Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Metal - Non Ferrous

Rating :
60/99

BSE: 500440 | NSE: HINDALCO

483.30
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  483.00
  •  488.00
  •  480.45
  •  486.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8011765
  •  38756.87
  •  488.00
  •  154.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 109,389.55
  • 15.67
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 166,813.55
  • 0.62%
  • 1.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.00%
  • 5.66%
  • FII
  • DII
  • Others
  • 24.95%
  • 20.37%
  • 14.38%

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
  • 19.91
  • 8.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 0.96
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.74
  • 7.02
  • 5.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
41,358.00
25,283.00
63.58%
40,507.00
29,318.00
38.16%
34,958.00
29,197.00
19.73%
31,237.00
29,657.00
5.33%
Expenses
35,185.00
23,350.00
50.69%
34,852.00
25,478.00
36.79%
29,760.00
25,833.00
15.20%
26,487.00
26,026.00
1.77%
EBITDA
6,173.00
1,933.00
219.35%
5,655.00
3,840.00
47.27%
5,198.00
3,364.00
54.52%
4,750.00
3,631.00
30.82%
EBIDTM
14.93%
7.65%
13.96%
13.10%
14.87%
11.52%
15.21%
12.24%
Other Income
267.00
419.00
-36.28%
189.00
306.00
-38.24%
323.00
297.00
8.75%
291.00
287.00
1.39%
Interest
820.00
992.00
-17.34%
903.00
1,429.00
-36.81%
861.00
889.00
-3.15%
982.00
922.00
6.51%
Depreciation
1,645.00
1,544.00
6.54%
1,721.00
1,322.00
30.18%
1,655.00
1,287.00
28.59%
1,708.00
1,249.00
36.75%
PBT
4,551.00
-603.00
-
3,254.00
1,395.00
133.26%
2,827.00
1,479.00
91.14%
2,422.00
1,491.00
62.44%
Tax
1,299.00
-31.00
-
1,309.00
727.00
80.06%
808.00
419.00
92.84%
637.00
518.00
22.97%
PAT
3,252.00
-572.00
-
1,945.00
668.00
191.17%
2,019.00
1,060.00
90.47%
1,785.00
973.00
83.45%
PATM
7.86%
-2.26%
4.80%
2.28%
5.78%
3.63%
5.71%
3.28%
EPS
12.50
-3.19
-
8.68
3.01
188.37%
8.46
4.78
76.99%
1.74
4.39
-60.36%

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
148,060.00
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
30.50%
18.44%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
9.36%
-0.78%
 
Cost Of Goods Sold
85,308.00
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
62,752.00
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
42.38%
45.27%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
39.46%
36.57%
Total Expenditure
126,284.00
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
21,776.00
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
14.71%
10.73%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
8.59%
9.52%
9.23%
Other Income
1,070.00
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
3,566.00
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
6,729.00
6,628.00
5,091.00
4,777.00
4,606.49
4,468.78
4,509.20
3,590.56
3,552.79
2,861.09
2,864.18
PBT
13,054.00
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
4,053.00
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
31.05%
40.38%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
22.66%
18.10%
PAT
9,001.00
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
9,001.00
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
6.08%
2.49%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
3.79%
4.14%
PAT Growth
322.78%
-7.57%
-31.53%
-11.47%
222.51%
-
-
-67.77%
-30.71%
-9.10%
 
EPS
42.65
16.48
17.83
26.04
29.42
9.12
-2.00
3.22
9.99
14.42
15.86

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
75.12
69.50
67.08
69.34
68.95
62.49
54.96
52.48
52.89
54.86
Cash Conversion Cycle
23.16
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 continues to see strong demand across all business segments
    24th Aug 2021, 12:34 PM

    Despite the pandemic-induced volatility in the business environment, Hindalco marked some significant milestones

    Read More
  • Hindalco Industries gets nod to downstream FRP at existing facilities
    6th Aug 2021, 17:14 PM

    The total investment for the project is approximately Rs 3000 crore for a production capacity of 170 KTPA of FRP products

    Read More
  • Hindalco Industries turns black in Q1
    6th Aug 2021, 16:01 PM

    Total income of the company increased by 61.95% at Rs 41625 crore for Q1FY22

    Read More
  • Hindalco Industries to invest around Rs 8,000-10,000 crore in Hirakud, Silvassa, Mundra plants
    2nd Aug 2021, 11:10 AM

    The investment will be for expanding flat rolling capacity at Hirakud, Odisha, new extrusion plant at Silvassa in Dadra and Nagar Haveli

    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.