Nifty
:
19638.30
Sensex
:
65828.41
114.75 (0.59%)
320.09 (0.49%)
Nifty
Sensex
:
:
19638.30
65828.41
114.75 (0.59%)
320.09 (0.49%)

Hindalco Industries Ltd.

Metal - Non Ferrous

Rating :
54/99

BSE: 500440 | NSE: HINDALCO

NSE BSE
492.65
29-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  478.00
  •  494.50
  •  474.20
  •  466.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11604605
  •  56485.21
  •  508.90
  •  379.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 110,799.01
  • 13.14
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 159,401.01
  • 0.61%
  • 1.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.41%
  • 4.89%
  • FII
  • DII
  • Others
  • 26.25%
  • 24.50%
  • 9.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.79
  • 11.32
  • 19.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.62
  • 8.23
  • 5.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.96
  • 12.94
  • 24.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.79
  • 8.51
  • 10.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.02
  • 1.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 5.88
  • 6.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
52,991.00
58,018.00
-8.66%
55,857.00
55,764.00
0.17%
53,151.00
50,272.00
5.73%
56,176.00
47,665.00
17.86%
Expenses
47,277.00
49,589.00
-4.66%
50,530.00
48,460.00
4.27%
49,603.00
42,960.00
15.46%
50,814.00
40,107.00
26.70%
EBITDA
5,714.00
8,429.00
-32.21%
5,327.00
7,304.00
-27.07%
3,548.00
7,312.00
-51.48%
5,362.00
7,558.00
-29.06%
EBIDTM
10.78%
14.53%
9.54%
13.10%
6.68%
14.54%
9.54%
15.86%
Other Income
391.00
211.00
85.31%
352.00
293.00
20.14%
366.00
181.00
102.21%
328.00
395.00
-16.96%
Interest
992.00
847.00
17.12%
986.00
805.00
22.48%
934.00
852.00
9.62%
879.00
1,291.00
-31.91%
Depreciation
1,786.00
1,749.00
2.12%
1,856.00
1,761.00
5.39%
1,768.00
1,683.00
5.05%
1,713.00
1,640.00
4.45%
PBT
3,315.00
6,085.00
-45.52%
2,837.00
4,780.00
-40.65%
1,212.00
5,195.00
-76.67%
3,098.00
5,042.00
-38.56%
Tax
863.00
1,969.00
-56.17%
428.00
921.00
-53.53%
-148.00
1,538.00
-
895.00
1,615.00
-44.58%
PAT
2,452.00
4,116.00
-40.43%
2,409.00
3,859.00
-37.57%
1,360.00
3,657.00
-62.81%
2,203.00
3,427.00
-35.72%
PATM
4.63%
7.09%
4.31%
6.92%
2.56%
7.27%
3.92%
7.19%
EPS
11.05
18.55
-40.43%
10.86
17.35
-37.41%
6.14
16.55
-62.90%
9.93
15.39
-35.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
218,175.00
223,202.00
195,059.00
132,008.00
118,144.00
130,542.00
115,182.80
100,183.78
98,758.91
104,281.10
87,695.49
Net Sales Growth
3.05%
14.43%
47.76%
11.73%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
 
Cost Of Goods Sold
138,669.00
140,770.00
117,540.00
76,436.00
68,269.00
78,687.00
68,884.62
55,657.91
59,408.15
64,906.86
53,360.09
Gross Profit
79,506.00
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
34,335.40
GP Margin
36.44%
36.93%
39.74%
42.10%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
Total Expenditure
198,224.00
200,592.00
166,812.00
114,832.00
104,048.00
115,318.00
101,793.87
87,821.37
90,585.66
95,651.75
80,162.93
Power & Fuel Cost
-
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
6,150.49
% Of Sales
-
7.77%
5.71%
6.57%
8.21%
7.37%
7.48%
8.51%
9.30%
8.03%
7.01%
Employee Cost
-
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
7,319.16
% Of Sales
-
5.85%
6.16%
8.17%
7.48%
6.93%
7.51%
8.53%
8.19%
7.66%
8.35%
Manufacturing Exp.
-
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
4,908.96
% Of Sales
-
4.32%
4.32%
5.15%
4.80%
4.20%
4.31%
5.01%
5.14%
4.96%
5.60%
General & Admin Exp.
-
1,221.00
1,012.00
850.00
571.00
657.00
671.10
723.43
693.14
1,699.94
1,568.90
% Of Sales
-
0.55%
0.52%
0.64%
0.48%
0.50%
0.58%
0.72%
0.70%
1.63%
1.79%
Selling & Distn. Exp.
-
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
3,077.78
% Of Sales
-
3.55%
3.40%
3.44%
3.47%
3.44%
3.00%
3.25%
3.17%
3.19%
3.51%
Miscellaneous Exp.
-
10,628.00
10,036.00
6,764.00
6,909.00
7,341.00
6,560.33
6,100.48
5,010.98
4,178.23
3,077.78
% Of Sales
-
4.76%
5.15%
5.12%
5.85%
5.62%
5.70%
6.09%
5.07%
4.01%
4.31%
EBITDA
19,951.00
22,610.00
28,247.00
17,176.00
14,096.00
15,224.00
13,388.93
12,362.41
8,173.25
8,629.35
7,532.56
EBITDA Margin
9.14%
10.13%
14.48%
13.01%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
8.59%
Other Income
1,437.00
1,313.00
1,236.00
1,596.00
1,396.00
1,414.00
1,636.26
1,196.48
1,675.15
1,425.28
1,806.44
Interest
3,791.00
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
2,737.11
Depreciation
7,123.00
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
3,552.79
PBT
10,462.00
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
3,049.10
Tax
2,038.00
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
524.92
Tax Rate
19.48%
23.76%
27.46%
34.47%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
PAT
8,424.00
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
2,108.17
PAT before Minority Interest
8,424.00
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
2,128.20
Minority Interest
0.00
0.00
0.00
0.00
0.00
1.00
0.05
17.44
450.76
595.66
-20.03
PAT Margin
3.86%
4.52%
7.28%
3.92%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
PAT Growth
-44.06%
-28.90%
174.31%
37.58%
-31.53%
-11.47%
222.51%
-
-
-67.77%
 
