Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Metal - Non Ferrous

Rating :
50/99

BSE: 500440 | NSE: HINDALCO

202.15
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  196.05
  •  208.20
  •  194.75
  •  195.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14594234
  •  29616.25
  •  259.75
  •  171.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45,401.36
  • 55.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 88,029.81
  • 0.59%
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.66%
  • 0.00%
  • 5.52%
  • FII
  • DII
  • Others
  • 0.27%
  • 24.14%
  • 35.41%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.89
  • 5.79
  • 7.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 3.23
  • -3.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.53
  • 5.44
  • -8.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.84
  • 33.13
  • 33.98

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.85
  • 1.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.19
  • 12.27
  • 12.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
29,972.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
26,502.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
3,469.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.58%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
296.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
956.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1,232.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
1,554.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
493.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
1,061.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
3.54%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
-
130,542.25
115,171.69
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
-
13.35%
14.96%
1.44%
-5.30%
18.91%
9.36%
-0.78%
11.94%
18.93%
 
Cost Of Goods Sold
-
78,687.26
68,878.31
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
-
51,854.99
46,293.38
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
-
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
39.46%
36.57%
37.30%
39.92%
Total Expenditure
-
115,378.65
101,484.53
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
8,584.12
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%
7.45%
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
4,966.77
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
671.49
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
6,283.95
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%
5.46%
6.09%
5.08%
4.01%
4.31%
3.70%
4.01%
3.37%
3.10%
EBITDA
-
15,163.60
13,687.16
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
-
11.62%
11.88%
12.34%
8.27%
8.28%
8.59%
9.52%
9.23%
10.80%
13.88%
Other Income
-
1,463.28
1,338.03
1,196.48
1,674.28
1,425.28
1,806.44
1,374.37
1,537.30
657.09
1,642.29
Interest
-
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
-
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
-
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
-
2,588.09
2,074.17
1,432.59
498.43
256.38
524.92
885.74
786.24
963.83
1,828.91
Tax Rate
-
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
22.66%
18.10%
25.08%
29.59%
PAT
-
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
-
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
-
0.66
0.05
17.44
450.76
595.66
-20.03
19.59
-211.31
-365.87
-423.70
PAT Margin
-
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
3.79%
4.14%
3.48%
6.47%
PAT Growth
-
-11.48%
222.51%
-
-
-67.77%
-30.71%
-9.10%
33.18%
-36.01%
 
Unadjusted EPS
-
24.67
27.30
9.22
-4.55
4.14
10.91
15.81
17.74
12.84
22.17

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
59,836.89
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
7,445.69
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
32,316.52
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
20,415.11
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
2,611.22
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
17,646.73
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
10,887.73
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
5,799.94
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
-1,786.21
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
12,295.86
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
-1,408.13
-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
-498.92
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
28.74
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
69.38
68.95
62.49
54.96
52.48
52.89
54.86
57.28
56.60
Cash Conversion Cycle
24.04
22.27
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 features in S&P Dow Jones Sustainabllity Indices
    17th Sep 2019, 16:35 PM

    The company has achieved 75th percentile overall scores in the economic and environmental dimensions

    Read More
  • Hindalco’s arm reaffirms commitment to acquisition of Aleris
    5th Sep 2019, 14:58 PM

    The DOJ filed a lawsuit aimed at stopping Novelis proposed purchase of Aleris because of concern over higher prices for aluminium sheet used to make cars

    Read More
  • Hindalco Industries to invest Rs 2,000 crore capex for expansion
    31st Aug 2019, 09:50 AM

    The company aims to double the share of value-added products in the domestic aluminium business over the next 5-6 years

    Read More
  • Hindalco Industries reports 28% fall in Q1 consolidated net profit
    10th Aug 2019, 09:41 AM

    Total consolidated income of the company decreased marginally by 3.00% at Rs 30,268.20 crore for Q1FY20

    Read More
  • Hindalco - Quarterly Results
    9th Aug 2019, 13:27 PM

    Read More
  • Hindalco Industries’ arm expects to close Aleris acquisition in Q4 of calendar year 2019
    7th Aug 2019, 11:52 AM

    The acquisition continues to progress

    Read More
  • Hindalco Industries joins hand with Fortum
    26th Jun 2019, 15:45 PM

    Fortum has signed its first commercial project with Hindalco to reduce nitrogen oxides through combustion modification at a 150 MW power plant

    Read More
  • Hindalco Industries wins most coveted Leadership award for sustainability: Report
    14th Jun 2019, 11:47 AM

    The company has received the award at the Frost & Sullivan and TERI Sustainability 4.0 Awards 2019 held in Mumbai

    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.