Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Metal - Non Ferrous

Rating :
66/99

BSE: 513599 | NSE: HINDCOPPER

137.55
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  137.00
  •  141.60
  •  136.75
  •  136.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6405711
  •  8888.79
  •  196.75
  •  53.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,291.75
  • 72.23
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,418.34
  • 0.25%
  • 9.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 1.26%
  • 15.00%
  • FII
  • DII
  • Others
  • 0.26%
  • 16.39%
  • 0.95%

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
  • 3.37
  • 6.96
  • 6.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 109.18
  • 226.24
  • 226.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
464.46
294.67
57.62%
267.60
431.43
-37.97%
522.24
146.84
255.65%
538.42
93.29
477.15%
Expenses
357.90
220.04
62.65%
147.39
345.01
-57.28%
491.51
559.18
-12.10%
321.51
134.36
139.29%
EBITDA
106.56
74.63
42.78%
120.21
86.42
39.10%
30.73
-412.34
-
216.91
-41.07
-
EBIDTM
22.94%
25.33%
44.92%
20.03%
5.88%
-280.81%
40.29%
-44.02%
Other Income
12.09
7.33
64.94%
11.13
9.95
11.86%
9.31
19.63
-52.57%
8.26
13.19
-37.38%
Interest
7.76
17.91
-56.67%
10.88
17.48
-37.76%
11.57
16.64
-30.47%
15.65
14.42
8.53%
Depreciation
18.71
67.32
-72.21%
59.12
54.10
9.28%
91.68
71.84
27.62%
80.38
78.85
1.94%
PBT
92.18
-3.27
-
61.34
24.79
147.44%
-63.21
-481.19
-
129.14
-121.15
-
Tax
24.59
-12.45
-
15.64
-4.97
-
-26.46
32.99
-
20.89
-25.60
-
PAT
67.59
9.18
636.27%
45.70
29.76
53.56%
-36.75
-514.18
-
108.25
-95.55
-
PATM
14.55%
3.12%
17.08%
6.90%
-7.04%
-350.16%
20.11%
-102.42%
EPS
0.70
0.10
600.00%
0.47
0.32
46.88%
-0.40
-5.56
-
1.17
-1.03
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Net Sales
1,792.72
1,786.76
831.85
1,816.26
Net Sales Growth
85.54%
114.79%
-54.20%
 
Cost Of Goods Sold
72.83
342.75
-44.86
208.30
Gross Profit
1,719.89
1,444.01
876.71
1,607.96
GP Margin
95.94%
80.82%
105.39%
88.53%
Total Expenditure
1,318.31
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
474.41
159.42
-494.93
286.73
EBITDA Margin
26.46%
8.92%
-59.50%
15.79%
Other Income
40.79
35.00
57.17
36.66
Interest
45.86
63.93
62.19
57.01
Depreciation
249.89
43.39
37.97
36.62
PBT
219.45
87.11
-537.92
229.75
Tax
34.66
-23.07
31.29
84.49
Tax Rate
15.79%
-26.48%
-5.82%
36.77%
PAT
184.79
110.22
-569.21
145.32
PAT before Minority Interest
184.81
110.18
-569.21
145.26
Minority Interest
0.02
0.04
0.00
0.06
PAT Margin
10.31%
6.17%
-68.43%
8.00%
PAT Growth
132.37%
-
-
 
EPS
1.91
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:


  • Hindustan Copper - Quarterly Results
    9th Nov 2021, 18:12 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.