EPS
38.92
46.65
65.61
23.92
17.39
25.39
28.68
8.89
-1.95
3.14
9.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
40,604.83
Share Capital
222.00
222.00
222.00
222.00
222.00
222.89
222.72
204.89
206.52
206.48
Total Reserves
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
40,383.20
Non-Current Liabilities
68,215.00
66,317.00
73,776.00
73,074.00
60,437.00
59,392.74
61,915.85
68,448.87
65,318.68
64,091.12
Secured Loans
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
37,718.82
Unsecured Loans
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
16,225.27
Long Term Provisions
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
5,813.73
Current Liabilities
60,457.00
77,336.00
48,503.00
37,217.00
34,025.00
32,760.67
38,163.51
31,709.18
37,142.58
31,505.35
Trade Payables
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
12,996.98
Other Current Liabilities
8,015.00
23,051.00
9,248.00
6,413.00
5,727.00
5,892.03
11,486.97
5,597.11
8,313.75
7,365.66
Short Term Borrowings
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
9,404.26
Short Term Provisions
5,393.00
5,024.00
4,736.00
3,787.00
3,349.00
3,065.68
2,617.27
2,035.53
1,656.33
1,738.45
Total Liabilities
223,489.00
221,855.00
188,822.00
168,618.00
151,972.00
147,013.82
146,144.39
141,145.97
141,745.91
137,981.83
Net Block
110,606.00
106,853.00
100,269.00
89,195.00
85,837.00
85,064.71
84,662.51
85,672.98
71,958.76
61,163.48
Gross Block
182,415.00
169,876.00
157,052.00
140,334.00
130,009.00
125,059.80
121,151.65
123,522.33
101,940.36
87,913.89
Accumulated Depreciation
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
26,213.65
Non Current Assets
134,178.00
123,312.00
121,184.00
102,336.00
97,938.00
97,050.57
96,030.36
96,297.00
94,419.40
93,626.91
Capital Work in Progress
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
23,059.25
Non Current Investment
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
6,270.24
Long Term Loans & Adv.
6,732.00
1,999.00
1,709.00
2,155.00
1,255.00
1,848.96
2,269.01
691.19
2,366.05
2,452.96
Other Non Current Assets
861.00
827.00
1,288.00
133.00
1,569.00
1,172.41
1,054.97
970.23
256.91
680.98
Current Assets
89,311.00
98,543.00
67,638.00
66,282.00
54,034.00
49,963.25
50,114.03
44,848.97
47,251.80
44,265.69
Current Investments
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
6,690.84
Inventories
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
16,694.26
Sundry Debtors
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
9,234.76
Cash & Bank
15,368.00
17,392.00
8,809.00
21,569.00
9,787.00
8,057.76
8,261.17
4,407.29
5,308.99
5,021.29
Other Current Assets
8,914.00
7,723.00
4,704.00
5,497.00
6,809.00
6,410.81
6,334.94
8,047.12
7,685.32
6,624.54
Short Term Loans & Adv.
2,483.00
2,417.00
1,081.00
1,208.00
2,887.00
1,672.38
1,112.39
741.99
5,163.03
4,490.27
Net Current Assets
28,854.00
21,207.00
19,135.00
29,065.00
20,009.00
17,202.58
11,950.52
13,139.79
10,109.22
12,760.34
Total Assets
223,489.00
221,855.00
188,822.00
168,618.00
151,972.00
147,013.82
146,144.39
141,145.97
141,745.91
137,981.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
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
7,955.72
PBT
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
2,653.12
Adjustment
9,157.00
10,169.00
9,068.00
8,025.00
7,465.00
5,810.30
9,737.70
9,183.16
7,759.39
5,151.06
Changes in Working Capital
-457.00
-9,132.00
1,520.00
-1,098.00
-1,683.00
-1,271.63
389.39
4,108.31
-86.26
962.30
Cash after chg. in Working capital
21,941.00
20,611.00
18,488.00
12,847.00
13,865.00
12,820.80
13,467.12
12,916.86
8,013.36
8,766.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,733.00
-3,773.00
-1,256.00
-102.00
-1,888.00
-1,923.12
-779.65
-1,229.12
-1,127.99
-958.55
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
257.71
0.00
Cash From Investing Activity
-8,121.00
-7,074.00
-25,637.00
-8,427.00
-5,648.00
5,025.75
-2,788.53
-3,521.82
-3,793.09
-8,114.69
Net Fixed Assets
-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
-5,403.07
Net Investments
-111.00
2,076.00
-7,092.00
864.00
1,531.29
2,306.92
-2,029.95
-6,060.58
656.78
-1,425.33
Others
-5,408.00
-7,864.00
-17,334.00
-7,580.95
-6,298.99
4,265.78
287.30
2,756.24
-2,353.95
-1,286.29
Cash from Financing Activity
-10,345.00
-6,765.00
-4,882.00
6,656.00
-5,466.00
-16,412.40
-5,552.27
-8,861.85
-2,437.08
1,492.59
Net Cash Inflow / Outflow
742.00
2,999.00
-13,287.00
10,974.00
863.00
-488.97
4,346.67
-695.93
912.91
1,333.62
Opening Cash & Equivalents
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
2,184.25
Closing Cash & Equivalent
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
3,537.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
427.95
352.77
300.04
263.08
259.47
246.04
206.66
197.99
185.12
196.17
ROA
4.53%
6.92%
2.90%
2.35%
3.68%
4.24%
1.33%
-0.62%
0.06%
1.65%
ROE
11.65%
19.60%
8.28%
6.49%
9.77%
12.31%
4.41%
-2.22%
0.21%
5.66%
ROCE
11.16%
16.87%
9.02%
8.59%
10.94%
11.25%
8.33%
4.43%
4.27%
5.46%
Fixed Asset Turnover
1.27
1.19
0.89
0.87
1.02
0.94
0.84
0.90
1.12
1.22
Receivable days
30.49
31.84
30.84
32.03
29.85
28.73
28.79
30.85
31.51
36.88
Inventory Days
71.50
70.31
73.34
68.86
61.27
62.91
62.38
63.55
60.12
62.91
Payable days
100.14
108.09
111.11
69.50
67.08
69.34
68.95
62.49
54.96
52.48
Cash Conversion Cycle
1.85
-5.94
-6.93
31.39
24.03
22.30
22.22
31.90
36.66
47.31
Total Debt/Equity
0.67
0.84
0.99
1.15
0.91
0.95
1.39
1.67
1.79
1.60
Interest Cover
4.63
6.19
3.11
2.41
3.14
3.12
1.58
0.93
1.08
1.97

