Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Metal - Non Ferrous

Rating :
48/99

BSE: 500440 | NSE: HINDALCO

524.95
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  524.00
  •  529.85
  •  520.05
  •  522.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5989974
  •  31497.20
  •  620.50
  •  381.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 118,001.34
  • 12.56
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 160,646.34
  • 0.57%
  • 1.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.43%
  • 5.15%
  • FII
  • DII
  • Others
  • 27.89%
  • 23.49%
  • 8.40%

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
  • 11.80
  • 9.47
  • 10.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 1.05
  • 1.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.84
  • 5.99
  • 6.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
52,808.00
53,151.00
-0.65%
54,169.00
56,176.00
-3.57%
52,991.00
58,018.00
-8.66%
55,857.00
55,764.00
0.17%
Expenses
46,943.00
49,603.00
-5.36%
48,557.00
50,814.00
-4.44%
47,277.00
49,589.00
-4.66%
50,530.00
48,460.00
4.27%
EBITDA
5,865.00
3,548.00
65.30%
5,612.00
5,362.00
4.66%
5,714.00
8,429.00
-32.21%
5,327.00
7,304.00
-27.07%
EBIDTM
11.11%
6.68%
10.36%
9.54%
10.78%
14.53%
9.54%
13.10%
Other Income
280.00
366.00
-23.50%
463.00
328.00
41.16%
391.00
211.00
85.31%
352.00
293.00
20.14%
Interest
944.00
934.00
1.07%
1,034.00
879.00
17.63%
992.00
847.00
17.12%
986.00
805.00
22.48%
Depreciation
1,874.00
1,768.00
6.00%
1,843.00
1,713.00
7.59%
1,786.00
1,749.00
2.12%
1,856.00
1,761.00
5.39%
PBT
3,327.00
1,212.00
174.50%
3,231.00
3,098.00
4.29%
3,315.00
6,085.00
-45.52%
2,837.00
4,780.00
-40.65%
Tax
997.00
-148.00
-
1,035.00
895.00
15.64%
863.00
1,969.00
-56.17%
428.00
921.00
-53.53%
PAT
2,330.00
1,360.00
71.32%
2,196.00
2,203.00
-0.32%
2,452.00
4,116.00
-40.43%
2,409.00
3,859.00
-37.57%
PATM
4.41%
2.56%
4.05%
3.92%
4.63%
7.09%
4.31%
6.92%
EPS
10.50
6.14
71.01%
9.89
9.93
-0.40%
11.05
18.55
-40.43%
10.86
17.35
-37.41%

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
215,825.00
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
-3.26%
14.43%
47.76%
11.73%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
 
Cost Of Goods Sold
135,375.00
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
80,450.00
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
37.28%
36.93%
39.74%
42.10%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
Total Expenditure
193,307.00
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
22,518.00
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
10.43%
10.13%
14.48%
13.01%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
8.59%
Other Income
1,486.00
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
3,956.00
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
7,359.00
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
12,710.00
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
3,323.00
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
26.14%
23.76%
27.46%
34.47%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
PAT
9,387.00
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
9,387.00
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
4.35%
4.52%
7.28%
3.92%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
PAT Growth
-18.64%
-28.90%
174.31%
37.58%
-31.53%
-11.47%
222.51%
-
-
-67.77%
 
EPS
43.38
46.66
65.62
23.92
17.39
25.40
28.69
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
89,260.00
98,543.00
67,638.00
66,282.00
54,034.00
49,963.25
50,114.03
44,848.97
47,251.80
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
8,863.00
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
28,803.00
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
223,438.00
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

News Update:


  • Hindalco Industries reports 71% rise in Q3 consolidated net profit
    13th Feb 2024, 16:03 PM

    Total consolidated income of the company decreased by 0.80% at Rs 53,088 crore for Q3FY24

    Read More
  • Hindalco Industries to set up battery foil manufacturing facility in Odisha
    12th Dec 2023, 10:53 AM

    The company is investing Rs 800 crore to build a new plant near Sambalpur in Odisha

    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.