82
5,019.29
5,076.80
5,168.12
% Of Sales
-
4.67%
4.32%
4.32%
5.15%
4.80%
4.20%
4.31%
5.01%
5.14%
4.96%
General & Admin Exp.
-
1,192.00
1,221.00
1,012.00
850.00
571.00
657.00
671.10
723.43
693.14
1,699.94
% Of Sales
-
0.55%
0.55%
0.52%
0.64%
0.48%
0.50%
0.58%
0.72%
0.70%
1.63%
Selling & Distn. Exp.
-
7,324.00
7,915.00
6,636.00
4,541.00
4,097.00
4,487.00
3,455.11
3,251.18
3,129.45
3,328.81
% Of Sales
-
3.39%
3.55%
3.40%
3.44%
3.47%
3.44%
3.00%
3.25%
3.17%
3.19%
Miscellaneous Exp.
-
10,877.00
10,613.00
10,036.00
6,764.00
6,909.00
7,341.00
6,560.33
6,100.48
5,010.98
3,328.81
% Of Sales
-
5.04%
4.75%
5.15%
5.12%
5.85%
5.62%
5.70%
6.09%
5.07%
4.01%
EBITDA
29,650.00
23,382.00
22,625.00
28,247.00
17,176.00
14,096.00
15,224.00
13,388.93
12,362.41
8,173.25
8,629.35
EBITDA Margin
12.91%
10.83%
10.14%
14.48%
13.01%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
Other Income
2,370.00
1,986.00
1,298.00
1,236.00
1,596.00
1,396.00
1,414.00
1,636.26
1,196.48
1,675.15
1,425.28
Interest
3,433.00
3,858.00
3,646.00
3,768.00
3,752.00
4,197.00
3,778.00
3,910.73
5,742.44
5,137.28
4,183.74
Depreciation
7,781.00
7,521.00
7,086.00
6,729.00
6,628.00
5,091.00
4,777.00
4,606.49
4,468.78
4,509.20
3,590.56
PBT
19,921.00
13,989.00
13,191.00
18,986.00
8,392.00
6,204.00
8,083.00
6,507.97
3,347.67
201.92
2,280.33
Tax
6,031.00
3,857.00
3,144.00
5,373.00
2,723.00
2,157.00
2,588.00
2,074.17
1,432.59
498.43
256.38
Tax Rate
30.27%
27.53%
23.76%
27.46%
34.47%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
PAT
13,890.00
10,155.00
10,097.00
14,201.00
5,177.00
3,763.00
5,496.00
6,208.01
1,924.88
-422.28
679.51
PAT before Minority Interest
13,890.00
10,155.00
10,097.00
14,201.00
5,177.00
3,763.00
5,495.00
6,207.96
1,907.44
-873.04
83.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.05
17.44
450.76
595.66
PAT Margin
6.05%
4.70%
4.52%
7.28%
3.92%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
PAT Growth
47.97%
0.57%
-28.90%
174.31%
37.58%
-31.53%
-11.47%
222.51%
-
-
 
