Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Metal - Non Ferrous

Rating :
53/99

BSE: 500440 | NSE: HINDALCO

424.65
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  427.80
  •  433.80
  •  424.00
  •  432.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5938378
  •  25447.33
  •  551.85
  •  224.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95,493.39
  • 9.54
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 152,917.39
  • 0.71%
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.00%
  • 5.32%
  • FII
  • DII
  • Others
  • 25.47%
  • 20.61%
  • 13.96%

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
  • 17.47
  • 15.38
  • 9.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.87
  • 0.99
  • 0.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.70
  • 6.90
  • 5.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
47,665.00
31,237.00
52.59%
41,358.00
25,283.00
63.58%
40,507.00
29,318.00
38.16%
34,958.00
29,197.00
19.73%
Expenses
40,110.00
26,487.00
51.43%
35,185.00
23,350.00
50.69%
34,852.00
25,478.00
36.79%
29,760.00
25,833.00
15.20%
EBITDA
7,555.00
4,750.00
59.05%
6,173.00
1,933.00
219.35%
5,655.00
3,840.00
47.27%
5,198.00
3,364.00
54.52%
EBIDTM
15.85%
15.21%
14.93%
7.65%
13.96%
13.10%
14.87%
11.52%
Other Income
398.00
291.00
36.77%
267.00
419.00
-36.28%
189.00
306.00
-38.24%
323.00
297.00
8.75%
Interest
1,291.00
982.00
31.47%
820.00
992.00
-17.34%
903.00
1,429.00
-36.81%
861.00
889.00
-3.15%
Depreciation
1,640.00
1,708.00
-3.98%
1,645.00
1,544.00
6.54%
1,721.00
1,322.00
30.18%
1,655.00
1,287.00
28.59%
PBT
5,042.00
2,422.00
108.18%
4,551.00
-603.00
-
3,254.00
1,395.00
133.26%
2,827.00
1,479.00
91.14%
Tax
1,615.00
637.00
153.53%
1,299.00
-31.00
-
1,309.00
727.00
80.06%
808.00
419.00
92.84%
PAT
3,427.00
1,785.00
91.99%
3,252.00
-572.00
-
1,945.00
668.00
191.17%
2,019.00
1,060.00
90.47%
PATM
7.19%
5.71%
7.86%
-2.26%
4.80%
2.28%
5.78%
3.63%
EPS
15.39
1.74
784.48%
12.50
-3.19
-
8.68
3.01
188.37%
8.46
4.78
76.99%

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
164,488.00
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
42.99%
18.44%
-9.50%
13.33%
14.97%
1.44%
-5.30%
18.91%
9.36%
-0.78%
 
Cost Of Goods Sold
96,668.00
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
67,820.00
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
41.23%
45.27%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
39.15%
39.46%
36.57%
Total Expenditure
139,907.00
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
24,581.00
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
14.94%
10.73%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
8.59%
9.52%
9.23%
Other Income
1,177.00
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
3,875.00
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
6,661.00
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
15,674.00
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
5,031.00
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
32.10%
40.38%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
19.79%
22.66%
18.10%
PAT
10,643.00
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
10,643.00
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
6.47%
2.49%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
2.40%
3.79%
4.14%
PAT Growth
261.88%
-7.57%
-31.53%
-11.47%
222.51%
-
-
-67.77%
-30.71%
-9.10%
 
EPS
50.20
16.40
17.75
25.92
29.28
9.08
-1.99
3.21
9.94
14.35
15.79

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’ arm completes acquisition of stake in Ryker Base
    19th Nov 2021, 10:25 AM

    Consequent to the said acquisition, Ryker Base has become a wholly owned subsidiary of Renuka Investments and Finance

    Read More
  • Hindalco Industries emerges as world's most sustainable aluminium company
    17th Nov 2021, 10:27 AM

    Hindalco has achieved the number 1 rank in the aluminium industry for its sustainability performance in the 2021 edition of the S&P DJSI CSA rankings

    Read More
  • Hindalco Industries reports around 9- fold jump in Q2 consolidated net profit
    12th Nov 2021, 15:46 PM

    Total income of the company increased by 52.45% at Rs 48063 crore for Q2FY22

    Read More
  • Hindalco - Quarterly Results
    12th Nov 2021, 14:27 PM

    Read More
  • Hindalco Industries’ arm to acquire entire stake in Ryker Base
    3rd Nov 2021, 16:16 PM

    The acquisition will strengthen Hindalco Industries ‘copper rod manufacturing capacity

    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.