Nifty
:
25112.40
Sensex
:
82408.17
319.15 (1.29%)
1046.30 (1.29%)
Nifty
Sensex
:
:
25112.40
82408.17
319.15 (1.29%)
1046.30 (1.29%)

Hindalco Industries Ltd.

Metal - Non Ferrous

Rating :
52/99

BSE: 500440 | NSE: HINDALCO

NSE BSE
649.15
20-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  641.35
  •  654.5
  •  638.6
  •  641.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7166880
  •  4651370556.5
  •  772.65
  •  546.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,45,856.24
  • 9.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,96,941.24
  • 0.77%
  • 1.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.38%
  • 5.29%
  • FII
  • DII
  • Others
  • 28.15%
  • 22.56%
  • 8.98%

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
  • 10.53
  • 12.04
  • 10.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.20
  • 1.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.41
  • 6.40
  • 6.31

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
45.71
72.05
66.13
68.47
P/E Ratio
14.20
9.01
9.82
9.48
Revenue
215962
238496
241807
251769
EBITDA
23872
31805
31618
33257
Net Income
10155
16001
14920
15497
ROA
4.5
6.4
7.4
7.1
P/B Ratio
2.29
1.16
1.06
0.96
ROE
10.11
13.92
11.43
10.76
FCFF
5001
574
3856
2000
FCFF Yield
2.63
0.3
2.03
1.05
Net Debt
43137
44264
41073
44175
BVPS
283.42
557.25
613.66
677.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
64,890.00
55,994.00
15.89%
58,390.00
52,808.00
10.57%
58,203.00
54,169.00
7.45%
57,013.00
52,991.00
7.59%
Expenses
56,054.00
49,313.00
13.67%
50,807.00
46,943.00
8.23%
50,320.00
48,557.00
3.63%
49,510.00
47,277.00
4.72%
EBITDA
8,836.00
6,681.00
32.26%
7,583.00
5,865.00
29.29%
7,883.00
5,612.00
40.47%
7,503.00
5,714.00
31.31%
EBIDTM
13.62%
11.93%
12.99%
11.11%
13.54%
10.36%
13.16%
10.78%
Other Income
700.00
362.00
93.37%
509.00
280.00
81.79%
1,075.00
463.00
132.18%
424.00
391.00
8.44%
Interest
874.00
888.00
-1.58%
817.00
944.00
-13.45%
869.00
1,034.00
-15.96%
859.00
992.00
-13.41%
Depreciation
2,118.00
2,018.00
4.96%
1,939.00
1,874.00
3.47%
1,932.00
1,843.00
4.83%
1,892.00
1,786.00
5.94%
PBT
6,550.00
4,137.00
58.33%
5,295.00
3,327.00
59.15%
5,643.00
3,231.00
74.65%
4,846.00
3,315.00
46.18%
Tax
1,266.00
962.00
31.60%
1,561.00
997.00
56.57%
1,734.00
1,035.00
67.54%
1,774.00
863.00
105.56%
PAT
5,284.00
3,175.00
66.43%
3,734.00
2,330.00
60.26%
3,909.00
2,196.00
78.01%
3,072.00
2,452.00
25.29%
PATM
8.14%
5.67%
6.39%
4.41%
6.72%
4.05%
5.39%
4.63%
EPS
23.80
14.30
66.43%
16.82
10.50
60.19%
17.61
9.89
78.06%
13.85
11.05
25.34%

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
2,38,496.00
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
10.43%
-3.24%
14.43%
47.76%
11.73%
-9.50%
13.33%
14.97%
1.44%
-5.30%
 
Cost Of Goods Sold
1,44,949.00
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
93,547.00
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
39.22%
38.02%
36.93%
39.74%
42.10%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
Total Expenditure
2,06,691.00
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
31,805.00
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
13.34%
10.83%
10.14%
14.48%
13.01%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
Other Income
2,708.00
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
3,419.00
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
7,881.00
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
22,334.00
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
6,335.00
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
28.36%
27.53%
23.76%
27.46%
34.47%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
PAT
15,999.00
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
15,998.00
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
-1.00
0.00
0.00
0.00
0.00
0.00
1.00
0.05
17.44
450.76
595.66
PAT Margin
6.71%
4.70%
4.52%
7.28%
3.92%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
PAT Growth
57.58%
0.57%
-28.90%
174.31%
37.58%
-31.53%
-11.47%
222.51%
-
-
 
EPS
73.92
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 Industries’ arm acquires 100% stake in Aditya Holdings LLC
    20th Jun 2025, 09:28 AM

    The said acquisition is a strategic move designed primarily to expand the company’s global footprint for its downstream portfolio

    Read More
  • Hindalco Industries reports 66% jump in Q4 consolidated net profit
    21st May 2025, 16:13 PM

    The consolidated total income of the company increased by 16.39% at Rs 65,590 crore for Q4FY25

    Read More
  • Hindalco Industries gets nod to acquire 100% equity stake in EMMRL
    20th May 2025, 17:19 PM

    The proposed acquisition aims to meet the company’s strategic objective of securing resources for its aluminium smelters

    Read More
  • 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

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.