Nifty

:

18726.40

Sensex

:

63142.96

127.40 (0.69%)
350.08 (0.56%)

Login

Nifty
Sensex

:
:

18726.40
63142.96

127.40 (0.69%)
350.08 (0.56%)

Hindustan Copper Ltd.

Metal - Non Ferrous

Rating :

70/99

BSE: 513599 | NSE: HINDCOPPER

Watchlist

NSE BSE

115.15

07-Jun-2023

Day's Open
Day's High
Day's Low
Previous Close

113.85
115.75
113.40
113.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2899993
3325.06
132.35
81.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

10,995.06
37.15
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,037.72
1.02%
5.27

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.23
1.75
29.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.20
30.19
-

PAT CAGR (%)

10 Years
5 Years
3 Years

0.51
36.27
-

P:E (Median)

8 Years
5 Years
3 Years

-
26.88
29.67

P:BV (Average)

8 Years
5 Years
3 Years

5.40
7.24
8.56

EV:EBITDA (Average)

8 Years
5 Years
3 Years

114.69
154.15
196.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 559.76 545.46 2.62% 557.04 544.41 2.32% 212.14 464.46 -54.33% 348.39 267.60 30.19%
Expenses 373.77 393.12 -4.92% 443.08 412.87 7.32% 148.10 357.90 -58.62% 221.74 147.41 50.42%
EBITDA 185.99 152.34 22.09% 113.96 131.54 -13.36% 64.04 106.56 -39.90% 126.65 120.19 5.37%
EBIDTM 33.23% 27.93% 20.46% 24.16% 30.19% 22.94% 36.35% 44.91%
Other Income 51.61 16.01 222.36% 11.66 11.02 5.81% 21.86 12.09 80.81% 10.74 11.13 -3.50%
Interest 3.19 4.92 -35.16% 5.14 5.38 -4.46% 3.56 7.76 -54.12% 4.04 10.88 -62.87%
Depreciation 60.51 54.66 10.70% 9.14 17.38 -47.41% 50.30 18.71 168.84% 54.97 59.12 -7.02%
PBT 173.90 108.77 59.88% 111.34 119.80 -7.06% 32.04 92.18 -65.24% 78.38 61.32 27.82%
Tax 41.76 19.75 111.44% 31.14 -51.95 - 6.16 24.59 -74.95% 21.29 15.64 36.13%
PAT 132.14 89.02 48.44% 80.20 171.75 -53.30% 25.88 67.59 -61.71% 57.09 45.68 24.98%
PATM 23.61% 16.32% 14.40% 31.55% 12.20% 14.55% 16.39% 17.07%
EPS 1.37 0.92 48.91% 0.83 1.78 -53.37% 0.27 0.70 -61.43% 0.59 0.47 25.53%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 559.76 545.46 2.62% 557.04 544.41 2.32% 212.14 464.46 -54.33% 348.39 267.60 30.19%
Expenses 373.74 393.08 -4.92% 443.07 412.88 7.31% 148.11 357.90 -58.62% 221.75 147.39 50.45%
EBITDA 186.02 152.38 22.08% 113.97 131.53 -13.35% 64.03 106.56 -39.91% 126.64 120.21 5.35%
EBIDTM 33.23% 27.94% 20.46% 24.16% 30.18% 22.94% 36.35% 44.92%
Other Income 51.61 16.01 222.36% 11.66 11.02 5.81% 21.86 12.09 80.81% 10.74 11.13 -3.50%
Interest 3.19 4.92 -35.16% 5.14 5.38 -4.46% 3.56 7.76 -54.12% 4.04 10.88 -62.87%
Depreciation 60.51 54.66 10.70% 9.15 17.39 -47.38% 50.30 18.71 168.84% 54.97 59.12 -7.02%
PBT 173.93 108.81 59.85% 111.34 119.78 -7.05% 32.03 92.18 -65.25% 78.37 61.34 27.76%
Tax 41.76 19.75 111.44% 31.14 -51.95 - 6.16 24.59 -74.95% 21.29 15.64 36.13%
PAT 132.17 89.06 48.41% 80.20 171.73 -53.30% 25.87 67.59 -61.73% 57.08 45.70 24.90%
