Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Metal - Non Ferrous

Rating :
62/99

BSE: 513599 | NSE: HINDCOPPER

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,235.95
  • 40.60
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,278.60
  • 1.10%
  • 8.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 1.03%
  • 14.22%
  • FII
  • DII
  • Others
  • 1.45%
  • 15.50%
  • 1.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.23
  • 1.75
  • 29.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.62
  • 23.89
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 36.27
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 25.07
  • 25.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.98
  • 7.27
  • 8.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 113.37
  • 166.09
  • 195.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
557.04
544.41
2.32%
212.14
464.46
-54.33%
348.39
267.60
30.19%
545.46
522.24
4.45%
Expenses
443.07
412.88
7.31%
148.11
357.90
-58.62%
221.75
147.39
50.45%
393.08
491.51
-20.03%
EBITDA
113.97
131.53
-13.35%
64.03
106.56
-39.91%
126.64
120.21
5.35%
152.38
30.73
395.87%
EBIDTM
20.46%
24.16%
30.18%
22.94%
36.35%
44.92%
27.94%
5.88%
Other Income
11.66
11.02
5.81%
21.86
12.09
80.81%
10.74
11.13
-3.50%
16.01
9.31
71.97%
Interest
5.14
5.38
-4.46%
3.56
7.76
-54.12%
4.04
10.88
-62.87%
4.92
11.57
-57.48%
Depreciation
9.15
17.39
-47.38%
50.30
18.71
168.84%
54.97
59.12
-7.02%
54.66
91.68
-40.38%
PBT
111.34
119.78
-7.05%
32.03
92.18
-65.25%
78.37
61.34
27.76%
108.81
-63.21
-
Tax
31.14
-51.95
-
6.16
24.59
-74.95%
21.29
15.64
36.13%
19.75
-26.46
-
PAT
80.20
171.73
-53.30%
25.87
67.59
-61.73%
57.08
45.70
24.90%
89.06
-36.75
-
PATM
14.40%
31.54%
12.19%
14.55%
16.38%
17.08%
16.33%
-7.04%
EPS
0.83
1.78
-53.37%
0.27
0.70
-61.43%
0.59
0.47
25.53%
0.92
-0.40
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,663.03
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
-7.54%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
86.64
195.46
342.75
-44.86
208.30
Gross Profit
1,576.39
1,626.48
1,444.01
876.71
1,607.96
GP Margin
94.79%
89.27%
80.82%
105.39%
88.53%
Total Expenditure
1,206.01
1,422.32
1,622.48
1,326.78
1,529.53
Power & Fuel Cost
-
123.72
116.78
177.58
221.87
% Of Sales
-
6.79%
6.54%
21.35%
12.22%
Employee Cost
-
370.34
275.75
257.12
314.01
% Of Sales
-
20.33%
15.43%
30.91%
17.29%
Manufacturing Exp.
-
477.90
361.30
430.23
481.35
% Of Sales
-
26.23%
20.22%
51.72%
26.50%
General & Admin Exp.
-
46.60
40.89
59.19
54.05
% Of Sales
-
2.56%
2.29%
7.12%
2.98%
Selling & Distn. Exp.
-
0.23
0.52
2.46
1.75
% Of Sales
-
0.01%
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
208.07
484.49
445.06
248.20
% Of Sales
-
11.42%
27.12%
53.50%
13.67%
EBITDA
457.02
399.61
164.28
-494.93
286.73
EBITDA Margin
27.48%
21.93%
9.19%
-59.50%
15.79%
Other Income
60.27
50.24
35.00
57.17
36.66
Interest
17.66
30.47
68.43
62.19
57.01
Depreciation
169.08
37.28
43.39
37.97
36.62
PBT
330.55
382.11
87.45
-537.92
229.75
Tax
78.34
8.03
-22.99
31.29
84.49
Tax Rate
23.70%
2.10%
-26.29%
-5.82%
36.77%
PAT
252.21
374.11
110.48
-569.21
145.32
PAT before Minority Interest
252.23
374.08
110.44
-569.21
145.26
Minority Interest
0.02
0.03
0.04
0.00
0.06
PAT Margin
15.17%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
1.59%
238.62%
-
-
 
