Nifty
Sensex
:
:
16106.55
53952.50
-108.15 (-0.67%)
-336.11 (-0.62%)

Metal - Non Ferrous

Rating :
50/99

BSE: 500440 | NSE: HINDALCO

413.15
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  418.00
  •  420.70
  •  399.35
  •  429.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15828786
  •  65148.21
  •  636.00
  •  359.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 92,886.88
  • 7.87
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 150,310.88
  • 0.73%
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.00%
  • 5.36%
  • FII
  • DII
  • Others
  • 28.85%
  • 19.21%
  • 11.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 6.91
  • 2.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.25
  • 3.97
  • -0.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 12.56
  • -14.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.41
  • 10.33
  • 10.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.92
  • 1.04
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 6.53
  • 6.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
50,272.00
34,958.00
43.81%
47,665.00
31,237.00
52.59%
41,358.00
25,283.00
63.58%
40,507.00
29,318.00
38.16%
Expenses
42,960.00
29,760.00
44.35%
40,110.00
26,487.00
51.43%
35,185.00
23,350.00
50.69%
34,852.00
25,478.00
36.79%
EBITDA
7,312.00
5,198.00
40.67%
7,555.00
4,750.00
59.05%
6,173.00
1,933.00
219.35%
5,655.00
3,840.00
47.27%
EBIDTM
14.54%
14.87%
15.85%
15.21%
14.93%
7.65%
13.96%
13.10%
Other Income
181.00
323.00
-43.96%
398.00
291.00
36.77%
267.00
419.00
-36.28%
189.00
306.00
-38.24%
Interest
852.00
861.00
-1.05%
1,291.00
982.00
31.47%
820.00
992.00
-17.34%
903.00
1,429.00
-36.81%
Depreciation
1,683.00
1,655.00
1.69%
1,640.00
1,708.00
-3.98%
1,645.00
1,544.00
6.54%
1,721.00
1,322.00
30.18%
PBT
5,195.00
2,827.00
83.76%
5,042.00
2,422.00
108.18%
4,551.00
-603.00
-
3,254.00
1,395.00
133.26%
Tax
1,538.00
808.00
90.35%
1,615.00
637.00
153.53%
1,299.00
-31.00
-
1,309.00
727.00
80.06%
PAT
3,657.00
2,019.00
81.13%
3,427.00
1,785.00
91.99%
3,252.00
-572.00
-
1,945.00
668.00
191.17%
PATM
7.27%
5.78%
7.19%
5.71%
7.86%
-2.26%
4.80%
2.28%
EPS
16.55
8.46
95.63%
15.39
1.74
784.48%
12.50
-3.19
-
8.68
3.01
188.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
179,802.00
139,933.00
118,144.00
130,542.00
115,182.80
100,183.78
98,758.91
104,281.10
87,695.49
80,192.80
80,821.37
Net Sales Growth
48.85%
18.44%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
9.36%
-0.78%
 
