Nifty
Sensex
:
:
14330.45
47961.24
-504.40 (-3.40%)
-1630.08 (-3.29%)

Metal - Non Ferrous

Rating :
67/99

BSE: 500440 | NSE: HINDALCO

361.05
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  367.00
  •  370.00
  •  354.70
  •  365.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16371164
  •  59186.35
  •  374.00
  •  102.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81,116.53
  • 36.47
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 126,804.53
  • 0.28%
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.65%
  • 0.00%
  • 5.45%
  • FII
  • DII
  • Others
  • 22.79%
  • 21.81%
  • 15.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.05
  • 3.65
  • 0.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.10
  • 11.53
  • 1.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.12
  • 2.35
  • -15.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.80
  • 21.76
  • 8.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.90
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.78
  • 7.16
  • 5.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
34,958.00
29,197.00
19.73%
31,237.00
29,657.00
5.33%
25,283.00
29,972.00
-15.64%
29,318.00
33,745.00
-13.12%
Expenses
29,760.00
25,833.00
15.20%
26,487.00
26,026.00
1.77%
23,350.00
26,501.00
-11.89%
25,478.00
30,305.00
-15.93%
EBITDA
5,198.00
3,364.00
54.52%
4,750.00
3,631.00
30.82%
1,933.00
3,471.00
-44.31%
3,840.00
3,440.00
11.63%
EBIDTM
14.87%
11.52%
15.21%
12.24%
7.65%
11.58%
13.10%
10.19%
Other Income
323.00
297.00
8.75%
291.00
287.00
1.39%
419.00
296.00
41.55%
306.00
510.00
-40.00%
Interest
861.00
889.00
-3.15%
982.00
922.00
6.51%
992.00
957.00
3.66%
1,429.00
975.00
46.56%
Depreciation
1,655.00
1,287.00
28.59%
1,708.00
1,249.00
36.75%
1,544.00
1,233.00
25.22%
1,322.00
1,248.00
5.93%
PBT
2,827.00
1,479.00
91.14%
2,422.00
1,491.00
62.44%
-603.00
1,555.00
-
1,395.00
1,727.00
-19.22%
Tax
808.00
419.00
92.84%
637.00
518.00
22.97%
-31.00
493.00
-
727.00
547.00
32.91%
PAT
2,019.00
1,060.00
90.47%
1,785.00
973.00
83.45%
-572.00
1,062.00
-
668.00
1,180.00
-43.39%
PATM
5.78%
3.63%
5.71%
3.28%
-2.26%
3.54%
2.28%
3.50%
EPS
8.46
4.78
76.99%
1.74
4.39
-60.36%
-3.19
4.79
-
3.01
5.31
-43.31%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
120,796.00
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
72,202.27
Net Sales Growth
-1.45%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
9.36%
-0.78%
11.94%
 