EPS
2.61
3.87
1.14
-5.89
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,911.23
1,089.25
959.95
1,636.79
Share Capital
483.51
462.61
462.61
462.61
Total Reserves
1,427.72
626.64
497.34
1,174.18
Non-Current Liabilities
97.02
676.14
657.36
565.49
Secured Loans
193.12
709.88
636.18
510.66
Unsecured Loans
0.00
60.00
0.00
60.00
Long Term Provisions
69.69
51.41
65.66
54.72
Current Liabilities
992.33
918.85
1,447.54
1,116.00
Trade Payables
202.68
136.48
233.74
202.29
Other Current Liabilities
283.02
296.40
255.67
264.84
Short Term Borrowings
215.20
367.55
927.50
499.45
Short Term Provisions
291.43
118.41
30.63
149.42
Total Liabilities
3,000.59
2,684.25
3,064.85
3,318.28
Net Block
281.59
322.12
337.32
316.54
Gross Block
656.90
608.63
480.54
416.98
Accumulated Depreciation
323.38
189.43
143.22
100.44
Non Current Assets
1,007.53
1,524.87
1,592.61
1,413.16
Capital Work in Progress
682.74
1,178.92
1,231.78
1,022.11
Non Current Investment
0.45
0.47
0.03
0.00
Long Term Loans & Adv.
42.28
23.22
23.22
27.99
Other Non Current Assets
0.47
0.14
0.26
46.51
Current Assets
1,099.08
809.76
1,036.86
1,440.62
Current Investments
0.10
0.10
0.09
0.09
Inventories
113.00
176.00
519.83
643.67
Sundry Debtors
80.10
167.78
82.89
361.55
Cash & Bank
365.67
10.83
15.87
10.88
Other Current Assets
540.21
315.66
283.37
236.27
Short Term Loans & Adv.
305.50
139.39
134.80
188.16
Net Current Assets
106.76
-109.08
-410.69
324.62
Total Assets
3,000.59
2,684.25
3,064.86
3,318.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
1,052.24
831.50
85.98
252.11
PBT
382.11
87.45
-537.57
230.10
Adjustment
246.00
678.21
504.42
312.58
Changes in Working Capital
522.70
65.90
163.36
-234.33
Cash after chg. in Working capital
1,150.82
831.57
130.21
308.35
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-98.57
-0.07
-44.24
-56.24
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-403.94
-363.60
-429.84
-586.53
Net Fixed Assets
447.90
-75.22
-273.24
Net Investments
0.08
-0.57
0.16
Others
-851.92
-287.81
-156.76
Cash from Financing Activity
-251.09
133.24
41.99
444.65
Net Cash Inflow / Outflow
397.21
601.15
-301.87
110.23
Opening Cash & Equivalents
-81.86
-683.00
-381.13
-491.36
Closing Cash & Equivalent
315.35
-81.86
-683.00
-381.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
10.52
7.99
5.67
12.67
ROA
13.16%
3.84%
-17.83%
4.38%
ROE
42.58%
17.47%
-67.09%
12.39%
ROCE
24.99%
7.86%
-21.97%
12.79%
Fixed Asset Turnover
2.88
3.28
1.85
4.36
Receivable days
24.83
25.60
97.51
72.65
Inventory Days
28.95
71.07
255.26
129.34
Payable days
316.68
197.13
92.96
57.79
Cash Conversion Cycle
-262.90
-100.45
259.81
144.21
Total Debt/Equity
0.40
1.54
2.98
0.91
Interest Cover
13.54
2.28
-7.65
5.03

News Update:


  • Hindustan Copper inks MoU with IIT (ISM)
    4th Jan 2023, 15:38 PM

    The present MoU will address HCL’s need for technical assistance

    Read More
  • Hindustan Copper to ramp up copper ore production from Malanjkhand project
    21st Nov 2022, 09:41 AM

    The company has lined up Rs 350 crore in capex for the current fiscal and of that, Rs 250 crore would be pumped into the Malanjkhand project

    Read More
  • Hindustan Copper - Quarterly Results
    12th Nov 2022, 18:28 PM

    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.