Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Metal - Non Ferrous

Rating :
45/99

BSE: 500440 | NSE: HINDALCO

179.50
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  177.45
  •  182.20
  •  176.55
  •  175.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28529345
  •  51218.86
  •  221.20
  •  84.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40,299.57
  • 20.20
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 85,987.57
  • 0.56%
  • 0.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.65%
  • 0.00%
  • 5.89%
  • FII
  • DII
  • Others
  • 18.52%
  • 26.93%
  • 14.01%

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
  • 13.46
  • 18.44
  • 8.28

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.84
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.79
  • 7.32
  • 6.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
25,283.00
29,972.13
-15.64%
29,318.00
33,745.62
-13.12%
29,197.00
33,213.00
-12.09%
29,657.00
32,507.00
-8.77%
Expenses
23,350.00
26,502.19
-11.89%
25,478.00
30,306.10
-15.93%
25,833.00
29,402.00
-12.14%
26,026.00
28,451.00
-8.52%
EBITDA
1,933.00
3,469.94
-44.29%
3,840.00
3,439.52
11.64%
3,364.00
3,811.00
-11.73%
3,631.00
4,056.00
-10.48%
EBIDTM
7.65%
11.58%
14.01%
10.19%
11.52%
11.47%
12.24%
12.48%
Other Income
419.00
296.07
41.52%
306.00
510.25
-40.03%
297.00
270.00
10.00%
287.00
219.00
31.05%
Interest
992.00
956.44
3.72%
1,429.00
975.45
46.50%
889.00
929.00
-4.31%
922.00
962.00
-4.16%
Depreciation
1,544.00
1,232.97
25.23%
1,322.00
1,248.14
5.92%
1,287.00
1,222.00
5.32%
1,249.00
1,161.00
7.58%
PBT
-603.00
1,554.80
-
1,395.00
1,726.18
-19.19%
1,479.00
1,930.00
-23.37%
1,491.00
2,152.00
-30.72%
Tax
-31.00
493.08
-
727.00
546.99
32.91%
419.00
537.00
-21.97%
518.00
704.00
-26.42%
PAT
-572.00
1,061.72
-
668.00
1,179.19
-43.35%
1,060.00
1,393.00
-23.91%
973.00
1,448.00
-32.80%
PATM
-2.26%
3.54%
7.11%
3.49%
3.63%
4.19%
3.28%
4.45%
EPS
-2.71
5.03
-
3.16
5.59
-43.47%
5.02
6.60
-23.94%
4.61
6.86
-32.80%

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
113,455.00
118,144.00
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
Net Sales Growth
-12.35%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
9.36%
-0.78%
11.94%
 
Cost Of Goods Sold
53,679.10
68,269.00
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
Gross Profit
59,775.90
49,875.00
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
GP Margin
52.69%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
39.46%
36.57%
37.30%
Total Expenditure
100,687.00
104,048.00
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
Power & Fuel Cost
-
9,695.00
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
% 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
9,043.09
8,644.78
8,546.01
8,085.88
7,991.23
7,319.16
6,525.61
6,248.85
6,015.07
% 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
5,484.87
4,963.82
5,019.29
5,076.80
5,168.12
4,908.96
4,935.36
4,389.38
4,015.97
% 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
656.74
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
4,487.27
3,455.11
3,251.18
3,129.45
3,328.81
3,077.78
3,101.78
2,489.82
2,068.94
% 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
7,401.22
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%
5.67%
5.70%
6.09%
5.08%
4.01%
4.31%
3.70%
4.01%
3.37%
EBITDA
12,768.00
14,096.00
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
EBITDA Margin
11.25%
11.93%
11.62%
11.62%
12.34%
8.27%
8.28%
8.59%
9.52%
9.23%
10.80%
Other Income
1,309.00
1,396.00
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
Interest
4,232.00
4,197.00
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
Depreciation
5,402.00
5,091.00
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
PBT
3,762.00
6,204.00
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
Tax
1,633.00
2,157.00
2,588.09
2,074.17
1,432.59
498.43
256.38
524.92
885.74
786.24
963.83
Tax Rate
43.41%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
22.66%
18.10%
25.08%
PAT
2,129.00
3,763.00
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
PAT before Minority Interest
2,128.00
3,763.00
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
Minority Interest
-1.00
0.00
0.66
0.05
17.44
450.76
595.66
-20.03
19.59
-211.31
-365.87
PAT Margin
1.88%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
3.79%
4.14%
3.48%
PAT Growth
-58.11%
-31.52%
-11.48%
222.51%
-
-
-67.77%
-30.71%
-9.10%
33.18%
 