Cost Of Goods Sold
107,521.00
76,582.00
68,269.00
78,687.00
68,884.62
55,657.91
59,408.15
64,906.86
53,360.09
48,545.01
51,263.35
Gross Profit
72,281.00
63,351.00
49,875.00
51,855.00
46,298.18
44,525.87
39,350.76
39,374.24
34,335.40
31,647.79
29,558.02
GP Margin
40.20%
45.27%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
39.46%
36.57%
Total Expenditure
153,107.00
124,914.00
104,048.00
115,318.00
101,793.87
87,821.37
90,585.66
95,651.75
80,162.93
72,555.46
73,361.38
Power & Fuel Cost
-
8,646.00
9,695.00
9,618.00
8,614.11
8,523.07
9,180.43
8,378.56
6,150.49
5,200.13
4,762.68
% Of Sales
-
6.18%
8.21%
7.37%
7.48%
8.51%
9.30%
8.03%
7.01%
6.48%
5.89%
Employee Cost
-
10,782.00
8,832.00
9,043.00
8,644.78
8,546.01
8,086.71
7,991.23
7,319.16
6,525.61
6,248.85
% Of Sales
-
7.71%
7.48%
6.93%
7.51%
8.53%
8.19%
7.66%
8.35%
8.14%
7.73%
Manufacturing Exp.
-
6,655.00
5,675.00
5,485.00
4,963.82
5,019.29
5,076.80
5,168.12
4,908.96
4,935.36
4,389.38
% Of Sales
-
4.76%
4.80%
4.20%
4.31%
5.01%
5.14%
4.96%
5.60%
6.15%
5.43%
General & Admin Exp.
-
850.00
571.00
657.00
671.10
723.43
693.14
1,699.94
1,568.90
1,284.08
969.19
% Of Sales
-
0.61%
0.48%
0.50%
0.58%
0.72%
0.70%
1.63%
1.79%
1.60%
1.20%
Selling & Distn. Exp.
-
4,582.00
4,097.00
4,487.00
3,455.11
3,251.18
3,129.45
3,328.81
3,077.78
3,101.78
2,489.82
% Of Sales
-
3.27%
3.47%
3.44%
3.00%
3.25%
3.17%
3.19%
3.51%
3.87%
3.08%
Miscellaneous Exp.
-
16,817.00
6,909.00
7,341.00
6,560.33
6,100.48
5,010.98
4,178.23
3,777.55
2,963.49
2,489.82
% Of Sales
-
12.02%
5.85%
5.62%
5.70%
6.09%
5.07%
4.01%
4.31%
3.70%
4.01%
EBITDA
26,695.00
15,019.00
14,096.00
15,224.00
13,388.93
12,362.41
8,173.25
8,629.35
7,532.56
7,637.34
7,459.99
EBITDA Margin
14.85%
10.73%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
8.59%
9.52%
9.23%
Other Income
1,035.00
1,687.00
1,396.00
1,414.00
1,636.26
1,196.48
1,675.15
1,425.28
1,806.44
1,374.37
1,537.30
Interest
3,866.00
3,752.00
4,197.00
3,778.00
3,910.73
5,742.44
5,137.28
4,183.74
2,737.11
2,241.82
1,788.17
Depreciation
6,689.00
6,628.00
5,091.00
4,777.00
4,606.49
4,468.78
4,509.20
3,590.56
3,552.79
2,861.09
2,864.18
PBT
18,042.00
6,326.00
6,204.00
8,083.00
6,507.97
3,347.67
201.92
2,280.33
3,049.10
3,908.80
4,344.94
Tax
5,761.00
2,356.00
2,157.00
2,588.00
2,074.17
1,432.59
498.43
256.38
524.92
885.74
786.24
Tax Rate
31.93%
40.38%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
22.66%
18.10%
PAT
12,281.00
3,478.00
3,763.00
5,496.00
6,208.01
1,924.88
-422.28
679.51
2,108.17
3,042.65
3,347.39
PAT before Minority Interest
12,281.00
3,478.00
3,763.00
5,495.00
6,207.96
1,907.44
-873.04
83.85
2,128.20
3,023.06
3,558.70
Minority Interest
0.00
0.00
0.00
1.00
0.05
17.44
450.76
595.66
-20.03
19.59
-211.31
PAT Margin
6.83%
2.49%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
3.79%
4.14%
PAT Growth
214.90%
-7.57%
-31.53%
-11.47%
222.51%
-
-
-67.77%
-30.71%
-9.10%
 
