Nifty
:
25044.35
Sensex
:
82055.11
72.45 (0.29%)
158.32 (0.19%)
Nifty
Sensex
:
:
25044.35
82055.11
72.45 (0.29%)
158.32 (0.19%)

Hindustan Copper Ltd.

Metal - Non Ferrous

Rating :
45/99

BSE: 513599 | NSE: HINDCOPPER

NSE BSE
257.36
24-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  255
  •  261.7
  •  253.54
  •  251.51
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5845031
  •  1508173948.03
  •  353
  •  183.82

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,867.02
  • 52.28
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,965.38
  • N/A
  • 9.14

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
  • 38.88
  • 48.17
  • 52.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.30
  • 9.34
  • 9.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 113.67
  • 133.01
  • 31.46

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
3.05
4.81
P/E Ratio
84.38
53.51
Revenue
1705
2071
EBITDA
547
Net Income
295
467
ROA
9.4
P/B Ratio
10.89
ROE
13.52
FCFF
99
FCFF Yield
0.41
Net Debt
148
BVPS
23.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
731.40
565.37
29.37%
327.77
399.29
-17.91%
518.19
381.40
35.87%
493.60
370.94
33.07%
Expenses
464.70
339.24
36.98%
220.20
292.69
-24.77%
366.39
260.24
40.79%
305.16
277.83
9.84%
EBITDA
266.70
226.13
17.94%
107.57
106.60
0.91%
151.80
121.16
25.29%
188.44
93.11
102.38%
EBIDTM
36.46%
40.00%
32.82%
26.70%
29.29%
31.77%
38.18%
25.10%
Other Income
45.88
19.85
131.13%
15.80
9.95
58.79%
31.86
11.15
185.74%
6.84
13.79
-50.40%
Interest
1.75
3.61
-51.52%
1.31
4.46
-70.63%
0.76
4.08
-81.37%
3.11
3.97
-21.66%
Depreciation
52.30
58.64
-10.81%
37.63
29.91
25.81%
47.58
45.59
4.36%
38.05
40.73
-6.58%
PBT
258.53
183.73
40.71%
84.43
82.18
2.74%
135.32
82.64
63.75%
154.12
62.20
147.78%
Tax
69.05
58.98
17.07%
21.56
19.18
12.41%
33.65
21.94
53.37%
40.72
14.92
172.92%
PAT
189.48
124.75
51.89%
62.87
63.00
-0.21%
101.67
60.70
67.50%
113.40
47.28
139.85%
PATM
25.91%
22.07%
19.18%
15.78%
19.62%
15.91%
22.97%
12.75%
EPS
1.94
1.29
50.39%
0.65
0.65
0.00%
1.05
0.63
66.67%
1.17
0.49
138.78%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,070.96
1,717.00
1,677.33
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
20.62%
2.37%
-7.94%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
22.63
-114.22
-7.91
59.31
342.75
-44.86
208.30
Gross Profit
2,048.33
1,831.22
1,685.24
1,762.63
1,444.01
876.71
1,607.96
GP Margin
98.91%
106.65%
100.47%
96.75%
80.82%
105.39%
88.53%
Total Expenditure
1,356.45
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
714.51
547.48
492.01
512.22
164.28
-494.93
286.73
EBITDA Margin
34.50%
31.89%
29.33%
28.11%
9.19%
-59.50%
15.79%
Other Income
100.38
54.73
95.90
50.24
35.00
57.17
36.66
Interest
6.93
16.59
17.31
30.47
68.43
62.19
57.01
Depreciation
175.56
174.87
174.93
149.88
43.39
37.97
36.62
PBT
632.40
410.75
395.67
382.11
87.45
-537.92
229.75
Tax
164.98
115.02
100.35
8.03
-22.99
31.29
84.49
Tax Rate
26.09%
28.00%
25.36%
2.10%
-26.29%
-5.82%
36.77%
PAT
467.42
295.73
295.36
374.11
110.48
-569.21
145.32
PAT before Minority Interest
467.43
295.73
295.32
374.08
110.44
-569.21
145.26
Minority Interest
0.01
0.00
0.04
0.03
0.04
0.00
0.06
PAT Margin
22.57%
17.22%
17.61%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
58.06%
0.13%
-21.05%
238.62%
-
-
 
EPS
4.83
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 planning to invest around Rs 2,000 crore to expand mining operations
    12th Jun 2025, 12:10 PM

    The investment is part of the company's broader plan to triple its ore production capacity from the current 4 MTPA to 12.2 MTPA by FY2030-31

    Read More
  • Hindustan Copper executes MoU with Rites
    9th Jun 2025, 10:51 AM

    Both the parties shall finalize financial arrangements on case-to-case basis, while taking up various projects

    Read More
  • 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

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.