Nifty
Sensex
:
:
18726.40
63142.96
127.40 (0.69%)
350.08 (0.56%)

Metal - Non Ferrous

Rating :
70/99

BSE: 513599 | NSE: HINDCOPPER

115.15
07-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 113.85
  • 115.75
  • 113.40
  • 113.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2899993
  •  3325.06
  •  132.35
  •  81.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,995.06
  • 37.15
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,037.72
  • 1.02%
  • 5.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 1.04%
  • 13.69%
  • FII
  • DII
  • Others
  • 1.51%
  • 16.02%
  • 1.60%

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
  • 5.20
  • 30.19
  • -

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 26.88
  • 29.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.40
  • 7.24
  • 8.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 114.69
  • 154.15
  • 196.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
559.76
545.46
2.62%
557.04
544.41
2.32%
212.14
464.46
-54.33%
348.39
267.60
30.19%
Expenses
373.74
393.08
-4.92%
443.07
412.88
7.31%
148.11
357.90
-58.62%
221.75
147.39
50.45%
EBITDA
186.02
152.38
22.08%
113.97
131.53
-13.35%
64.03
106.56
-39.91%
126.64
120.21
5.35%
EBIDTM
33.23%
27.94%
20.46%
24.16%
30.18%
22.94%
36.35%
44.92%
Other Income
51.61
16.01
222.36%
11.66
11.02
5.81%
21.86
12.09
80.81%
10.74
11.13
-3.50%
Interest
3.19
4.92
-35.16%
5.14
5.38
-4.46%
3.56
7.76
-54.12%
4.04
10.88
-62.87%
Depreciation
60.51
54.66
10.70%
9.15
17.39
-47.38%
50.30
18.71
168.84%
54.97
59.12
-7.02%
PBT
173.93
108.81
59.85%
111.34
119.78
-7.05%
32.03
92.18
-65.25%
78.37
61.34
27.76%
Tax
41.76
19.75
111.44%
31.14
-51.95
-
6.16
24.59
-74.95%
21.29
15.64
36.13%
PAT
132.17
89.06
48.41%
80.20
171.73
-53.30%
25.87
67.59
-61.73%
57.08
45.70
24.90%
PATM
23.61%
16.33%
14.40%
31.54%
12.19%
14.55%
16.38%
17.08%
EPS
1.37
0.92
48.91%
0.83
1.78
-53.37%
0.27
0.70
-61.43%
0.59
0.47
25.53%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,677.33
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
-7.94%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
7.31
59.31
342.75
-44.86
208.30
Gross Profit
1,670.02
1,762.63
1,444.01
876.71
1,607.96
GP Margin
99.56%
96.75%
80.82%
105.39%
88.53%
Total Expenditure
1,186.67
1,309.71
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.
-
602.83
361.30
430.23
481.35
% Of Sales
-
33.09%
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.
-
11.45
0.52
2.46
1.75
% Of Sales
-
0.63%
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
95.47
484.49
445.06
248.20
% Of Sales
-
5.24%
27.12%
53.50%
13.67%
EBITDA
490.66
512.22
164.28
-494.93
286.73
EBITDA Margin
29.25%
28.11%
9.19%
-59.50%
15.79%
Other Income
95.87
50.24
35.00
57.17
36.66
Interest
15.93
30.47
68.43
62.19
57.01
Depreciation
174.93
149.88
43.39
37.97
36.62
PBT
395.67
382.11
87.45
-537.92
229.75
Tax
100.35
8.03
-22.99
31.29
84.49
Tax Rate
25.36%
2.10%
-26.29%
-5.82%
36.77%
PAT
295.32
374.11
110.48
-569.21
145.32
PAT before Minority Interest
295.36
374.08
110.44
-569.21
145.26
Minority Interest
0.04
0.03
0.04
0.00
0.06
PAT Margin
17.61%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
-21.05%
238.62%
-
-
 
EPS
3.05
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
1,901.51
1,524.87
1,592.61
1,413.16
Capital Work in Progress
1,576.72
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
540.20
315.66
283.37
236.27
Short Term Loans & Adv.
511.68
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
-446.08
-75.22
-273.24
Net Investments
0.08
-0.57
0.16
Others
42.06
-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.)
19.76
7.99
5.67
12.67
ROA
13.16%
3.84%
-17.83%
4.38%
ROE
24.93%
17.47%
-67.09%
12.39%
ROCE
18.15%
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
1043.70
197.13
92.96
57.79
Cash Conversion Cycle
-989.92
-100.45
259.81
144.21
Total Debt/Equity
0.21
1.54
2.98
0.91
Interest Cover
13.54
2.28
-7.65
5.03

News Update:


  • Hindustan Copper - Quarterly Results
    19th May 2023, 19:54 PM

    Read More
  • Hindustan Copper planning to raise funds through various modes
    12th May 2023, 11:14 AM

    A meeting of the Board of Directors of the company will be held on May 19, 2023 to consider the same

    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.