Nifty
Sensex
:
:
10799.65
36674.52
36.00 (0.33%)
187.24 (0.51%)

Metal - Non Ferrous

Rating :
47/99

BSE: 500440 | NSE: HINDALCO

152.30
07-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  155.00
  •  156.90
  •  151.80
  •  154.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13160147
  •  20248.91
  •  221.20
  •  84.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,671.40
  • 9.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 77,299.85
  • 0.78%
  • 0.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.65%
  • 0.00%
  • 5.64%
  • FII
  • DII
  • Others
  • 18.68%
  • 26.35%
  • 14.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 4.59
  • 9.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 11.93
  • 4.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 51.90
  • 41.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.88
  • 19.04
  • 8.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.83
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.82
  • 7.43
  • 6.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
29,318.00
33,745.62
-13.12%
29,197.00
33,213.00
-12.09%
29,657.00
32,507.00
-8.77%
29,972.13
31,077.53
-3.56%
Expenses
25,478.00
30,306.10
-15.93%
25,833.00
29,402.00
-12.14%
26,026.00
28,451.00
-8.52%
26,502.19
26,872.91
-1.38%
EBITDA
3,840.00
3,439.52
11.64%
3,364.00
3,811.00
-11.73%
3,631.00
4,056.00
-10.48%
3,469.94
4,204.62
-17.47%
EBIDTM
13.10%
10.19%
11.52%
11.47%
12.24%
12.48%
11.58%
13.53%
Other Income
306.00
510.25
-40.03%
297.00
270.00
10.00%
287.00
219.00
31.05%
296.07
128.08
131.16%
Interest
1,429.00
975.45
46.50%
889.00
929.00
-4.31%
922.00
962.00
-4.16%
956.44
912.65
4.80%
Depreciation
1,322.00
1,248.14
5.92%
1,287.00
1,222.00
5.32%
1,249.00
1,161.00
7.58%
1,232.97
1,145.65
7.62%
PBT
1,395.00
1,726.18
-19.19%
1,479.00
1,930.00
-23.37%
1,491.00
2,152.00
-30.72%
1,554.80
2,274.40
-31.64%
Tax
727.00
546.99
32.91%
419.00
537.00
-21.97%
518.00
704.00
-26.42%
493.08
800.69
-38.42%
PAT
668.00
1,179.19
-43.35%
1,060.00
1,393.00
-23.91%
973.00
1,448.00
-32.80%
1,061.72
1,473.71
-27.96%
PATM
2.28%
3.49%
3.63%
4.19%
3.28%
4.45%
3.54%
4.74%
EPS
3.16
5.59
-43.47%
5.02
6.60
-23.94%
4.61
6.86
-32.80%
5.03
6.98
-27.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
118,144.13
130,542.25
115,182.80
100,183.78
98,758.91
104,281.10
87,695.49
80,192.80
80,821.37
72,202.27
60,707.92
Net Sales Growth
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
9.36%
-0.78%
11.94%
18.93%
 
