Nifty
:
25423.60
Sensex
:
83013.96
93.35 (0.37%)
320.25 (0.39%)
Nifty
Sensex
:
:
25423.60
83013.96
93.35 (0.37%)
320.25 (0.39%)

Hindustan Copper Ltd.

Metal - Non Ferrous

Rating :
56/99

BSE: 513599 | NSE: HINDCOPPER

NSE BSE
280.47
18-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  285.7
  •  286.25
  •  278.95
  •  284.58
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5104886
  •  1438954797.1
  •  353
  •  183.82

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,086.34
  • 55.74
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 27,184.70
  • 0.52%
  • 9.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 1.80%
  • 18.09%
  • FII
  • DII
  • Others
  • 3.71%
  • 8.23%
  • 2.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 3.00
  • 7.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.10
  • 35.07
  • 8.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.78
  • 33.44
  • 16.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.27
  • 50.03
  • 53.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.34
  • 9.60
  • 9.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 110.34
  • 135.02
  • 32.28

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
4.81
P/E Ratio
58.31
Revenue
2070.96
EBITDA
737.62
Net Income
465.12
ROA
13.74
P/B Ratio
10.19
ROE
18.81
FCFF
127.31
FCFF Yield
0.54
Net Debt
98.4
BVPS
27.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
516.37
493.60
4.61%
731.40
565.37
29.37%
327.77
399.29
-17.91%
518.19
381.40
35.87%
Expenses
304.36
305.16
-0.26%
464.70
339.24
36.98%
220.20
292.69
-24.77%
366.39
260.24
40.79%
EBITDA
212.01
188.44
12.51%
266.70
226.13
17.94%
107.57
106.60
0.91%
151.80
121.16
25.29%
EBIDTM
41.06%
38.18%
36.46%
40.00%
32.82%
26.70%
29.29%
31.77%
Other Income
10.28
6.84
50.29%
45.88
19.85
131.13%
15.80
9.95
58.79%
31.86
11.15
185.74%
Interest
1.64
3.11
-47.27%
1.75
3.61
-51.52%
1.31
4.46
-70.63%
0.76
4.08
-81.37%
Depreciation
41.29
38.05
8.52%
52.30
58.64
-10.81%
37.63
29.91
25.81%
47.58
45.59
4.36%
PBT
179.36
154.12
16.38%
258.53
183.73
40.71%
84.43
82.18
2.74%
135.32
82.64
63.75%
Tax
45.08
40.72
10.71%
69.05
58.98
17.07%
21.56
19.18
12.41%
33.65
21.94
53.37%
PAT
134.28
113.40
18.41%
189.48
124.75
51.89%
62.87
63.00
-0.21%
101.67
60.70
67.50%
PATM
26.00%
22.97%
25.91%
22.07%
19.18%
15.78%
19.62%
15.91%
EPS
1.39
1.17
18.80%
1.94
1.29
50.39%
0.65
0.65
0.00%
1.05
0.63
66.67%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,093.73
2,070.97
1,717.00
1,677.33
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
13.81%
20.62%
2.37%
-7.94%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
30.51
-91.81
-114.22
-7.91
59.31
342.75
-44.86
208.30
Gross Profit
2,063.22
2,162.77
1,831.22
1,685.24
1,762.63
1,444.01
876.71
1,607.96
GP Margin
98.54%
104.43%
106.65%
100.47%
96.75%
80.82%
105.39%
88.53%
Total Expenditure
1,355.65
1,332.51
1,169.52
1,185.32
1,309.71
1,622.48
1,326.78
1,529.53
Power & Fuel Cost
-
141.26
134.48
121.53
123.72
116.78
177.58
221.87
% Of Sales
-
6.82%
7.83%
7.25%
6.79%
6.54%
21.35%
12.22%
Employee Cost
-
310.41
263.28
302.57
370.34
275.75
257.12
314.01
% Of Sales
-
14.99%
15.33%
18.04%
20.33%
15.43%
30.91%
17.29%
Manufacturing Exp.
-
839.38
765.20
640.52
602.83
361.30
430.23
481.35
% Of Sales
-
40.53%
44.57%
38.19%
33.09%
20.22%
51.72%
26.50%
General & Admin Exp.
-
85.62
84.93
95.54
46.60
40.89
59.19
54.05
% Of Sales
-
4.13%
4.95%
5.70%
2.56%
2.29%
7.12%
2.98%
Selling & Distn. Exp.
-
4.19
9.91
13.17
11.45
0.52
2.46
1.75
% Of Sales
-
0.20%
0.58%
0.79%
0.63%
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
43.46
25.95
19.90
95.47
484.49
445.06
248.20
% Of Sales
-
2.10%
1.51%
1.19%
5.24%
27.12%
53.50%
13.67%
EBITDA
738.08
738.46
547.48
492.01
512.22
164.28
-494.93
286.73
EBITDA Margin
35.25%
35.66%
31.89%
29.33%
28.11%
9.19%
-59.50%
15.79%
Other Income
103.82
77.26
54.73
95.90
50.24
35.00
57.17
36.66
Interest
5.46
7.76
16.59
17.31
30.47
68.43
62.19
57.01
Depreciation
178.80
175.56
174.87
174.93
149.88
43.39
37.97
36.62
PBT
657.64
632.40
410.75
395.67
382.11
87.45
-537.92
229.75
Tax
169.34
164.98
115.02
100.35
8.03
-22.99
31.29
84.49
Tax Rate
25.75%
26.09%
28.00%
25.36%
2.10%
-26.29%
-5.82%
36.77%
PAT
488.30
467.43
295.73
295.36
374.11
110.48
-569.21
145.32
PAT before Minority Interest
488.31
467.42
295.73
295.32
374.08
110.44
-569.21
145.26
Minority Interest
0.01
0.01
0.00
0.04
0.03
0.04
0.00
0.06
PAT Margin
23.32%
22.57%
17.22%
17.61%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
34.95%
58.06%
0.13%
-21.05%
238.62%
-
-
 