EPS
64.17
46.92
46.65
65.61
23.92
17.39
25.39
28.68
8.89
-1.95
3.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,06,146.00
94,806.00
78,191.00
66,533.00
58,317.00
57,501.00
54,851.77
46,058.80
40,606.58
38,328.54
Share Capital
222.00
222.00
222.00
222.00
222.00
222.00
222.89
222.72
204.89
206.52
Total Reserves
1,06,164.00
94,782.00
78,093.00
66,386.00
58,181.00
57,381.00
54,612.89
45,799.88
40,357.59
38,105.20
Non-Current Liabilities
65,215.00
68,214.00
66,317.00
73,776.00
73,074.00
60,437.00
59,392.74
61,915.85
68,448.87
65,318.68
Secured Loans
17,102.00
21,537.00
23,501.00
31,839.00
35,072.00
29,867.00
30,248.10
33,748.21
40,144.00
38,905.20
Unsecured Loans
30,293.00
29,897.00
28,134.00
27,146.00
23,307.00
18,165.00
17,626.16
18,107.08
17,784.93
16,480.98
Long Term Provisions
6,235.00
5,891.00
6,785.00
8,146.00
8,337.00
7,244.00
7,081.05
6,960.15
7,329.06
6,562.29
Current Liabilities
59,351.00
60,458.00
77,336.00
48,503.00
37,217.00
34,025.00
32,760.67
38,163.51
31,709.18
37,142.58
Trade Payables
34,444.00
35,860.00
41,382.00
28,235.00
18,300.00
20,723.00
20,404.80
17,463.34
15,057.70
15,500.52
Other Current Liabilities
7,916.00
8,104.00
23,051.00
9,248.00
6,413.00
5,727.00
5,892.03
11,486.97
5,597.11
8,313.75
Short Term Borrowings
11,381.00
11,189.00
7,879.00
6,284.00
8,717.00
4,226.00
3,398.16
6,595.93
9,018.84
11,671.98
Short Term Provisions
5,610.00
5,305.00
5,024.00
4,736.00
3,787.00
3,349.00
3,065.68
2,617.27
2,035.53
1,656.33
Total Liabilities
2,30,723.00
2,23,489.00
2,21,855.00
1,88,822.00
1,68,618.00
1,51,972.00
1,47,013.82
1,46,144.39
1,41,145.97
1,41,745.91
Net Block
1,11,764.00
1,10,606.00
1,06,853.00
1,00,269.00
89,195.00
85,837.00
85,064.71
84,662.51
85,672.98
71,958.76
Gross Block
1,90,430.00
1,82,415.00
1,69,876.00
1,57,052.00
1,40,334.00
1,30,009.00
1,25,059.80
1,21,151.65
1,23,522.33
1,01,940.36
Accumulated Depreciation
78,335.00
71,654.00
62,946.00
56,712.00
51,139.00
44,161.25
39,995.09
36,489.14
37,849.35
28,611.14
Non Current Assets
1,48,380.00
1,34,178.00
1,23,312.00
1,21,184.00
1,02,336.00
97,938.00
97,050.57
96,030.36
96,297.00
94,419.40
Capital Work in Progress
14,867.00
7,700.00
4,945.00
10,202.00
7,721.00
4,097.00
2,062.94
1,813.86
4,213.77
14,111.27
Non Current Investment
12,172.00
8,259.00
8,667.00
7,716.00
3,132.00
5,180.00
6,901.55
6,230.01
4,748.83
5,726.41
Long Term Loans & Adv.
8,753.00
6,677.00
1,999.00
1,709.00
2,155.00
1,255.00
1,848.96
2,269.01
691.19
2,366.05
Other Non Current Assets
778.00
916.00
827.00
1,288.00
133.00
1,569.00
1,172.41
1,054.97
970.23
256.91
Current Assets
82,299.00
89,260.00
98,543.00
67,638.00
66,282.00
54,034.00
49,963.25
50,114.03
44,848.97
47,251.80
Current Investments
3,272.00
5,857.00
5,452.00
9,417.00
6,279.00
3,855.00
3,903.48
8,951.76
7,688.91
6,619.93
Inventories
40,812.00
42,958.00
44,483.00
30,668.00
22,384.00
22,194.00
21,631.39
18,291.36
16,787.25
18,451.13
Sundry Debtors
16,404.00
16,214.00
21,076.00
12,959.00
9,345.00
11,389.00
9,959.81
8,274.80
7,918.40
9,186.43
Cash & Bank
14,437.00
15,083.00
17,392.00
8,809.00
21,569.00
9,787.00
8,057.76
8,261.17
4,407.29
5,308.99
Other Current Assets
7,374.00
6,420.00
7,723.00
4,704.00
6,705.00
6,809.00
6,410.81
6,334.94
8,047.12
7,685.32
Short Term Loans & Adv.
2,490.00
2,728.00
2,417.00
1,081.00
1,208.00
2,887.00
1,672.38
1,112.39
741.99
5,163.03
Net Current Assets
22,948.00
28,802.00
21,207.00
19,135.00
29,065.00
20,009.00
17,202.58
11,950.52
13,139.79
10,109.22
Total Assets
2,30,679.00
2,23,438.00
2,21,855.00
1,88,822.00
1,68,618.00
1,51,972.00
1,47,013.82
1,46,144.39
1,41,145.97
1,41,745.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
