Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Metal - Non Ferrous

Rating :
54/99

BSE: 513599 | NSE: HINDCOPPER

112.85
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 111.70
  • 114.60
  • 111.00
  • 111.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3901600
  •  4420.46
  •  159.40
  •  81.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,908.03
  • 29.18
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,034.62
  • 1.03%
  • 5.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 1.08%
  • 15.26%
  • FII
  • DII
  • Others
  • 0.67%
  • 15.19%
  • 1.66%

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
  • -
  • 22.31
  • 22.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.09
  • 6.89
  • 7.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 111.91
  • 188.97
  • 194.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
348.39
267.60
30.19%
545.46
522.24
4.45%
544.41
538.42
1.11%
464.46
294.67
57.62%
Expenses
221.75
147.39
50.45%
393.08
491.51
-20.03%
412.88
321.51
28.42%
357.90
220.04
62.65%
EBITDA
126.64
120.21
5.35%
152.38
30.73
395.87%
131.53
216.91
-39.36%
106.56
74.63
42.78%
EBIDTM
36.35%
44.92%
27.94%
5.88%
24.16%
40.29%
22.94%
25.33%
Other Income
10.74
11.13
-3.50%
16.01
9.31
71.97%
11.02
8.26
33.41%
12.09
7.33
64.94%
Interest
4.04
10.88
-62.87%
4.92
11.57
-57.48%
5.38
15.65
-65.62%
7.76
17.91
-56.67%
Depreciation
54.97
59.12
-7.02%
54.66
91.68
-40.38%
17.39
80.38
-78.37%
18.71
67.32
-72.21%
PBT
78.37
61.34
27.76%
108.81
-63.21
-
119.78
129.14
-7.25%
92.18
-3.27
-
Tax
21.29
15.64
36.13%
19.75
-26.46
-
-51.95
20.89
-
24.59
-12.45
-
PAT
57.08
45.70
24.90%
89.06
-36.75
-
171.73
108.25
58.64%
67.59
9.18
636.27%
PATM
16.38%
17.08%
16.33%
-7.04%
31.54%
20.11%
14.55%
3.12%
EPS
0.59
0.47
25.53%
0.92
-0.40
-
1.78
1.17
52.14%
0.70
0.10
600.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Net Sales
1,902.72
1,786.76
831.85
1,816.26
Net Sales Growth
17.24%
114.79%
-54.20%
 
Cost Of Goods Sold
292.49
342.75
-44.86
208.30
Gross Profit
1,610.23
1,444.01
876.71
1,607.96
GP Margin
84.63%
80.82%
105.39%
88.53%
Total Expenditure
1,385.61
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
517.11
159.42
-494.93
286.73
EBITDA Margin
27.18%
8.92%
-59.50%
15.79%
Other Income
49.86
35.00
57.17
36.66
Interest
22.10
63.93
62.19
57.01
Depreciation
145.73
43.39
37.97
36.62
PBT
399.14
87.11
-537.92
229.75
Tax
13.68
-23.07
31.29
84.49
Tax Rate
3.43%
-26.48%
-5.82%
36.77%
PAT
385.46
110.22
-569.21
145.32
PAT before Minority Interest
385.49
110.18
-569.21
145.26
Minority Interest
0.03
0.04
0.00
0.06
PAT Margin
20.26%
6.17%
-68.43%
8.00%
PAT Growth
205.00%
-
-
 
EPS
3.99
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
197.13
92.96
57.79
Cash Conversion Cycle
-100.45
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’s board to consider proposal to raise up to Rs 500 crore
    27th Jun 2022, 09:39 AM

    The board will also consider raising funds through a qualified institutional placement method

    Read More
  • Hindustan Copper - Quarterly Results
    28th May 2022, 18:49 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.