Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Hindustan Copper Ltd.

Metal - Non Ferrous

Rating :
N/A

BSE: 513599 | NSE: HINDCOPPER

NSE BSE
240.68
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  250.00
  •  250.42
  •  239.00
  •  244.63
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3808700
  •  9257.71
  •  415.80
  •  183.82

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,780.48
  • 49.17
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,729.25
  • 0.45%
  • 8.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 2.81%
  • 17.58%
  • FII
  • DII
  • Others
  • 3.27%
  • 8.49%
  • 1.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 15.60
  • -1.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.72
  • -
  • 1.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.89
  • -
  • -7.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.46
  • 46.33
  • 51.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.28
  • 9.17
  • 9.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 115.54
  • 132.40
  • 31.05

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
3.06
P/E Ratio
90.64
Revenue
1705
EBITDA
546
Net Income
295
ROA
9.5
P/B Ratio
11.74
ROE
13.53
FCFF
98.72
FCFF Yield
0.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
327.77
399.29
-17.91%
518.19
381.40
35.87%
493.60
370.94
33.07%
565.37
559.76
1.00%
Expenses
220.20
292.69
-24.77%
366.39
260.24
40.79%
305.16
277.83
9.84%
339.24
373.74
-9.23%
EBITDA
107.57
106.60
0.91%
151.80
121.16
25.29%
188.44
93.11
102.38%
226.13
186.02
21.56%
EBIDTM
32.82%
26.70%
29.29%
31.77%
38.18%
25.10%
40.00%
33.23%
Other Income
15.80
9.95
58.79%
31.86
11.15
185.74%
6.84
13.79
-50.40%
19.85
51.61
-61.54%
Interest
1.31
4.46
-70.63%
0.76
4.08
-81.37%
3.11
3.97
-21.66%
3.61
3.19
13.17%
Depreciation
37.63
29.91
25.81%
47.58
45.59
4.36%
38.05
40.73
-6.58%
58.64
60.51
-3.09%
PBT
84.43
82.18
2.74%
135.32
82.64
63.75%
154.12
62.20
147.78%
183.73
173.93
5.63%
Tax
21.56
19.18
12.41%
33.65
21.94
53.37%
40.72
14.92
172.92%
58.98
41.76
41.24%
PAT
62.87
63.00
-0.21%
101.67
60.70
67.50%
113.40
47.28
139.85%
124.75
132.17
-5.61%
PATM
19.18%
15.78%
19.62%
15.91%
22.97%
12.75%
22.07%
23.61%
EPS
0.65
0.65
0.00%
1.05
0.63
66.67%
1.17
0.49
138.78%
1.29
1.37
-5.84%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,904.93
1,717.00
1,677.33
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
11.31%
2.37%
-7.94%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
-98.11
-114.22
-7.91
59.31
342.75
-44.86
208.30
Gross Profit
2,003.04
1,831.22
1,685.24
1,762.63
1,444.01
876.71
1,607.96
GP Margin
105.15%
106.65%
100.47%
96.75%
80.82%
105.39%
88.53%
Total Expenditure
1,230.99
1,169.52
1,185.32
1,309.71
1,622.48
1,326.78
1,529.53
Power & Fuel Cost
-
134.48
121.53
123.72
116.78
177.58
221.87
% Of Sales
-
7.83%
7.25%
6.79%
6.54%
21.35%
12.22%
Employee Cost
-
263.28
302.57
370.34
275.75
257.12
314.01
% Of Sales
-
15.33%
18.04%
20.33%
15.43%
30.91%
17.29%
Manufacturing Exp.
-
765.20
640.52
602.83
361.30
430.23
481.35
% Of Sales
-
44.57%
38.19%
33.09%
20.22%
51.72%
26.50%
General & Admin Exp.
-
83.49
95.54
46.60
40.89
59.19
54.05
% Of Sales
-
4.86%
5.70%
2.56%
2.29%
7.12%
2.98%
Selling & Distn. Exp.
-
9.91
13.17
11.45
0.52
2.46
1.75
% Of Sales
-
0.58%
0.79%
0.63%
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
27.39
19.90
95.47
484.49
445.06
248.20
% Of Sales
-
1.60%
1.19%
5.24%
27.12%
53.50%
13.67%
EBITDA
673.94
547.48
492.01
512.22
164.28
-494.93
286.73
EBITDA Margin
35.38%
31.89%
29.33%
28.11%
9.19%
-59.50%
15.79%
Other Income
74.35
54.73
95.90
50.24
35.00
57.17
36.66
Interest
8.79
16.59
17.31
30.47
68.43
62.19
57.01
Depreciation
181.90
174.87
174.93
149.88
43.39
37.97
36.62
PBT
557.60
410.75
395.67
382.11
87.45
-537.92
229.75
Tax
154.91
115.02
100.35
8.03
-22.99
31.29
84.49
Tax Rate
27.78%
28.00%
25.36%
2.10%
-26.29%
-5.82%
36.77%
PAT
402.69
295.73
295.36
374.11
110.48
-569.21
145.32
PAT before Minority Interest
402.69
295.73
295.32
374.08
110.44
-569.21
145.26
Minority Interest
0.00
0.00
0.04
0.03
0.04
0.00
0.06
PAT Margin
21.14%
17.22%
17.61%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
32.84%
0.13%
-21.05%
238.62%
-
-
 