PATM 23.61% 16.33% 14.40% 31.54% 12.19% 14.55% 16.38% 17.08%
EPS 1.37 0.92 48.91% 0.83 1.78 -53.37% 0.27 0.70 -61.43% 0.59 0.47 25.53%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,677.33 1,821.93 1,786.76 831.85 1,816.26 1,670.48 1,203.96 971.10 1,017.38 1,491.27 1,326.36 Net Sales Growth -7.94% 1.97% 114.79% -54.20% 8.73% 38.75% 23.98% -4.55% -31.78% 12.43% Cost Of Goods Sold 7.31 59.31 342.75 -44.86 208.30 390.04 22.58 -35.69 12.44 24.12 12.78 Gross Profit 1,670.02 1,762.63 1,444.01 876.71 1,607.96 1,280.44 1,181.37 1,006.79 1,004.93 1,467.16 1,313.57 GP Margin 99.56% 96.75% 80.82% 105.39% 88.53% 76.65% 98.12% 103.68% 98.78% 98.38% 99.04% Total Expenditure 1,186.69 1,309.77 1,622.70 1,326.94 1,529.29 1,533.56 1,100.26 862.24 890.32 987.00 1,017.91 Power & Fuel Cost - 123.72 116.78 177.58 221.87 211.21 202.74 169.72 176.11 190.15 251.14 % Of Sales - 6.79% 6.54% 21.35% 12.22% 12.64% 16.84% 17.48% 17.31% 12.75% 18.93% Employee Cost - 370.34 275.75 257.12 314.01 326.16 328.37 323.00 327.97 360.36 353.46 % Of Sales - 20.33% 15.43% 30.91% 17.29% 19.52% 27.27% 33.26% 32.24% 24.16% 26.65% Manufacturing Exp. - 602.83 361.30 430.23 481.35 404.45 368.69 349.46 308.49 344.60 253.39 % Of Sales - 33.09% 20.22% 51.72% 26.50% 24.21% 30.62% 35.99% 30.32% 23.11% 19.10% General & Admin Exp. - 46.50 40.79 59.16 53.82 45.86 37.94 37.94 47.39 48.13 56.17 % Of Sales - 2.55% 2.28% 7.11% 2.96% 2.75% 3.15% 3.91% 4.66% 3.23% 4.23% Selling & Distn. Exp. - 11.45 0.52 2.46 1.75 1.01 1.25 5.01 3.52 4.65 77.84 % Of Sales - 0.63% 0.03% 0.30% 0.10% 0.06% 0.10% 0.52% 0.35% 0.31% 5.87% Miscellaneous Exp. - 95.62 484.80 445.24 248.19 154.84 138.70 12.80 14.40 15.00 77.84 % Of Sales - 5.25% 27.13% 53.52% 13.66% 9.27% 11.52% 1.32% 1.42% 1.01% 0.99% EBITDA 490.64 512.16 164.06 -495.09 286.97 136.92 103.70 108.86 127.06 504.27 308.45 EBITDA Margin 29.25% 28.11% 9.18% -59.52% 15.80% 8.20% 8.61% 11.21% 12.49% 33.81% 23.26% Other Income 95.87 50.24 35.00 57.17 36.66 41.07 27.45 57.24 66.92 102.84 250.44 Interest 15.93 30.47 68.43 62.19 57.01 23.58 13.77 1.44 0.68 2.32 4.28 Depreciation 174.92 149.87 43.38 37.96 36.62 32.72 23.18 119.01 112.85 174.14 150.98 PBT 395.66 382.07 87.25 -538.06 230.00 121.69 94.20 45.64 80.45 430.65 403.61 Tax 100.35 8.03 -22.99 31.29 84.49 42.08 32.26 1.99 12.85 144.23 47.97 Tax Rate 25.36% 2.10% -26.35% -5.82% 36.73% 34.58% 34.25% 4.36% 15.97% 33.49% 11.89% PAT 295.31 374.04 110.24 -569.35 145.51 79.61 61.94 43.66 67.60 286.42 355.64 PAT before Minority Interest 295.31 374.04 110.24 -569.35 145.51 79.61 61.94 43.66 67.60 286.42 355.64 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.61% 20.53% 6.17% -68.44% 8.01% 4.77% 5.14% 4.50% 6.64% 19.21% 26.81% PAT Growth -21.05% 239.30% - - 82.78% 28.53% 41.87% -35.41% -76.40% -19.46% EPS 3.05 3.87 1.14 -5.89 1.50 0.82 0.64 0.45 0.70 2.96 3.68