EPS
10.08
17.82
26.03
29.40
9.12
-2.00
3.22
9.99
14.41
15.85
11.90

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
57,501.73
54,851.77
46,058.80
40,606.58
38,328.54
40,604.83
35,330.24
31,911.32
29,023.29
Share Capital
222.00
222.39
222.89
222.72
204.89
206.52
206.48
191.48
191.48
191.46
Total Reserves
58,181.00
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
Non-Current Liabilities
73,074.00
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
Secured Loans
35,072.00
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
Unsecured Loans
23,307.00
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
Long Term Provisions
8,337.00
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
Current Liabilities
37,217.00
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
Trade Payables
18,300.00
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
Other Current Liabilities
6,413.00
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
Short Term Borrowings
8,717.00
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
Short Term Provisions
3,787.00
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
Total Liabilities
168,618.00
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
Net Block
89,173.00
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
Gross Block
140,300.00
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
Accumulated Depreciation
51,046.00
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
Non Current Assets
102,336.00
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
Capital Work in Progress
7,721.00
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
Non Current Investment
3,154.00
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
Long Term Loans & Adv.
1,418.00
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
Other Non Current Assets
870.00
1,540.01
1,172.41
1,054.97
1,103.83
256.91
680.98
660.76
736.95
987.51
Current Assets
66,282.00
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
Current Investments
6,279.00
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
Inventories
22,384.00
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
Sundry Debtors
9,345.00
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
Cash & Bank
21,569.00
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
Other Current Assets
6,705.00
3,923.52
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
2,774.56
1,672.38
1,112.39
671.34
5,163.03
4,490.27
3,198.32
2,115.59
1,705.43
Net Current Assets
29,065.00
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
Total Assets
168,618.00
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

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
11,979.52
10,897.68
12,687.47
11,687.74
7,143.08
7,955.72
2,977.47
7,601.99
6,226.02
PBT
5,920.00
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
Adjustment
8,025.00
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
Changes in Working Capital
-1,178.00
-1,686.53
-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
13,867.84
12,820.80
13,467.12
12,916.86
8,013.36
8,766.48
4,133.52
8,692.12
7,539.10
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
-1,888.32
-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
-5,651.65
5,025.75
-2,788.53
-3,521.82
-3,793.09
-8,114.69
-13,764.96
-13,220.26
-7,069.41
Net Fixed Assets
-1,697.81
-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
Net Investments
855.70
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
Others
-7,458.89
-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
Cash from Financing Activity
6,610.00
-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
Net Cash Inflow / Outflow
10,974.00
866.55
-488.97
4,346.67
-695.93
912.91
1,333.62
-509.59
618.78
-18.07
Opening Cash & Equivalents
9,095.00
8,040.50
8,221.95
4,261.60
4,655.77
3,537.17
2,184.25
2,729.57
2,165.68
2,164.04
Closing Cash & Equivalent
21,269.00
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

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
259.04
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
29.94
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
67.17
69.34
68.95
62.49
54.96
52.48
52.89
54.86
57.28
Cash Conversion Cycle
31.39
24.04
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 enters into MoU with Hindustan Copper
    18th Sep 2020, 09:24 AM

    Around 60% copper content of HCL’s current copper concentrate production will be utilised by Hindalco in the manufacture of refined copper

    Read More
  • Hindalco Industries reports consolidated net loss Rs 709 crore in Q1
    17th Aug 2020, 11:46 AM

    Total consolidated income of the company decreased by 15.09% at Rs 25,702 crore for Q1FY21

    Read More
  • Hindalco - Quarterly Results
    14th Aug 2020, 13:58 PM

    Read More
  • 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

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.