EPS
56.77
16.08
17.39
25.40
28.70
8.90
-1.95
3.14
9.74
14.06
15.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
66,533.00
58,317.00
57,501.00
54,851.77
46,058.80
40,606.58
38,328.54
40,604.83
35,330.24
31,911.32
Share Capital
222.00
222.00
222.00
222.89
222.72
204.89
206.52
206.48
191.48
191.48
Total Reserves
66,386.00
58,181.00
57,381.00
54,612.89
45,799.88
40,357.59
38,105.20
40,383.20
34,591.02
31,170.95
Non-Current Liabilities
73,776.00
73,074.00
60,437.00
59,392.74
61,915.85
68,448.87
65,318.68
64,091.12
60,348.83
47,481.01
Secured Loans
31,839.00
35,072.00
29,867.00
30,248.10
33,748.21
40,144.00
38,905.20
37,718.82
35,067.98
23,533.00
Unsecured Loans
27,146.00
23,307.00
18,165.00
17,626.16
18,107.08
17,784.93
16,480.98
16,225.27
14,788.87
13,594.21
Long Term Provisions
8,146.00
8,337.00
7,244.00
7,081.05
6,960.15
7,329.06
6,562.29
5,813.73
5,690.68
5,288.76
Current Liabilities
48,493.00
37,217.00
34,025.00
32,760.67
38,163.51
31,709.18
37,142.58
31,505.35
23,151.65
20,300.86
Trade Payables
28,280.00
18,300.00
20,723.00
20,404.80
17,463.34
15,057.70
15,500.52
12,996.98
9,605.47
11,052.14
Other Current Liabilities
9,203.00
6,413.00
5,727.00
5,892.03
11,486.97
5,597.11
8,313.75
7,365.66
5,485.91
4,140.31
Short Term Borrowings
6,284.00
8,717.00
4,226.00
3,398.16
6,595.93
9,018.84
11,671.98
9,404.26
6,442.44
3,731.34
Short Term Provisions
4,726.00
3,787.00
3,349.00
3,065.68
2,617.27
2,035.53
1,656.33
1,738.45
1,617.83
1,377.07
Total Liabilities
188,812.00
168,618.00
151,972.00
147,013.82
146,144.39
141,145.97
141,745.91
137,981.83
120,589.99
101,402.24
Net Block
100,269.00
89,195.00
85,837.00
85,064.71
84,662.51
85,672.98
71,958.76
61,163.48
37,928.71
35,300.27
Gross Block
157,052.00
140,334.00
130,009.00
125,059.80
121,151.65
123,522.33
101,940.36
87,913.89
60,054.44
53,961.03
Accumulated Depreciation
56,712.00
51,139.00
44,161.25
39,995.09
36,489.14
37,849.35
28,611.14
26,213.65
21,795.14
18,361.92
Non Current Assets
121,184.00
102,336.00
97,938.00
97,050.57
96,030.36
96,297.00
94,419.40
93,626.91
81,384.34
68,298.48
Capital Work in Progress
10,202.00
7,721.00
4,097.00
2,062.94
1,813.86
4,213.77
14,111.27
23,059.25
33,833.95
22,798.10
Non Current Investment
7,716.00
3,132.00
5,180.00
6,901.55
6,230.01
4,748.83
5,726.41
6,270.24
5,793.41
5,691.46
Long Term Loans & Adv.
1,851.00
2,155.00
1,255.00
1,848.96
2,269.01
691.19
2,366.05
2,452.96
3,167.51
3,771.70
Other Non Current Assets
1,146.00
133.00
1,569.00
1,172.41
1,054.97
970.23
256.91
680.98
660.76
736.95
Current Assets
67,628.00
66,282.00
54,034.00
49,963.25
50,114.03
44,848.97
47,251.80
44,265.69
39,114.46
33,017.12
Current Investments
9,417.00
6,279.00
3,855.00
3,903.48
8,951.76
7,688.91
6,619.93
6,690.84
6,807.56
4,859.56
Inventories
30,668.00
22,384.00
22,194.00
21,631.39
18,291.36
16,787.25
18,451.13
16,694.26
14,331.68
13,246.03
Sundry Debtors
12,959.00
9,345.00
11,389.00
9,959.81
8,274.80
7,918.40
9,186.43
9,234.76
8,952.28
8,017.17
Cash & Bank
8,809.00
21,569.00
9,787.00
8,057.76
8,261.17
4,407.29
5,308.99
5,021.29
3,775.45
3,295.99
Other Current Assets
5,775.00
5,497.00
3,922.00
4,738.43
6,334.94
8,047.12
7,685.32
6,624.54
5,247.49
3,598.37
Short Term Loans & Adv.
1,081.00
1,208.00
2,887.00
1,672.38
1,112.39
741.99
5,163.03
4,490.27
3,198.32
2,115.59
Net Current Assets
19,135.00
29,065.00
20,009.00
17,202.58
11,950.52
13,139.79
10,109.22
12,760.34
15,962.81
12,716.26
Total Assets