Description TTM Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 1,677.33 1,821.93 1,786.76 831.85 1,816.26 Net Sales Growth -7.94% 1.97% 114.79% -54.20% Cost Of Goods Sold 7.31 59.31 342.75 -44.86 208.30 Gross Profit 1,670.02 1,762.63 1,444.01 876.71 1,607.96 GP Margin 99.56% 96.75% 80.82% 105.39% 88.53% Total Expenditure 1,186.67 1,309.71 1,622.48 1,326.78 1,529.53 Power & Fuel Cost - 123.72 116.78 177.58 221.87 % Of Sales - 6.79% 6.54% 21.35% 12.22% Employee Cost - 370.34 275.75 257.12 314.01 % Of Sales - 20.33% 15.43% 30.91% 17.29% Manufacturing Exp. - 602.83 361.30 430.23 481.35 % Of Sales - 33.09% 20.22% 51.72% 26.50% General & Admin Exp. - 46.60 40.89 59.19 54.05 % Of Sales - 2.56% 2.29% 7.12% 2.98% Selling & Distn. Exp. - 11.45 0.52 2.46 1.75 % Of Sales - 0.63% 0.03% 0.30% 0.10% Miscellaneous Exp. - 95.47 484.49 445.06 248.20 % Of Sales - 5.24% 27.12% 53.50% 13.67% EBITDA 490.66 512.22 164.28 -494.93 286.73 EBITDA Margin 29.25% 28.11% 9.19% -59.50% 15.79% Other Income 95.87 50.24 35.00 57.17 36.66 Interest 15.93 30.47 68.43 62.19 57.01 Depreciation 174.93 149.88 43.39 37.97 36.62 PBT 395.67 382.11 87.45 -537.92 229.75 Tax 100.35 8.03 -22.99 31.29 84.49 Tax Rate 25.36% 2.10% -26.29% -5.82% 36.77% PAT 295.32 374.11 110.48 -569.21 145.32 PAT before Minority Interest 295.36 374.08 110.44 -569.21 145.26 Minority Interest 0.04 0.03 0.04 0.00 0.06 PAT Margin 17.61% 20.53% 6.18% -68.43% 8.00% PAT Growth -21.05% 238.62% - - EPS 3.05 3.87 1.14 -5.89 1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 1,911.25 1,089.32 960.26 1,636.97 1,527.29 1,466.96 1,410.56 1,861.53 1,829.27 1,652.09 Share Capital 483.51 462.61 462.61 462.61 462.61 462.61 462.61 462.61 462.61 462.61 Total Reserves 1,427.74 626.71 497.66 1,174.36 1,064.68 1,004.35 947.95 1,398.92 1,366.66 1,189.48 Non-Current Liabilities 97.02 676.14 657.36 565.49 137.41 243.04 238.25 42.96 18.16 37.68 Secured Loans 193.12 709.88 636.18 510.66 102.08 204.98 207.15 0.00 0.00 0.00 Unsecured Loans 0.00 60.00 0.00 60.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 69.69 51.41 65.66 54.72 81.87 79.29 88.92 79.65 34.30 68.38 Current Liabilities 992.29 918.84 1,447.52 1,115.96 1,107.37 748.09 1,065.51 959.69 1,001.04 841.27 Trade Payables 202.68 136.48 233.74 202.29 226.13 156.56 150.59 104.34 76.45 85.75 Other Current Liabilities 283.01 296.40 255.65 264.81 227.60 209.36 176.59 119.18 105.88 124.22 Short Term Borrowings 215.20 367.55 927.50 499.45 554.87 267.09 0.00 0.00 