Cost Of Goods Sold
68,876.00
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
45,270.05
Gross Profit
51,920.00
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
26,932.22
GP Margin
42.98%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
39.46%
36.57%
37.30%
Total Expenditure
105,075.00
104,048.00
115,318.00
101,793.87
87,821.37
90,590.04
95,651.75
80,162.93
72,555.46
73,361.38
64,405.33
Power & Fuel Cost
-
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
3,839.25
% Of Sales
-
8.21%
7.37%
7.48%
8.51%
9.30%
8.03%
7.01%
6.48%
5.89%
5.32%
Employee Cost
-
8,832.00
9,043.00
8,644.78
8,546.01
8,085.88
7,991.23
7,319.16
6,525.61
6,248.85
6,015.07
% Of Sales
-
7.48%
6.93%
7.51%
8.53%
8.19%
7.66%
8.35%
8.14%
7.73%
8.33%
Manufacturing Exp.
-
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
4,015.97
% Of Sales
-
4.80%
4.20%
4.31%
5.01%
5.14%
4.96%
5.60%
6.15%
5.43%
5.56%
General & Admin Exp.
-
571.00
657.00
671.10
723.43
693.14
1,699.94
1,568.90
1,284.08
969.19
763.59
% Of Sales
-
0.48%
0.50%
0.58%
0.72%
0.70%
1.63%
1.79%
1.60%
1.20%
1.06%
Selling & Distn. Exp.
-
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
2,068.94
% Of Sales
-
3.47%
3.44%
3.00%
3.25%
3.17%
3.19%
3.51%
3.87%
3.08%
2.87%
Miscellaneous Exp.
-
6,909.00
7,341.00
6,560.33
6,100.48
5,016.19
4,178.23
3,777.55
2,963.49
3,238.11
2,068.94
% Of Sales
-
5.85%
5.62%
5.70%
6.09%
5.08%
4.01%
4.31%
3.70%
4.01%
3.37%
EBITDA
15,721.00
14,096.00
15,224.00
13,388.93
12,362.41
8,168.87
8,629.35
7,532.56
7,637.34
7,459.99
7,796.94
EBITDA Margin
13.01%
11.93%
11.66%
11.62%
12.34%
8.27%
8.28%
8.59%
9.52%
9.23%
10.80%
Other Income
1,339.00
1,396.00
1,414.00
1,636.26
1,196.48
1,674.28
1,425.28
1,806.44
1,374.37
1,537.30
657.09
Interest
4,264.00
4,197.00
3,778.00
3,910.73
5,742.44
5,133.80
4,183.74
2,737.11
2,241.82
1,788.17
1,876.83
Depreciation
6,229.00
5,091.00
4,777.00
4,606.49
4,468.78
4,507.43
3,590.56
3,552.79
2,861.09
2,864.18
2,734.02
PBT
6,041.00
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
3,843.18
Tax
2,141.00
2,157.00
2,588.00
2,074.17
1,432.59
498.43
256.38
524.92
885.74
786.24
963.83
Tax Rate
35.44%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
22.66%
18.10%
25.08%
PAT
3,900.00
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
2,513.48
PAT before Minority Interest
3,901.00
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
2,879.35
Minority Interest
1.00
0.00
1.00
0.05
17.44
450.76
595.66
-20.03
19.59
-211.31
-365.87
PAT Margin
3.23%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
3.79%
4.14%
3.48%
PAT Growth
-8.77%
-31.53%
-11.47%
222.51%
-
-
-67.77%
-30.71%
-9.10%
33.18%
 