Cost Of Goods Sold
68,271.63
78,687.26
68,884.62
55,657.91
59,408.15
64,906.86
53,360.09
48,545.01
51,263.35
45,270.05
36,472.99
Gross Profit
49,872.50
51,854.99
46,298.18
44,525.87
39,350.76
39,374.24
34,335.40
31,647.79
29,558.02
26,932.22
24,234.93
GP Margin
42.21%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
39.46%
36.57%
37.30%
39.92%
Total Expenditure
103,839.19
115,378.65
101,793.87
87,821.37
90,590.04
95,651.75
80,162.93
72,555.46
73,361.38
64,405.33
52,283.81
Power & Fuel Cost
-
9,618.20
8,614.11
8,523.07
9,180.43
8,378.56
6,150.49
5,200.13
4,762.68
3,839.25
3,345.14
% Of Sales
-
7.37%
7.48%
8.51%
9.30%
8.03%
7.01%
6.48%
5.89%
5.32%
5.51%
Employee Cost
-
9,043.09
8,644.78
8,546.01
8,085.88
7,991.23
7,319.16
6,525.61
6,248.85
6,015.07
5,044.13
% Of Sales
-
6.93%
7.51%
8.53%
8.19%
7.66%
8.35%
8.14%
7.73%
8.33%
8.31%
Manufacturing Exp.
-
5,484.87
4,963.82
5,019.29
5,076.80
5,168.12
4,908.96
4,935.36
4,389.38
4,015.97
3,383.96
% Of Sales
-
4.20%
4.31%
5.01%
5.14%
4.96%
5.60%
6.15%
5.43%
5.56%
5.57%
General & Admin Exp.
-
656.74
671.10
723.43
693.14
1,699.94
1,568.90
1,284.08
969.19
763.59
456.21
% Of Sales
-
0.50%
0.58%
0.72%
0.70%
1.63%
1.79%
1.60%
1.20%
1.06%
0.75%
Selling & Distn. Exp.
-
4,487.27
3,455.11
3,251.18
3,129.45
3,328.81
3,077.78
3,101.78
2,489.82
2,068.94
1,699.15
% Of Sales
-
3.44%
3.00%
3.25%
3.17%
3.19%
3.51%
3.87%
3.08%
2.87%
2.80%
Miscellaneous Exp.
-
7,401.22
6,560.33
6,100.48
5,016.19
4,178.23
3,777.55
2,963.49
3,238.11
2,432.46
1,699.15
% Of Sales
-
5.67%
5.70%
6.09%
5.08%
4.01%
4.31%
3.70%
4.01%
3.37%
3.10%
EBITDA
14,304.94
15,163.60
13,388.93
12,362.41
8,168.87
8,629.35
7,532.56
7,637.34
7,459.99
7,796.94
8,424.11
EBITDA Margin
12.11%
11.62%
11.62%
12.34%
8.27%
8.28%
8.59%
9.52%
9.23%
10.80%
13.88%
Other Income
1,186.07
1,463.28
1,636.26
1,196.48
1,674.28
1,425.28
1,806.44
1,374.37
1,537.30
657.09
1,642.29
Interest
4,196.44
3,778.04
3,910.73
5,742.44
5,133.80
4,183.74
2,737.11
2,241.82
1,788.17
1,876.83
1,104.14
Depreciation
5,090.97
4,766.23
4,606.49
4,468.78
4,507.43
3,590.56
3,552.79
2,861.09
2,864.18
2,734.02
2,781.50
PBT
5,919.80
8,082.61
6,507.97
3,347.67
201.92
2,280.33
3,049.10
3,908.80
4,344.94
3,843.18
6,180.76
Tax
2,157.08
2,588.09
2,074.17
1,432.59
498.43
256.38
524.92
885.74
786.24
963.83
1,828.91
Tax Rate
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
22.66%
18.10%
25.08%
29.59%
PAT
3,762.72
5,495.18
6,208.01
1,924.88
-422.28
679.51
2,108.17
3,042.65
3,347.39
2,513.48
3,928.15
PAT before Minority Interest
3,762.77
5,494.52
6,207.96
1,907.44
-873.04
83.85
2,128.20
3,023.06
3,558.70
2,879.35
4,351.85
Minority Interest
0.05
0.66
0.05
17.44
450.76
595.66
-20.03
19.59
-211.31
-365.87
-423.70
PAT Margin
3.18%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
3.79%
4.14%
3.48%
6.47%
PAT Growth
-31.51%
-11.48%
222.51%
-
-
-67.77%
-30.71%
-9.10%
33.18%
-36.01%
 
