Nifty
Sensex
:
:
24370.90
79964.60
-42.60 (-0.17%)
-184.28 (-0.23%)

Metal - Non Ferrous

Rating :
58/99

BSE: 500440 | NSE: HINDALCO

699.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  694.00
  •  702.50
  •  693.50
  •  691.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5174673
  •  36173.44
  •  715.25
  •  435.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 146,484.81
  • 14.42
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 186,548.81
  • 0.54%
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.43%
  • 5.49%
  • FII
  • DII
  • Others
  • 27.18%
  • 23.17%
  • 9.09%

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
  • 10.33
  • 10.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.09
  • 1.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 6.13
  • 6.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
55,994.00
55,857.00
0.25%
52,808.00
53,151.00
-0.65%
54,169.00
56,176.00
-3.57%
52,991.00
58,018.00
-8.66%
Expenses
49,313.00
50,530.00
-2.41%
46,943.00
49,603.00
-5.36%
48,557.00
50,814.00
-4.44%
47,277.00
49,589.00
-4.66%
EBITDA
6,681.00
5,327.00
25.42%
5,865.00
3,548.00
65.30%
5,612.00
5,362.00
4.66%
5,714.00
8,429.00
-32.21%
EBIDTM
11.93%
9.54%
11.11%
6.68%
10.36%
9.54%
10.78%
14.53%
Other Income
362.00
352.00
2.84%
280.00
366.00
-23.50%
463.00
328.00
41.16%
391.00
211.00
85.31%
Interest
888.00
986.00
-9.94%
944.00
934.00
1.07%
1,034.00
879.00
17.63%
992.00
847.00
17.12%
Depreciation
2,018.00
1,856.00
8.73%
1,874.00
1,768.00
6.00%
1,843.00
1,713.00
7.59%
1,786.00
1,749.00
2.12%
PBT
4,137.00
2,837.00
45.82%
3,327.00
1,212.00
174.50%
3,231.00
3,098.00
4.29%
3,315.00
6,085.00
-45.52%
Tax
962.00
428.00
124.77%
997.00
-148.00
-
1,035.00
895.00
15.64%
863.00
1,969.00
-56.17%
PAT
3,175.00
2,409.00
31.80%
2,330.00
1,360.00
71.32%
2,196.00
2,203.00
-0.32%
2,452.00
4,116.00
-40.43%
PATM
5.67%
4.31%
4.41%
2.56%
4.05%
3.92%
4.63%
7.09%
EPS
14.30
10.86
31.68%
10.50
6.14
71.01%
9.89
9.93
-0.40%
11.05
18.55
-40.43%

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
215,962.00
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
-3.24%
14.43%
47.76%
11.73%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
 
Cost Of Goods Sold
133,855.00
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
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
34,335.40
GP Margin
38.02%
36.93%
39.74%
42.10%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
Total Expenditure
192,090.00
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
23,872.00
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
11.05%
10.13%
14.48%
13.01%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
8.59%
Other Income
1,496.00
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
3,858.00
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
2,737.11
Depreciation
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
3,552.79
PBT
14,010.00
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
3,857.00
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
524.92
Tax Rate
27.53%
23.76%
27.46%
34.47%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
PAT
10,153.00
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
10,153.00
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
4.70%
4.52%
7.28%
3.92%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
PAT Growth
0.64%
-28.90%
174.31%
37.58%
-31.53%
-11.47%
222.51%
-
-
-67.77%
 
EPS
46.91
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
89,260.00
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’ arm postpones IPO
    5th Jun 2024, 12:44 PM

    Novelis will continue to evaluate the timing of the offering in the future

    Read More
  • Hindalco Industries gets nod to acquire fabrication facility of Home Build Tech
    24th May 2024, 15:30 PM

    The said acquisition is expected to be competed in 4-6 months

    Read More
  • Hindalco Industries reports 32% rise in Q4 consolidated net profit
    24th May 2024, 14:58 PM

    Total consolidated income of the company increased by 0.26% at Rs 56,356 crore for Q4FY24

    Read More
  • Hindalco - Quarterly Results
    24th May 2024, 14:09 PM

    Read More
  • Hindalco Industries inks MoU with Indian Coast Guard
    11th May 2024, 14:02 PM

    The MoU is for the manufacturing and supply of indigenous marine-grade aluminium to Indian public and private shipyards for the construction of ships

    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.