Nifty
Sensex
:
:
26052.65
85186.47
142.60 (0.55%)
513.45 (0.61%)

Metal - Non Ferrous

Rating :
65/99

BSE: 513599 | NSE: HINDCOPPER

327.75
19-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  330.55
  •  332.4
  •  327
  •  330.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3351769
  •  1104283977.45
  •  365.5
  •  183.82

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,679.71
  • 55.77
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,571.23
  • 0.45%
  • 10.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 2.87%
  • 17.90%
  • FII
  • DII
  • Others
  • 5.05%
  • 5.98%
  • 2.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • 3.00
  • 7.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.10
  • 35.07
  • 8.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.78
  • 33.44
  • 16.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.81
  • 52.22
  • 54.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 9.80
  • 9.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 108.45
  • 137.40
  • 33.32

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
4.81
P/E Ratio
68.14
Revenue
2058.95
EBITDA
737.22
Net Income
465.11
ROA
13.74
P/B Ratio
11.91
ROE
18.81
FCFF
368.93
FCFF Yield
1.08
Net Debt
98.4
BVPS
27.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
718.04
518.19
38.57%
516.37
493.60
4.61%
731.40
565.37
29.37%
327.77
399.29
-17.91%
Expenses
435.92
366.39
18.98%
304.36
305.16
-0.26%
464.70
339.24
36.98%
220.20
292.69
-24.77%
EBITDA
282.12
151.80
85.85%
212.01
188.44
12.51%
266.70
226.13
17.94%
107.57
106.60
0.91%
EBIDTM
39.29%
29.29%
41.06%
38.18%
36.46%
40.00%
32.82%
26.70%
Other Income
10.91
31.86
-65.76%
10.28
6.84
50.29%
45.88
19.85
131.13%
15.80
9.95
58.79%
Interest
0.44
0.76
-42.11%
1.64
3.11
-47.27%
1.75
3.61
-51.52%
1.31
4.46
-70.63%
Depreciation
43.96
47.58
-7.61%
41.29
38.05
8.52%
52.30
58.64
-10.81%
37.63
29.91
25.81%
PBT
248.63
135.32
83.73%
179.36
154.12
16.38%
258.53
183.73
40.71%
84.43
82.18
2.74%
Tax
62.61
33.65
86.06%
45.08
40.72
10.71%
69.05
58.98
17.07%
21.56
19.18
12.41%
PAT
186.02
101.67
82.96%
134.28
113.40
18.41%
189.48
124.75
51.89%
62.87
63.00
-0.21%
PATM
25.91%
19.62%
26.00%
22.97%
25.91%
22.07%
19.18%
15.78%
EPS
1.90
1.05
80.95%
1.39
1.17
18.80%
1.94
1.29
50.39%
0.65
0.65
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
2,293.58
2,070.97
1,717.00
1,677.33
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
16.05%
20.62%
2.37%
-7.94%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
23.52
-91.81
-114.22
-7.91
59.31
342.75
-44.86
208.30
Gross Profit
2,270.06
2,162.77
1,831.22
1,685.24
1,762.63
1,444.01
876.71
1,607.96
GP Margin
98.97%
104.43%
106.65%
100.47%
96.75%
80.82%
105.39%
88.53%
Total Expenditure
1,425.18
1,332.51
1,169.52
1,185.32
1,309.71
1,622.48
1,326.78
1,529.53
Power & Fuel Cost
-
141.26
134.48
121.53
123.72
116.78
177.58
221.87
% Of Sales
-
6.82%
7.83%
7.25%
6.79%
6.54%
21.35%
12.22%
Employee Cost
-
310.41
263.28
302.57
370.34
275.75
257.12
314.01
% Of Sales
-
14.99%
15.33%
18.04%
20.33%
15.43%
30.91%
17.29%
Manufacturing Exp.
-
839.38
765.20
640.52
602.83
361.30
430.23
481.35
% Of Sales
-
40.53%
44.57%
38.19%
33.09%
20.22%
51.72%
26.50%
General & Admin Exp.
-
85.62
84.93
95.54
46.60
40.89
59.19
54.05
% Of Sales
-
4.13%
4.95%
5.70%
2.56%
2.29%
7.12%
2.98%
Selling & Distn. Exp.
-
4.19
9.91
13.17
11.45
0.52
2.46
1.75
% Of Sales
-
0.20%
0.58%
0.79%
0.63%
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
43.46
25.95
19.90
95.47
484.49
445.06
248.20
% Of Sales
-
2.10%
1.51%
1.19%
5.24%
27.12%
53.50%
13.67%
EBITDA
868.40
738.46
547.48
492.01
512.22
164.28
-494.93
286.73
EBITDA Margin
37.86%
35.66%
31.89%
29.33%
28.11%
9.19%
-59.50%
15.79%
Other Income
82.87
77.26
54.73
95.90
50.24
35.00
57.17
36.66
Interest
5.14
7.76
16.59
17.31
30.47
68.43
62.19
57.01
Depreciation
175.18
175.56
174.87
174.93
149.88
43.39
37.97
36.62
PBT
770.95
632.40
410.75
395.67
382.11
87.45
-537.92
229.75
Tax
198.30
164.98
115.02
100.35
8.03
-22.99
31.29
84.49
Tax Rate
25.72%
26.09%
28.00%
25.36%
2.10%
-26.29%
-5.82%
36.77%
PAT
572.65
467.43
295.73
295.36
374.11
110.48
-569.21
145.32
PAT before Minority Interest
572.66
467.42
295.73
295.32
374.08
110.44
-569.21
145.26
Minority Interest
0.01
0.01
0.00
0.04
0.03
0.04
0.00
0.06
PAT Margin
24.97%
22.57%
17.22%
17.61%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
42.16%
58.06%
0.13%
-21.05%
238.62%
-
-
 