EPS
17.83
26.03
29.41
9.12
-2.00
3.22
9.99
14.41
15.86
11.91
18.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
57,501.73
54,851.77
46,058.80
40,606.58
38,328.54
40,604.83
35,330.24
31,911.32
29,023.29
21,544.64
Share Capital
222.39
222.89
222.72
204.89
206.52
206.48
191.48
191.48
191.46
191.37
Total Reserves
57,381.04
54,612.89
45,799.88
40,357.59
38,105.20
40,383.20
34,591.02
31,170.95
28,824.29
21,346.20
Non-Current Liabilities
60,578.61
59,392.74
61,915.85
68,448.87
65,318.68
64,091.12
60,348.83
47,481.01
33,856.85
27,936.90
Secured Loans
29,866.82
30,248.10
33,748.21
40,144.00
38,905.20
37,718.82
35,067.98
23,533.00
13,569.89
10,762.71
Unsecured Loans
18,164.79
17,626.16
18,107.08
17,784.93
16,480.98
16,225.27
14,788.87
13,594.21
11,683.28
13,235.99
Long Term Provisions
7,440.11
7,081.05
6,960.15
7,329.06
6,562.29
5,813.73
5,690.68
5,288.76
4,240.78
0.00
Current Liabilities
33,738.93
32,760.67
38,163.51
31,709.18
37,142.58
31,505.35
23,151.65
20,300.86
19,772.48
18,016.58
Trade Payables
20,722.85
20,404.80
17,463.34
15,057.70
15,500.52
12,996.98
9,605.47
11,052.14
10,433.39
11,523.64
Other Current Liabilities
5,499.56
5,892.03
11,486.97
5,597.11
8,313.75
7,365.66
5,485.91
4,140.31
3,726.60
1,575.98
Short Term Borrowings
4,225.73
3,398.16
6,595.93
9,018.84
11,671.98
9,404.26
6,442.44
3,731.34
4,112.70
0.00
Short Term Provisions
3,290.79
3,065.68
2,617.27
2,035.53
1,656.33
1,738.45
1,617.83
1,377.07
1,499.79
4,916.96
Total Liabilities
151,828.75
147,013.82
146,144.39
141,145.97
141,745.91
137,981.83
120,589.99
101,402.24
84,869.56
69,235.30
Net Block
85,836.07
85,064.71
84,662.51
85,648.13
71,958.76
61,163.48
37,928.71
35,300.27
32,405.31
29,000.52
Gross Block
130,107.43
125,059.80
121,151.65
123,488.04
101,940.36
87,913.89
60,054.44
53,961.03
48,206.74
45,622.14
Accumulated Depreciation
44,282.11
39,995.09
36,489.14
37,839.91
28,611.14
26,213.65
21,795.14
18,361.92
15,546.90
12,749.22
Non Current Assets
97,835.25
97,050.57
96,030.36
96,297.00
94,419.40
93,626.91
81,384.34
68,298.48
52,374.05
40,143.26
Capital Work in Progress
4,097.11
2,062.94
1,813.86
4,213.77
14,111.27
23,059.25
33,833.95
22,798.10
9,251.78
5,800.80
Non Current Investment
5,179.85
6,901.55
6,230.01
4,773.68
5,726.41
6,270.24
5,793.41
5,691.46
5,326.90
5,341.94
Long Term Loans & Adv.
1,182.21
1,848.96
2,269.01
557.59
2,366.05
2,452.96
3,167.51
3,771.70
4,402.55
0.00
Other Non Current Assets
1,540.01
1,172.41
1,054.97
1,103.83
256.91
680.98
660.76
736.95
987.51
0.00
Current Assets
53,993.50
49,963.25
50,114.03
44,848.97
47,251.80
44,265.69
39,114.46
33,017.12
32,423.77
29,092.01
Current Investments
3,855.31
3,903.48
8,951.76
7,688.91
6,619.93
6,690.84
6,807.56
4,859.56
5,528.00
5,903.60
Inventories
22,193.79
21,631.39
18,291.36
16,787.25
18,451.13
16,694.26
14,331.68
13,246.03
13,742.01
11,275.41
Sundry Debtors
11,459.76
9,959.81
8,274.80
7,918.40
9,186.43
9,234.76
8,952.28
8,017.17
7,541.05
6,543.69
Cash & Bank
9,786.56
8,057.76
8,261.17
4,407.29
5,308.99
5,021.29
3,775.45
3,295.99
2,539.95
2,195.39
Other Current Assets
6,698.08
4,738.43
5,222.55
7,375.78
7,685.32
6,624.54
5,247.49
3,598.37
3,072.76
3,173.92
Short Term Loans & Adv.
2,774.56
1,672.38
1,112.39
671.34
5,163.03
4,490.27
3,198.32
2,115.59
1,705.43
3,117.05