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Hindalco Industries signs technology partnership with Italy-based Metra SpA
    12th Sep 2023, 12:58 PM

    The tie-up provides Hindalco the launching pad to drive the ambitious upgradation programme of Indian Railways that runs the world’s largest rail network

    Read More
  • Hindalco Industries’ arm signs new anchor customer contract with Ball Corporation
    12th Sep 2023, 09:28 AM

    Under the contract, Novelis will supply aluminum sheet to Ball can making plants in North America

    Read More
  • Hindalco Industries, Ayana Renewable Power enter into Power Purchase agreement
    5th Sep 2023, 11:52 AM

    The agreement is for the supply of 100 MW of RTC renewable energy to Hindalco’s smelter plants in Odisha

    Read More
  • Hindalco Industries to acquire 26% stake in Seven Renewable Power
    2nd Sep 2023, 15:04 PM

    The objective of the acquisition is to develop and operate captive power generation plant

    Read More
  • Hindalco plans to invest Rs 4,000 crore in extrusion, copper & e-waste recycling facilities
    23rd Aug 2023, 11:30 AM

    The company plans to introduce three more designs of freight wagons in the coming months targeting specific end-use applications

    Read More
  • Hindalco Industries, Texmaco Rail & Engineering enter into strategic alliance
    10th Aug 2023, 11:40 AM

    The companies have entered into strategic alliance to develop and manufacture world-class aluminium rail wagons and coaches

    Read More
  • Hindalco Industries reports 40% fall in Q1 consolidated net profit
    8th Aug 2023, 14:20 PM

    Total consolidated income of the company decreased by 8.32% at Rs 53382 crore for Q1FY24

    Read More
  • Hindalco - Quarterly Results
    8th Aug 2023, 13:32 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.