Nifty
Sensex
:
:
22967.65
75418.04
369.85 (1.64%)
1196.98 (1.61%)

Metal - Non Ferrous

Rating :
71/99

BSE: 513599 | NSE: HINDCOPPER

374.20
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  380.90
  •  380.90
  •  369.25
  •  383.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11769601
  •  44049.92
  •  415.80
  •  101.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 36,186.04
  • 119.31
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 36,127.66
  • 0.25%
  • 16.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 1.55%
  • 14.87%
  • FII
  • DII
  • Others
  • 3.13%
  • 12.24%
  • 2.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.18
  • -1.58
  • -2.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.25
  • 11.40
  • 24.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.31
  • 15.24
  • 38.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.77
  • 33.01
  • 47.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.15
  • 7.68
  • 8.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 121.16
  • 130.54
  • 79.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
399.29
557.04
-28.32%
381.40
212.14
79.79%
370.94
348.39
6.47%
559.76
545.46
2.62%
Expenses
292.69
443.07
-33.94%
260.24
148.11
75.71%
277.83
221.75
25.29%
373.74
393.08
-4.92%
EBITDA
106.60
113.97
-6.47%
121.16
64.03
89.22%
93.11
126.64
-26.48%
186.02
152.38
22.08%
EBIDTM
26.70%
20.46%
31.77%
30.18%
25.10%
36.35%
33.23%
27.94%
Other Income
9.95
11.66
-14.67%
11.15
21.86
-48.99%
13.79
10.74
28.40%
51.61
16.01
222.36%
Interest
4.46
5.14
-13.23%
4.08
3.56
14.61%
3.97
4.04
-1.73%
3.19
4.92
-35.16%
Depreciation
29.91
9.15
226.89%
45.59
50.30
-9.36%
40.73
54.97
-25.91%
60.51
54.66
10.70%
PBT
82.18
111.34
-26.19%
82.64
32.03
158.01%
62.20
78.37
-20.63%
173.93
108.81
59.85%
Tax
19.18
31.14
-38.41%
21.94
6.16
256.17%
14.92
21.29
-29.92%
41.76
19.75
111.44%
PAT
63.00
80.20
-21.45%
60.70
25.87
134.63%
47.28
57.08
-17.17%
132.17
89.06
48.41%
PATM
15.78%
14.40%
15.91%
12.19%
12.75%
16.38%
23.61%
16.33%
EPS
0.65
0.83
-21.69%
0.63
0.27
133.33%
0.49
0.59
-16.95%
1.37
0.92
48.91%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,711.39
1,677.33
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
2.91%
-7.94%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
-47.00
-7.91
59.31
342.75
-44.86
208.30
Gross Profit
1,758.39
1,685.24
1,762.63
1,444.01
876.71
1,607.96
GP Margin
102.75%
100.47%
96.75%
80.82%
105.39%
88.53%
Total Expenditure
1,204.50
1,185.32
1,309.71
1,622.48
1,326.78
1,529.53
Power & Fuel Cost
-
121.53
123.72
116.78
177.58
221.87
% Of Sales
-
7.25%
6.79%
6.54%
21.35%
12.22%
Employee Cost
-
303.06
370.34
275.75
257.12
314.01
% Of Sales
-
18.07%
20.33%
15.43%
30.91%
17.29%
Manufacturing Exp.
-
640.52
602.83
361.30
430.23
481.35
% Of Sales
-
38.19%
33.09%
20.22%
51.72%
26.50%
General & Admin Exp.
-
95.06
46.60
40.89
59.19
54.05
% Of Sales
-
5.67%
2.56%
2.29%
7.12%
2.98%
Selling & Distn. Exp.
-
13.17
11.45
0.52
2.46
1.75
% Of Sales
-
0.79%
0.63%
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
19.90
95.47
484.49
445.06
248.20
% Of Sales
-
1.19%
5.24%
27.12%
53.50%
13.67%
EBITDA
506.89
492.01
512.22
164.28
-494.93
286.73
EBITDA Margin
29.62%
29.33%
28.11%
9.19%
-59.50%
15.79%
Other Income
86.50
95.90
50.24
35.00
57.17
36.66
Interest
15.70
17.31
30.47
68.43
62.19
57.01
Depreciation
176.74
174.93
149.88
43.39
37.97
36.62
PBT
400.95
395.67
382.11
87.45
-537.92
229.75
Tax
97.80
100.35
8.03
-22.99
31.29
84.49
Tax Rate
24.39%
25.36%
2.10%
-26.29%
-5.82%
36.77%
PAT
303.15
295.36
374.11
110.48
-569.21
145.32
PAT before Minority Interest
303.19
295.32
374.08
110.44
-569.21
145.26
Minority Interest
0.04
0.04
0.03
0.04
0.00
0.06
PAT Margin
17.71%
17.61%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
20.20%
-21.05%
238.62%
-
-
 