EPS
18.49
17.84
26.05
29.43
9.12
-2.00
3.22
9.99
14.42
15.87
11.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
29,023.29
Share Capital
222.00
222.00
222.89
222.72
204.89
206.52
206.48
191.48
191.48
191.46
Total Reserves
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
28,824.29
Non-Current Liabilities
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
33,856.85
Secured Loans
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
13,569.89
Unsecured Loans
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
11,683.28
Long Term Provisions
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
4,240.78
Current Liabilities
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
19,772.48
Trade Payables
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
10,433.39
Other Current Liabilities
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
3,726.60
Short Term Borrowings
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
4,112.70
Short Term Provisions
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
1,499.79
Total Liabilities
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
84,869.56
Net Block
89,173.00
85,837.00
85,064.71
84,662.51
85,648.13
71,958.76
61,163.48
37,928.71
35,300.27
32,405.31
Gross Block
140,300.00
130,009.00
125,059.80
121,151.65
123,488.04
101,940.36
87,913.89
60,054.44
53,961.03
48,206.74
Accumulated Depreciation
51,046.00
44,161.25
39,995.09
36,489.14
37,839.91
28,611.14
26,213.65
21,795.14
18,361.92
15,546.90
Non Current Assets
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
52,374.05
Capital Work in Progress
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
9,251.78
Non Current Investment
3,154.00
5,180.00
6,901.55
6,230.01
4,773.68
5,726.41
6,270.24
5,793.41
5,691.46
5,326.90
Long Term Loans & Adv.
1,418.00
1,255.00
1,848.96
2,269.01
557.59
2,366.05
2,452.96
3,167.51
3,771.70
4,402.55
Other Non Current Assets
870.00
1,569.00
1,172.41
1,054.97
1,103.83
256.91
680.98
660.76
736.95
987.51
Current Assets
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
32,423.77
Current Investments
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
5,528.00
Inventories
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
13,742.01
Sundry Debtors
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
7,541.05
Cash & Bank
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
2,539.95
Other Current Assets
6,705.00
3,922.00
4,738.43
5,222.55
8,047.12
7,685.32
6,624.54
5,247.49
3,598.37
3,072.76
Short Term Loans & Adv.
1,208.00
2,887.00
1,672.38
1,112.39
671.34
5,163.03
4,490.27
3,198.32
2,115.59
1,705.43
Net Current Assets
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
12,651.29
Total Assets
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
84,869.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
12,665.00
11,977.00
10,897.68
12,687.47
11,687.74
7,143.08
7,955.72
2,977.47
7,601.99
6,226.02
PBT
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
3,843.18
Adjustment
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
4,404.35
Changes in Working Capital
-1,178.00
-1,683.00
-1,271.63
389.39
4,108.31
-86.26
962.30
-3,874.08
-932.20
-708.43
Cash after chg. in Working capital
12,767.00
13,865.00
12,820.80
13,467.12
12,916.86
8,013.36
8,766.48
4,133.52
8,692.12
7,539.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-102.00
-1,888.00
-1,923.12
-779.65
-1,229.12
-1,127.99
-958.55
-1,347.80
-1,090.13
-1,313.08
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
257.71
0.00
191.75
0.00
0.00
Cash From Investing Activity
-8,301.00
-5,648.00
5,025.75
-2,788.53
-3,521.82
-3,793.09
-8,114.69
-13,764.96
-13,220.26
-7,069.41
Net Fixed Assets
-1,697.05
-880.30
-1,546.95
-1,058.82
-204.54
-2,095.92
-5,403.07
-7,943.54
-10,417.09
-3,062.20
Net Investments
855.00
1,531.29
2,306.92
-2,020.47
-6,070.06
656.78
-1,425.33
-2,395.03
159.65
3,234.08
Others
-7,458.95
-6,298.99
4,265.78
290.76
2,752.78
-2,353.95
-1,286.29
-3,426.39
-2,962.82
-7,241.29
Cash from Financing Activity
6,610.00
-5,466.00
-16,412.40
-5,552.27
-8,861.85
-2,437.08
1,492.59
10,277.90
6,237.05
825.32
Net Cash Inflow / Outflow
10,974.00
863.00
-488.97
4,346.67
-695.93
912.91
1,333.62
-509.59
618.78
-18.07
Opening Cash & Equivalents
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
2,164.04
Closing Cash & Equivalent
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
2,165.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
263.08
259.47
246.04
206.66
197.99
185.12
196.17
181.15
163.31
151.15
ROA
2.35%
3.68%
4.24%
1.33%
-0.62%
0.06%
1.65%
2.72%
3.82%
3.74%
ROE
6.49%
9.77%
12.31%
4.41%
-2.22%
0.21%
5.66%
9.17%
11.82%
11.41%
ROCE
8.59%
10.94%
11.25%
8.33%
4.43%
4.27%
5.46%
7.45%
9.34%
11.00%
Fixed Asset Turnover
0.87
1.02
0.94
0.84
0.90
1.12
1.22
1.44
1.62
1.57
Receivable days
32.03
29.85
28.73
28.79
30.85
31.51
36.88
37.66
34.40
34.88
Inventory Days
68.86
61.27
62.91
62.38
63.55
60.12
62.91
61.20
59.67
61.95
Payable days
69.50
67.08
69.34
68.95
62.49
54.96
52.48
52.89
54.86
57.28
Cash Conversion Cycle
31.39
24.03
22.30
22.22
31.90
36.66
47.31
45.96
39.20
39.54
Total Debt/Equity
1.15
0.91
0.95
1.39
1.67
1.79
1.60
1.64
1.31
1.02
Interest Cover
2.41
3.14
3.12
1.58
0.93
1.08
1.97
2.74
3.43
3.05

News Update:


  • Hindalco Industries’ arm commits to Net-Zero Carbon Emissions by 2050
    9th Apr 2021, 10:36 AM

    The company also commits to becoming a fully circular business, along with a more diverse, inclusive and safe workplace

    Read More
  • Hindalco Industries reports 77% rise in Q3 consolidated net profit
    11th Feb 2021, 10:41 AM

    Total income of the company increased by 19.62% at Rs 35281 crore for Q3FY21

    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.