EPS
4.16
3.06
3.05
3.87
1.14
-5.89
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
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
462.61
462.61
462.61
Total Reserves
1,801.60
1,598.66
1,427.72
626.64
497.34
1,174.18
Non-Current Liabilities
265.16
81.92
53.80
676.14
657.36
565.49
Secured Loans
72.50
17.20
193.12
709.88
636.18
510.66
Unsecured Loans
0.00
0.00
0.00
60.00
0.00
60.00
Long Term Provisions
-3.60
23.06
26.46
51.41
65.66
54.72
Current Liabilities
845.13
836.49
992.33
918.85
1,447.54
1,116.00
Trade Payables
95.43
80.86
202.68
136.48
233.74
202.29
Other Current Liabilities
261.93
303.88
283.02
296.40
255.67
264.84
Short Term Borrowings
149.96
139.18
215.20
367.55
927.50
499.45
Short Term Provisions
337.82
312.57
291.43
118.41
30.63
149.42
Total Liabilities
3,395.40
3,000.58
2,957.37
2,684.25
3,064.85
3,318.28
Net Block
1,430.48
1,326.10
281.59
322.12
337.32
316.54
Gross Block
2,211.44
1,919.43
656.90
608.63
480.54
416.98
Accumulated Depreciation
780.96
593.34
375.32
189.43
143.22
100.44
Non Current Assets
2,522.07
2,203.10
1,901.51
1,524.87
1,592.61
1,413.16
Capital Work in Progress
916.90
731.28
1,576.72
1,178.92
1,231.78
1,022.11
Non Current Investment
29.38
9.55
0.45
0.47
0.03
0.00
Long Term Loans & Adv.
129.50
124.78
42.28
23.22
23.22
27.99
Other Non Current Assets
15.81
11.39
0.47
0.14
0.26
46.51
Current Assets
873.33
797.48
1,055.86
809.76
1,036.86
1,440.62
Current Investments
0.00
0.00
0.10
0.10
0.09
0.09
Inventories
228.27
116.53
113.00
176.00
519.83
643.67
Sundry Debtors
136.81
66.15
80.10
167.78
82.89
361.55
Cash & Bank
74.36
301.04
365.67
10.83
15.87
10.88
Other Current Assets
433.90
30.20
28.52
315.66
418.17
424.43
Short Term Loans & Adv.
386.53
283.56
468.46
139.39
134.80
188.16
Net Current Assets
28.20
-39.01
63.53
-109.08
-410.69
324.62
Total Assets
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
292.06
673.58
1,052.24
831.50
85.98
252.11
PBT
410.75
395.67
382.11
87.45
-537.57
230.10
Adjustment
183.04
132.62
246.00
678.21
504.42
312.58
Changes in Working Capital
-194.64
223.76
522.70
65.90
163.36
-234.33
Cash after chg. in Working capital
399.15
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-475.74
-337.30
-403.94
-363.60
-429.84
-586.53
Net Fixed Assets
-477.63
-417.09
-446.08
-75.22
-273.24
Net Investments
-19.89
-8.90
0.08
-0.57
0.16
Others
21.78
88.69
42.06
-287.81
-156.76
Cash from Financing Activity
-38.64
-339.45
-251.09
133.24
41.99
444.65
Net Cash Inflow / Outflow
-222.32
-3.18
397.21
601.15
-301.87
110.23
Opening Cash & Equivalents
312.18
315.35
-81.86
-683.00
-381.13
-491.36
Closing Cash & Equivalent
89.86
312.18
315.35
-81.86
-683.00
-381.13

Financial Ratios

Standalone /

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

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Hindustan Copper executes agreement with Corporacion Nacional De Cobre De Chile
    3rd Apr 2025, 12:57 PM

    The main objective of this agreement is to identify and, if it is the case, implement joint activities, including strategic partnership

    Read More
  • Hindustan Copper to generate Rs 2,400 crore revenue over 20 years from Jharkhand blocks
    24th Mar 2025, 14:12 PM

    JSW Group's South West Mining secured a contract on a revenue-sharing basis in January

    Read More
  • Hindustan Copper reports marginal fall in Q3 net profit
    10th Feb 2025, 09:39 AM

    Total income of the company decreased by 16.05% at Rs 343.57 crore for Q3FY25

    Read More
  • Hindustan Copper - Quarterly Results
    8th Feb 2025, 18:52 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.