EPS
3.13
3.05
3.87
1.14
-5.89
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,082.17
1,911.23
1,089.25
959.95
1,636.79
Share Capital
483.51
483.51
462.61
462.61
462.61
Total Reserves
1,598.66
1,427.72
626.64
497.34
1,174.18
Non-Current Liabilities
-98.76
53.80
676.14
657.36
565.49
Secured Loans
17.20
193.12
709.88
636.18
510.66
Unsecured Loans
0.00
0.00
60.00
0.00
60.00
Long Term Provisions
23.06
26.46
51.41
65.66
54.72
Current Liabilities
1,017.16
992.33
918.85
1,447.54
1,116.00
Trade Payables
210.98
202.68
136.48
233.74
202.29
Other Current Liabilities
354.43
283.02
296.40
255.67
264.84
Short Term Borrowings
139.18
215.20
367.55
927.50
499.45
Short Term Provisions
312.57
291.43
118.41
30.63
149.42
Total Liabilities
3,000.57
2,957.37
2,684.25
3,064.85
3,318.28
Net Block
307.70
281.59
322.12
337.32
316.54
Gross Block
709.37
656.90
608.63
480.54
416.98
Accumulated Depreciation
401.67
375.32
189.43
143.22
100.44
Non Current Assets
2,120.33
1,901.51
1,524.87
1,592.61
1,413.16
Capital Work in Progress
1,749.68
1,576.72
1,178.92
1,231.78
1,022.11
Non Current Investment
9.55
0.45
0.47
0.03
0.00
Long Term Loans & Adv.
42.01
42.28
23.22
23.22
27.99
Other Non Current Assets
11.39
0.47
0.14
0.26
46.51
Current Assets
880.25
1,055.86
809.76
1,036.86
1,440.62
Current Investments
0.00
0.10
0.10
0.09
0.09
Inventories
116.53
113.00
176.00
519.83
643.67
Sundry Debtors
66.15
80.10
167.78
82.89
361.55
Cash & Bank
301.04
365.67
10.83
15.87
10.88
Other Current Assets
396.53
28.52
315.66
283.37
424.43
Short Term Loans & Adv.
366.33
468.46
139.39
134.80
188.16
Net Current Assets
-136.91
63.53
-109.08
-410.69
324.62
Total Assets
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
673.58
1,052.24
831.50
85.98
252.11
PBT
395.67
382.11
87.45
-537.57
230.10
Adjustment
132.62
246.00
678.21
504.42
312.58
Changes in Working Capital
223.76
522.70
65.90
163.36
-234.33
Cash after chg. in Working capital
752.05
1,150.82
831.57
130.21
308.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.47
-98.57
-0.07
-44.24
-56.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-337.30
-403.94
-363.60
-429.84
-586.53
Net Fixed Assets
-225.43
-446.08
-75.22
-273.24
Net Investments
-8.90
0.08
-0.57
0.16
Others
-102.97
42.06
-287.81
-156.76
Cash from Financing Activity
-382.45
-251.09
133.24
41.99
444.65
Net Cash Inflow / Outflow
-46.18
397.21
601.15
-301.87
110.23
Opening Cash & Equivalents
315.35
-81.86
-683.00
-381.13
-491.36
Closing Cash & Equivalent
269.18
315.35
-81.86
-683.00
-381.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
21.53
19.76
7.99
5.67
12.67
ROA
9.91%
13.26%
3.84%
-17.83%
4.38%
ROE
14.79%
24.93%
17.47%
-67.09%
12.39%
ROCE
18.12%
18.15%
7.86%
-21.97%
12.79%
Fixed Asset Turnover
2.46
2.88
3.28
1.85
4.36
Receivable days
15.91
24.83
25.60
97.51
72.65
Inventory Days
24.97
28.95
71.07
255.26
129.34
Payable days
-9544.45
1043.70
197.13
92.96
57.79
Cash Conversion Cycle
9585.34
-989.92
-100.45
259.81
144.21
Total Debt/Equity
0.08
0.21
1.54
2.98
0.91
Interest Cover
23.86
13.54
2.28
-7.65
5.03

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.