24,056.00
19,208.00
16,838.00
17,232.00
12,745.00
11,977.00
10,897.68
12,687.47
11,687.74
7,143.08
PBT
14,012.00
13,241.00
19,574.00
7,900.00
5,920.00
8,083.00
8,282.13
3,340.03
-374.61
340.23
Adjustment
10,775.00
9,204.00
10,169.00
9,068.00
8,025.00
7,465.00
5,810.30
9,737.70
9,183.16
7,759.39
Changes in Working Capital
1,944.00
-457.00
-9,132.00
1,520.00
-1,098.00
-1,683.00
-1,271.63
389.39
4,108.31
-86.26
Cash after chg. in Working capital
26,731.00
21,988.00
20,611.00
18,488.00
12,847.00
13,865.00
12,820.80
13,467.12
12,916.86
8,013.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,675.00
-2,733.00
-3,773.00
-1,256.00
-102.00
-1,888.00
-1,923.12
-779.65
-1,229.12
-1,127.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
-47.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
257.71
Cash From Investing Activity
-14,276.00
-8,016.00
-7,074.00
-25,637.00
-8,427.00
-5,648.00
5,025.75
-2,788.53
-3,521.82
-3,793.09
Net Fixed Assets
-3,746.00
-2,602.00
-1,286.00
-1,211.00
-1,710.05
-880.30
-1,546.95
-1,045.88
-217.48
-2,095.92
Net Investments
31.00
-111.00
2,076.00
-7,092.00
864.00
1,531.29
2,306.92
-2,029.95
-6,060.58
656.78
Others
-10,561.00
-5,303.00
-7,864.00
-17,334.00
-7,580.95
-6,298.99
4,265.78
287.30
2,756.24
-2,353.95
Cash from Financing Activity
-10,817.00
-10,450.00
-6,765.00
-4,882.00
6,656.00
-5,466.00
-16,412.40
-5,552.27
-8,861.85
-2,437.08
Net Cash Inflow / Outflow
-1,037.00
742.00
2,999.00
-13,287.00
10,974.00
863.00
-488.97
4,346.67
-695.93
912.91
Opening Cash & Equivalents
12,838.00
11,639.00
8,339.00
21,269.00
9,095.00
8,040.00
8,221.95
4,261.60
4,655.77
3,537.17
Closing Cash & Equivalent
11,810.00
12,838.00
11,639.00
8,339.00
21,269.00
9,095.00
8,040.50
8,221.95
4,261.60
4,370.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
479.22
427.95
352.77
300.04
263.08
259.47
246.04
206.66
197.99
185.12
ROA
4.47%
4.53%
6.92%
2.90%
2.35%
3.68%
4.24%
1.33%
-0.62%
0.06%
ROE
10.08%
11.65%
19.60%
8.28%
6.49%
9.77%
12.31%
4.41%
-2.22%
0.21%
ROCE
11.03%
11.16%
16.87%
9.02%
8.59%
10.94%
11.25%
8.33%
4.43%
4.27%
Fixed Asset Turnover
1.16
1.27
1.19
0.89
0.87
1.02
0.94
0.84
0.90
1.12
Receivable days
27.56
30.49
31.84
30.84
32.03
29.85
28.73
28.79
30.85
31.51
Inventory Days
70.79
71.50
70.31
73.34
68.86
61.27
62.91
62.38
63.55
60.12
Payable days
95.85
100.14
108.09
111.11
69.50
67.08
69.34
68.95
62.49
54.96
Cash Conversion Cycle
2.50
1.85
-5.94
-6.93
31.39
24.03
22.30
22.22
31.90
36.66
Total Debt/Equity
0.55
0.67
0.84
0.99
1.15
0.91
0.95
1.39
1.67
1.79
Interest Cover
4.63
4.63
6.19
3.11
2.41
3.14
3.12
1.58
0.93
1.08

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Hindalco delivers 10,000 aluminium battery enclosures for Mahindra’s eSUVs
    25th Apr 2025, 12:20 PM

    The company has also unveiled its state-of-the-art dedicated EV component manufacturing facility in Chakan, Pune

    Read More
  • Hindalco Industries unveils bold new brand identity
    21st Mar 2025, 10:19 AM

    The company has planned to invest Rs 45,000 crore for the next generation high precision engineered products

    Read More
  • Hindalco Industries inks MoU to invest Rs 15,000 crore in Madhya Pradesh
    24th Feb 2025, 16:29 PM

    The new investment aims to further enhance the company's presence and boost the local economy

    Read More
  • Hindalco Industries reports 60% jump in Q3 consolidated net profit
    14th Feb 2025, 10:50 AM

    Total consolidated income of the company increased by 10.95% at Rs 58899 crore for Q3FY25

    Read More
  • Hindalco - Quarterly Results
    13th Feb 2025, 18:38 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.