EPS
5.92
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 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,660.91
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
483.51
462.61
462.61
462.61
Total Reserves
2,177.40
1,801.60
1,598.66
1,427.72
626.64
497.34
1,174.18
Non-Current Liabilities
203.14
265.16
81.92
53.80
676.14
657.36
565.49
Secured Loans
108.97
72.50
17.20
193.12
709.88
636.18
510.66
Unsecured Loans
0.00
0.00
0.00
0.00
60.00
0.00
60.00
Long Term Provisions
-28.37
-3.60
23.06
26.46
51.41
65.66
54.72
Current Liabilities
918.77
845.13
836.49
992.33
918.85
1,447.54
1,116.00
Trade Payables
116.01
95.43
80.86
202.68
136.48
233.74
202.29
Other Current Liabilities
274.32
261.93
303.88
283.02
296.40
255.67
264.84
Short Term Borrowings
57.50
149.96
139.18
215.20
367.55
927.50
499.45
Short Term Provisions
470.93
337.82
312.57
291.43
118.41
30.63
149.42
Total Liabilities
3,782.83
3,395.40
3,000.58
2,957.37
2,684.25
3,064.85
3,318.28
Net Block
1,731.34
1,430.48
1,326.10
281.59
322.12
337.32
316.54
Gross Block
2,708.95
2,211.44
1,919.43
656.90
608.63
480.54
416.98
Accumulated Depreciation
977.60
780.96
593.34
375.32
189.43
143.22
100.44
Non Current Assets
2,682.99
2,522.07
2,203.10
1,901.51
1,524.87
1,592.61
1,413.16
Capital Work in Progress
766.04
916.90
731.28
1,576.72
1,178.92
1,231.78
1,022.11
Non Current Investment
27.07
29.38
9.55
0.45
0.47
0.03
0.00
Long Term Loans & Adv.
146.76
129.50
124.78
42.28
23.22
23.22
27.99
Other Non Current Assets
11.77
15.81
11.39
0.47
0.14
0.26
46.51
Current Assets
1,099.84
873.33
797.48
1,055.86
809.76
1,036.86
1,440.62
Current Investments
0.00
0.00
0.00
0.10
0.10
0.09
0.09
Inventories
321.45
228.27
116.53
113.00
176.00
519.83
643.67
Sundry Debtors
170.56
136.81
66.15
80.10
167.78
82.89
361.55
Cash & Bank
68.11
74.36
301.04
365.67
10.83
15.87
10.88
Other Current Assets
539.72
47.37
30.20
28.52
455.05
418.17
424.43
Short Term Loans & Adv.
486.99
386.53
283.56
468.46
139.39
134.80
188.16
Net Current Assets
181.07
28.20
-39.01
63.53
-109.08
-410.69
324.62
Total Assets
3,782.83
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 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
544.22
341.21
673.58
1,052.24
831.50
85.98
252.11
PBT
632.40
410.75
395.67
382.11
87.45
-537.57
230.10
Adjustment
246.91
232.20
132.62
246.00
678.21
504.42
312.58
Changes in Working Capital
-180.17
-194.64
223.76
522.70
65.90
163.36
-234.33
Cash after chg. in Working capital