Net Current Assets
20,254.57
17,202.58
11,950.52
13,139.79
10,109.22
12,760.34
15,962.81
12,716.26
12,651.29
11,075.43
Total Assets
151,828.75
147,013.82
146,144.39
141,145.97
141,745.91
137,981.83
120,589.99
101,402.24
84,869.56
69,235.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
11,979.52
10,897.68
12,687.47
11,687.74
7,143.08
7,955.72
2,977.47
7,601.99
6,226.02
4,943.65
PBT
8,082.61
8,282.13
3,340.03
-374.61
340.23
2,653.12
3,908.80
4,344.94
3,843.18
6,180.76
Adjustment
7,471.76
5,810.30
9,737.70
9,183.16
7,759.39
5,151.06
4,098.80
5,279.38
4,404.35
-3.45
Changes in Working Capital
-1,686.53
-1,271.63
389.39
4,108.31
-86.26
962.30
-3,874.08
-932.20
-708.43
-598.39
Cash after chg. in Working capital
13,867.84
12,820.80
13,467.12
12,916.86
8,013.36
8,766.48
4,133.52
8,692.12
7,539.10
5,578.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,888.32
-1,923.12
-779.65
-1,229.12
-1,127.99
-958.55
-1,347.80
-1,090.13
-1,313.08
-635.25
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
257.71
0.00
191.75
0.00
0.00
-0.02
Cash From Investing Activity
-5,651.65
5,025.75
-2,788.53
-3,521.82
-3,793.09
-8,114.69
-13,764.96
-13,220.26
-7,069.41
-5,448.39
Net Fixed Assets
-879.54
-1,546.95
-1,058.82
-204.54
-2,095.92
-5,403.07
-7,943.54
-10,417.09
-3,062.20
-2,472.82
Net Investments
1,530.59
2,306.92
-2,020.47
-6,070.06
656.78
-1,425.33
-2,395.03
159.65
3,234.08
-2,331.99
Others
-6,302.70
4,265.78
290.76
2,752.78
-2,353.95
-1,286.29
-3,426.39
-2,962.82
-7,241.29
-643.58
Cash from Financing Activity
-5,461.32
-16,412.40
-5,552.27
-8,861.85
-2,437.08
1,492.59
10,277.90
6,237.05
825.32
428.38
Net Cash Inflow / Outflow
866.55
-488.97
4,346.67
-695.93
912.91
1,333.62
-509.59
618.78
-18.07
-76.36
Opening Cash & Equivalents
8,040.50
8,221.95
4,261.60
4,655.77
3,537.17
2,184.25
2,729.57
2,165.68
2,164.04
2,182.00
Closing Cash & Equivalent
9,099.51
8,040.50
8,221.95
4,261.60
4,370.52
3,537.17
2,184.25
2,729.49
2,165.68
2,185.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
259.04
246.04
206.66
197.99
185.12
196.17
181.15
163.31
151.15
112.53
ROA
3.68%
4.24%
1.33%
-0.62%
0.06%
1.65%
2.72%
3.82%
3.74%
6.46%
ROE
9.77%
12.31%
4.41%
-2.22%
0.21%
5.66%
9.17%
11.82%
11.41%
23.34%
ROCE
10.94%
11.25%
8.33%
4.43%
4.27%
5.46%
7.45%
9.34%
11.00%
16.26%
Fixed Asset Turnover
1.02
0.94
0.84
0.90
1.12
1.22
1.44
1.62
1.57
1.34
Receivable days
29.94
28.73
28.79
30.85
31.51
36.88
37.66
34.40
34.88
39.05
Inventory Days
61.27
62.91
62.38
63.55
60.12
62.91
61.20
59.67
61.95
58.51
Payable days
67.17
69.34
68.95
62.49
54.96
52.48
52.89
54.86
57.28
56.60
Cash Conversion Cycle
24.04
22.30
22.22
31.90
36.66
47.31
45.96
39.20
39.54
40.96
Total Debt/Equity
0.91
0.95
1.39
1.67
1.79
1.60
1.64
1.31
1.02
1.11
Interest Cover
3.14
3.12
1.58
0.93
1.08
1.97
2.74
3.43
3.05
6.60

News Update:


  • Hindalco Industries reports 43% fall in Q4 consolidated net profit
    15th Jun 2020, 15:57 PM

    Total income of the company decreased by 13.52% at Rs 29624 crore for Q4FY20

    Read More
  • Hindalco Industries’ arm completes acquisition of Aleris
    15th Apr 2020, 09:24 AM

    The Aleris deal marks a major milestone for Hindalco and Novelis, on their path to global leadership

    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.