188,812.00
168,618.00
151,972.00
147,013.82
146,144.39
141,145.97
141,745.91
137,981.83
120,589.99
101,402.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
17,232.00
12,745.00
11,977.00
10,897.68
12,687.47
11,687.74
7,143.08
7,955.72
2,977.47
7,601.99
PBT
7,900.00
5,920.00
8,083.00
8,282.13
3,340.03
-374.61
340.23
2,653.12
3,908.80
4,344.94
Adjustment
9,184.00
8,025.00
7,465.00
5,810.30
9,737.70
9,183.16
7,759.39
5,151.06
4,098.80
5,279.38
Changes in Working Capital
1,404.00
-1,098.00
-1,683.00
-1,271.63
389.39
4,108.31
-86.26
962.30
-3,874.08
-932.20
Cash after chg. in Working capital
18,488.00
12,847.00
13,865.00
12,820.80
13,467.12
12,916.86
8,013.36
8,766.48
4,133.52
8,692.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,256.00
-102.00
-1,888.00
-1,923.12
-779.65
-1,229.12
-1,127.99
-958.55
-1,347.80
-1,090.13
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
257.71
0.00
191.75
0.00
Cash From Investing Activity
-25,637.00
-8,427.00
-5,648.00
5,025.75
-2,788.53
-3,521.82
-3,793.09
-8,114.69
-13,764.96
-13,220.26
Net Fixed Assets
-1,211.00
-1,710.05
-880.30
-1,546.95
-1,045.88
-217.48
-2,095.92
-5,403.07
-7,943.54
-10,417.09
Net Investments
-7,092.00
864.00
1,531.29
2,306.92
-2,029.95
-6,060.58
656.78
-1,425.33
-2,395.03
159.65
Others
-17,334.00
-7,580.95
-6,298.99
4,265.78
287.30
2,756.24
-2,353.95
-1,286.29
-3,426.39
-2,962.82
Cash from Financing Activity
-4,882.00
6,656.00
-5,466.00
-16,412.40
-5,552.27
-8,861.85
-2,437.08
1,492.59
10,277.90
6,237.05
Net Cash Inflow / Outflow
-13,287.00
10,974.00
863.00
-488.97
4,346.67
-695.93
912.91
1,333.62
-509.59
618.78
Opening Cash & Equivalents
21,269.00
9,095.00
8,040.00
8,221.95
4,261.60
4,655.77
3,537.17
2,184.25
2,729.57
2,165.68
Closing Cash & Equivalent
8,339.00
21,269.00
9,095.00
8,040.50
8,221.95
4,261.60
4,370.52
3,537.17
2,184.25
2,729.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
300.04
263.08
259.47
246.04
206.66
197.99
185.12
196.17
181.15
163.31
ROA
1.95%
2.35%
3.68%
4.24%
1.33%
-0.62%
0.06%
1.65%
2.72%
3.82%
ROE
5.56%
6.49%
9.77%
12.31%
4.41%
-2.22%
0.21%
5.66%
9.17%
11.82%
ROCE
7.42%
8.59%
10.94%
11.25%
8.33%
4.43%
4.27%
5.46%
7.45%
9.34%
Fixed Asset Turnover
0.94
0.87
1.02
0.94
0.84
0.90
1.12
1.22
1.44
1.62
Receivable days
29.09
32.03
29.85
28.73
28.79
30.85
31.51
36.88
37.66
34.40
Inventory Days
69.19
68.86
61.27
62.91
62.38
63.55
60.12
62.91
61.20
59.67
Payable days
111.00
69.50
67.08
69.34
68.95
62.49
54.96
52.48
52.89
54.86
Cash Conversion Cycle
-12.72
31.39
24.03
22.30
22.22
31.90
36.66
47.31
45.96
39.20
Total Debt/Equity
0.99
1.15
0.91
0.95
1.39
1.67
1.79
1.60
1.64
1.31
Interest Cover
2.55
2.41
3.14
3.12
1.58
0.93
1.08
1.97
2.74
3.43

News Update:


  • Hindalco Industries’ arm to invest $2.5 billion to build low-carbon recycling, rolling plant
    12th May 2022, 10:58 AM

    This investment marks the start of another transformational growth phase for Novelis

    Read More
  • Hindalco Industries enters into SPA with Terrabel Empreedimentos
    26th Feb 2022, 11:20 AM

    The company has entered into agreement to divest entire equity shareholding in HDB

    Read More
  • Hindalco Industries’ arm to build $50 million recycling center in South Korea
    22nd Feb 2022, 09:38 AM

    Construction of the Ulsan Recycling Center is expected to begin in October, with commissioning expected in early 2024

    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.