Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Metal - Non Ferrous

Rating :
68/99

BSE: 513599 | NSE: HINDCOPPER

110.25
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  113.75
  •  114.00
  •  109.65
  •  113.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2876909
  •  3213.38
  •  196.75
  •  31.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,666.27
  • 84.57
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,792.87
  • 0.32%
  • 8.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.76%
  • 1.22%
  • 11.46%
  • FII
  • DII
  • Others
  • 1.14%
  • 12.52%
  • 0.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.80
  • 8.22
  • -0.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.39
  • 8.95
  • -11.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.23
  • 12.17
  • -8.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.82
  • 6.58
  • 6.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 107.58
  • 250.23
  • 254.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
267.60
431.43
-37.97%
522.24
146.84
255.65%
538.42
93.29
477.15%
294.67
287.65
2.44%
Expenses
147.39
345.01
-57.28%
491.51
559.18
-12.10%
321.51
134.36
139.29%
220.04
172.58
27.50%
EBITDA
120.21
86.42
39.10%
30.73
-412.34
-
216.91
-41.07
-
74.63
115.07
-35.14%
EBIDTM
44.92%
20.03%
5.88%
-280.81%
40.29%
-44.02%
25.33%
40.00%
Other Income
11.13
9.95
11.86%
9.31
19.63
-52.57%
8.26
13.19
-37.38%
7.33
8.20
-10.61%
Interest
10.88
17.48
-37.76%
11.57
16.64
-30.47%
15.65
14.42
8.53%
17.91
18.11
-1.10%
Depreciation
59.12
54.10
9.28%
91.68
71.84
27.62%
80.38
78.85
1.94%
67.32
72.24
-6.81%
PBT
61.34
24.79
147.44%
-63.21
-481.19
-
129.14
-121.15
-
-3.27
32.92
-
Tax
15.64
-4.97
-
-26.46
32.99
-
20.89
-25.60
-
-12.45
13.40
-
PAT
45.70
29.76
53.56%
-36.75
-514.18
-
108.25
-95.55
-
9.18
19.52
-52.97%
PATM
17.08%
6.90%
-7.04%
-350.16%
20.11%
-102.42%
3.12%
6.79%
EPS
0.47
0.32
46.88%
-0.40
-5.56
-
1.17
-1.03
-
0.10
0.21
-52.38%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Net Sales
1,622.93
1,786.76
831.85
1,816.26
Net Sales Growth
69.19%
114.79%
-54.20%
 
Cost Of Goods Sold
39.55
342.75
-44.86
208.30
Gross Profit
1,583.38
1,444.01
876.71
1,607.96
GP Margin
97.56%
80.82%
105.39%
88.53%
Total Expenditure
1,180.45
1,627.34
1,326.78
1,529.53
Power & Fuel Cost
-
116.78
177.58
221.87
% Of Sales
-
6.54%
21.35%
12.22%
Employee Cost
-
275.75
257.12
314.01
% Of Sales
-
15.43%
30.91%
17.29%
Manufacturing Exp.
-
361.30
430.23
481.35
% Of Sales
-
20.22%
51.72%
26.50%
General & Admin Exp.
-
40.89
59.19
54.05
% Of Sales
-
2.29%
7.12%
2.98%
Selling & Distn. Exp.
-
0.52
2.46
1.75
% Of Sales
-
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
489.34
445.06
248.20
% Of Sales
-
27.39%
53.50%
13.67%
EBITDA
442.48
159.42
-494.93
286.73
EBITDA Margin
27.26%
8.92%
-59.50%
15.79%
Other Income
36.03
35.00
57.17
36.66
Interest
56.01
63.93
62.19
57.01
Depreciation
298.50
43.39
37.97
36.62
PBT
124.00
87.11
-537.92
229.75
Tax
-2.38
-23.07
31.29
84.49
Tax Rate
-1.92%
-26.48%
-5.82%
36.77%
PAT
126.38
110.22
-569.21
145.32
PAT before Minority Interest
126.39
110.18
-569.21
145.26
Minority Interest
0.01
0.04
0.00
0.06
PAT Margin
7.79%
6.17%
-68.43%
8.00%
PAT Growth
122.55%
-
-
 
EPS
1.31
1.14
-5.89
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,089.25
959.95
1,636.79
Share Capital
462.61
462.61
462.61
Total Reserves
626.64
497.34
1,174.18
Non-Current Liabilities
675.48
657.36
565.49
Secured Loans
709.88
636.18
510.66
Unsecured Loans
60.00
0.00
60.00
Long Term Provisions
50.74
65.66
54.72
Current Liabilities
919.51
1,447.54
1,116.00
Trade Payables
136.48
233.74
202.29
Other Current Liabilities
296.40
255.67
264.84
Short Term Borrowings
367.55
927.50
499.45
Short Term Provisions
119.07
30.63
149.42
Total Liabilities
2,684.25
3,064.85
3,318.28
Net Block
322.12
337.32
316.54
Gross Block
608.63
480.54
416.98
Accumulated Depreciation
189.43
143.22
100.44
Non Current Assets
1,524.87
1,592.61
1,413.16
Capital Work in Progress
1,178.92
1,231.78
1,022.11
Non Current Investment
0.47
0.03
0.00
Long Term Loans & Adv.
23.22
23.22
27.99
Other Non Current Assets
0.14
0.26
46.51
Current Assets
809.76
1,036.86
1,440.62
Current Investments
0.10
0.09
0.09
Inventories
176.00
519.83
643.67
Sundry Debtors
167.78
82.89
361.55
Cash & Bank
10.83
15.87
10.88
Other Current Assets
455.05
283.37
236.27
Short Term Loans & Adv.
139.39
134.80
188.16
Net Current Assets
-109.75
-410.69
324.62
Total Assets
2,684.25
3,064.86
3,318.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
831.66
85.98
252.11
PBT
87.45
-537.57
230.10
Adjustment
678.37
504.42
312.58
Changes in Working Capital
65.90
163.36
-234.33
Cash after chg. in Working capital
831.73
130.21
308.35
Interest Paid
0.00
0.00
0.00
Tax Paid
-0.07
-44.24
-56.24
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-363.60
-429.84
-586.53
Net Fixed Assets
-75.22
-273.24
Net Investments
-0.57
0.16
Others
-287.81
-156.76
Cash from Financing Activity
133.08
41.99
444.65
Net Cash Inflow / Outflow
601.15
-301.87
110.23
Opening Cash & Equivalents
-683.00
-381.13
-491.36
Closing Cash & Equivalent
-81.86
-683.00
-381.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
7.99
5.67
12.67
ROA
3.83%
-17.83%
4.38%
ROE
17.43%
-67.09%
12.39%
ROCE
7.62%
-21.97%
12.79%
Fixed Asset Turnover
3.28
1.85
4.36
Receivable days
25.60
97.51
72.65
Inventory Days
71.07
255.26
129.34
Payable days
58.99
92.96
57.79
Cash Conversion Cycle
37.69
259.81
144.21
Total Debt/Equity
1.54
2.98
0.91
Interest Cover
2.36
-7.65
5.03

News Update:


  • Government to sell 5% of stake in Hindustan Copper through offer for sale
    16th Sep 2021, 13:18 PM

    The government will sell 48,351,201 equity shares representing 5 per cent of the total issued and paid up equity share capital of the company

    Read More
  • Hindustan Copper reports 54% rise in consolidated net profit in Q1
    9th Aug 2021, 17:31 PM

    Total consolidated income of the company declined by 36.85% at Rs 278.73 crore for Q1FY22

    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.