EPS
5.05
4.83
3.06
3.05
3.87
1.14
-5.89
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,660.91
2,285.11
2,082.17
1,911.23
1,089.25
959.95
1,636.79
Share Capital
483.51
483.51
483.51
483.51
462.61
462.61
462.61
Total Reserves
2,177.40
1,801.60
1,598.66
1,427.72
626.64
497.34
1,174.18
Non-Current Liabilities
203.14
265.16
81.92
53.80
676.14
657.36
565.49
Secured Loans
108.97
72.50
17.20
193.12
709.88
636.18
510.66
Unsecured Loans
0.00
0.00
0.00
0.00
60.00
0.00
60.00
Long Term Provisions
-28.37
-3.60
23.06
26.46
51.41
65.66
54.72
Current Liabilities
918.77
845.13
836.49
992.33
918.85
1,447.54
1,116.00
Trade Payables
116.01
95.43
80.86
202.68
136.48
233.74
202.29
Other Current Liabilities
274.32
261.93
303.88
283.02
296.40
255.67
264.84
Short Term Borrowings
57.50
149.96
139.18
215.20
367.55
927.50
499.45
Short Term Provisions
470.93
337.82
312.57
291.43
118.41
30.63
149.42
Total Liabilities
3,782.83
3,395.40
3,000.58
2,957.37
2,684.25
3,064.85
3,318.28
Net Block
1,731.34
1,430.48
1,326.10
281.59
322.12
337.32
316.54
Gross Block
2,708.95
2,211.44
1,919.43
656.90
608.63
480.54
416.98
Accumulated Depreciation
977.60
780.96
593.34
375.32
189.43
143.22
100.44
Non Current Assets
2,682.99
2,522.07
2,203.10
1,901.51
1,524.87
1,592.61
1,413.16
Capital Work in Progress
766.04
916.90
731.28
1,576.72
1,178.92
1,231.78
1,022.11
Non Current Investment
27.07
29.38
9.55
0.45
0.47
0.03
0.00
Long Term Loans & Adv.
146.76
129.50
124.78
42.28
23.22
23.22
27.99
Other Non Current Assets
11.77
15.81
11.39
0.47
0.14
0.26
46.51
Current Assets
1,099.84
873.33
797.48
1,055.86
809.76
1,036.86
1,440.62
Current Investments
0.00
0.00
0.00
0.10
0.10
0.09
0.09
Inventories
321.45
228.27
116.53
113.00
176.00
519.83
643.67
Sundry Debtors
170.56
136.81
66.15
80.10
167.78
82.89
361.55
Cash & Bank
68.11
74.36
301.04
365.67
10.83
15.87
10.88
Other Current Assets
539.72
47.37
30.20
28.52
455.05
418.17
424.43
Short Term Loans & Adv.
486.99
386.53
283.56
468.46
139.39
134.80
188.16
Net Current Assets
181.07
28.20
-39.01
63.53
-109.08
-410.69
324.62
Total Assets
3,782.83
3,395.40
3,000.58
2,957.37
2,684.25
3,064.86
3,318.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
544.22
341.21
673.58
1,052.24
831.50
85.98
252.11
PBT
632.40
410.75
395.67
382.11
87.45
-537.57
230.10
Adjustment
246.91
232.20
132.62
246.00
678.21
504.42
312.58
Changes in Working Capital
-180.17
-194.64
223.76
522.70
65.90
163.36
-234.33
Cash after chg. in Working capital
699.14
448.30
752.05
1,150.82
831.57
130.21
308.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-154.92
-107.09
-78.47
-98.57
-0.07
-44.24
-56.24
Other Direct Exp. Paid
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
0.00
Cash From Investing Activity
-402.26
-524.89
-337.30
-403.94
-363.60
-429.84
-586.53
Net Fixed Assets
-346.64
-477.63
-417.09
-446.08
-75.22
-273.24
Net Investments
-1.14
-19.89
-8.90
0.08
-0.57
0.16
Others
-54.48
-27.37
88.69
42.06
-287.81
-156.76
Cash from Financing Activity
-152.28
-38.64
-339.45
-251.09
133.24
41.99
444.65
Net Cash Inflow / Outflow
-10.32
-222.32
-3.18
397.21
601.15
-301.87
110.23
Opening Cash & Equivalents
89.86
312.18
315.35
-81.86
-683.00
-381.13
-491.36
Closing Cash & Equivalent
79.54
89.86
312.18
315.35
-81.86
-683.00
-381.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
27.52
23.63
21.53
19.76
7.99
5.67
12.67
ROA
13.02%
9.25%
9.91%
13.26%
3.84%
-17.83%
4.38%
ROE
18.90%
13.54%
14.79%
24.93%
17.47%
-67.09%
12.39%
ROCE
24.00%
18.01%
18.12%
18.15%
7.86%
-21.97%
12.79%
Fixed Asset Turnover
0.84
0.83
1.30
2.88
3.28
1.85
4.36
Receivable days
27.09
21.57
15.91
24.83
25.60
97.51
72.65
Inventory Days
48.44
36.65
24.97
28.95
71.07
255.26
129.34
Payable days
-420.31
-281.66
-6542.17
1043.70
197.13
92.96
57.79
Cash Conversion Cycle
495.84
339.88
6583.05
-989.92
-100.45
259.81
144.21
Total Debt/Equity
0.06
0.10
0.08
0.21
1.54
2.98
0.91
Interest Cover
82.45
25.76
23.86
13.54
2.28
-7.65
5.03