699.14
448.30
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
0.00
Tax Paid
-154.92
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-402.26
-524.89
-337.30
-403.94
-363.60
-429.84
-586.53
Net Fixed Assets
-346.64
-477.63
-417.09
-446.08
-75.22
-273.24
Net Investments
-1.14
-19.89
-8.90
0.08
-0.57
0.16
Others
-54.48
-27.37
88.69
42.06
-287.81
-156.76
Cash from Financing Activity
-152.28
-38.64
-339.45
-251.09
133.24
41.99
444.65
Net Cash Inflow / Outflow
-10.32
-222.32
-3.18
397.21
601.15
-301.87
110.23
Opening Cash & Equivalents
89.86
312.18
315.35
-81.86
-683.00
-381.13
-491.36
Closing Cash & Equivalent
79.54
89.86
312.18
315.35
-81.86
-683.00
-381.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
27.52
23.63
21.53
19.76
7.99
5.67
12.67
ROA
13.02%
9.25%
9.91%
13.26%
3.84%
-17.83%
4.38%
ROE
18.90%
13.54%
14.79%
24.93%
17.47%
-67.09%
12.39%
ROCE
24.00%
18.01%
18.12%
18.15%
7.86%
-21.97%
12.79%
Fixed Asset Turnover
0.84
0.83
1.30
2.88
3.28
1.85
4.36
Receivable days
27.09
21.57
15.91
24.83
25.60
97.51
72.65
Inventory Days
48.44
36.65
24.97
28.95
71.07
255.26
129.34
Payable days
-420.31
-281.66
-6542.17
1043.70
197.13
92.96
57.79
Cash Conversion Cycle
495.84
339.88
6583.05
-989.92
-100.45
259.81
144.21
Total Debt/Equity
0.06
0.10
0.08
0.21
1.54
2.98
0.91
Interest Cover
82.45
25.76
23.86
13.54
2.28
-7.65
5.03

News Update:


  • Hindustan Copper - Quarterly Results
    12th Nov 2025, 00:00 AM

    Read More
  • Hindustan Copper executes Kendadih Mining Lease Deed
    6th Oct 2025, 09:27 AM

    The company has executed 20 years Lease Deed for Kendadih Copper Mine

    Read More
  • Hindustan Copper extends Rakha Copper Mine lease deed
    20th Sep 2025, 10:31 AM

    The lease has been extended for 20 years

    Read More
  • Hindustan Copper signs MoU with Oil India
    19th Sep 2025, 15:45 PM

    MoU aims to co-operate and collaborate for exploration and development of critical and strategic minerals including Copper and associated minerals

    Read More
  • Hindustan Copper plans to raise up to Rs 500 crore
    30th Aug 2025, 14:37 PM

    The company is planning to raise funds through issuance of secured or unsecured non-convertible Debentures/ Bonds

    Read More
  • Hindustan Copper reports 18% rise in Q1 net profit
    18th Aug 2025, 12:50 PM

    The total income of the company increased by 5.24% at Rs 526.65 crore for Q1FY26

    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.