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Hindustan Copper plans to raise up to Rs 500 crore
    30th Aug 2025, 14:37 PM

    The company is planning to raise funds through issuance of secured or unsecured non-convertible Debentures/ Bonds

    Read More
  • Hindustan Copper reports 18% rise in Q1 net profit
    18th Aug 2025, 12:50 PM

    The total income of the company increased by 5.24% at Rs 526.65 crore for Q1FY26

    Read More
  • Hindustan Copper - Quarterly Results
    14th Aug 2025, 14:40 PM

    Read More
  • Hindustan Copper executes MoU with GAIL (India)
    7th Aug 2025, 10:19 AM

    The purpose of the MoU is also to share investments and risks for the development, mining and processing from existing assets of HCL

    Read More
  • Hindustan Copper to build new Rs 400 crore concentrator plant in Madhya Pradesh
    7th Jul 2025, 11:16 AM

    The company plans to fund the plant through internal resources

    Read More
  • Hindustan Copper executes MoU with Coal India
    1st Jul 2025, 10:00 AM

    This MoU does not constitute a legally binding relationship between the parties as per the conditions set-out in the MoU

    Read More
  • Hindustan Copper executes MoU with Indian Oil Corporation
    30th Jun 2025, 09:07 AM

    The purpose of the MoU is also to share investments and risks for the development, mining and processing from existing assets of Hindustan Copper

    Read More
  • Hindustan Copper planning to invest around Rs 2,000 crore to expand mining operations
    12th Jun 2025, 12:10 PM

    The investment is part of the company's broader plan to triple its ore production capacity from the current 4 MTPA to 12.2 MTPA by FY2030-31

    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.