0.00 0.00 Short Term Provisions 291.40 118.41 30.63 149.40 98.77 115.08 738.33 736.17 818.71 631.30 Total Liabilities 3,000.56 2,684.30 3,065.14 3,318.42 2,772.07 2,458.09 2,714.32 2,864.18 2,848.47 2,531.04 Net Block 281.57 322.09 337.28 316.49 332.00 354.25 178.11 202.01 211.79 206.33 Gross Block 656.85 608.57 480.49 416.92 392.77 382.90 199.53 865.97 835.07 807.54 Accumulated Depreciation 323.34 189.40 143.21 100.44 60.77 28.65 21.42 663.81 618.59 601.21 Non Current Assets 1,901.55 1,524.96 1,592.57 1,413.29 1,090.40 722.86 1,025.29 1,112.24 971.04 852.72 Capital Work in Progress 1,576.72 1,178.92 1,231.78 1,022.11 659.55 278.61 395.82 851.34 690.71 587.13 Non Current Investment 0.51 0.59 0.03 0.19 0.00 0.00 0.00 0.00 11.00 2.00 Long Term Loans & Adv. 42.28 23.22 23.22 27.99 62.45 53.61 25.03 58.89 57.54 57.26 Other Non Current Assets 0.47 0.14 0.26 46.51 36.40 36.39 426.34 0.00 0.00 0.00 Current Assets 1,099.02 809.73 1,037.18 1,440.62 1,197.64 1,311.21 1,689.02 1,751.94 1,877.42 1,678.32 Current Investments 0.10 0.10 0.09 0.09 0.08 0.00 75.96 71.08 18.40 86.58 Inventories 113.00 176.00 519.83 643.67 788.62 821.87 517.23 442.45 422.39 378.28 Sundry Debtors 80.10 167.78 82.89 361.55 81.57 165.07 57.33 85.22 198.83 184.51 Cash & Bank 365.64 10.79 15.87 10.83 12.71 55.02 171.98 251.77 495.67 438.45 Other Current Assets 540.16 315.64 283.35 236.26 314.66 269.24 866.52 901.42 742.14 590.50 Short Term Loans & Adv. 511.68 139.43 135.14 188.23 145.50 228.83 801.69 869.29 712.54 548.08 Net Current Assets 106.73 -109.11 -410.34 324.67 90.27 563.12 623.51 792.25 876.38 837.05 Total Assets 3,000.57 2,684.31 3,065.14 3,318.42 2,772.08 2,458.10 2,714.31 2,864.18 2,848.46 2,531.04

Description Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 1,911.23 1,089.25 959.95 1,636.79 Share Capital 483.51 462.61 462.61 462.61 Total Reserves 1,427.72 626.64 497.34 1,174.18 Non-Current Liabilities 97.02 676.14 657.36 565.49 Secured Loans 193.12 709.88 636.18 510.66 Unsecured Loans 0.00 60.00 0.00 60.00 Long Term Provisions 69.69 51.41 65.66 54.72 Current Liabilities 992.33 918.85 1,447.54 1,116.00 Trade Payables 202.68 136.48 233.74 202.29 Other Current Liabilities 283.02 296.40 255.67 264.84 Short Term Borrowings 215.20 367.55 927.50 499.45 Short Term Provisions 291.43 118.41 30.63 149.42 Total Liabilities 3,000.59 2,684.25 3,064.85 3,318.28 Net Block 281.59 322.12 337.32 316.54 Gross Block 656.90 608.63 480.54 416.98 Accumulated Depreciation 323.38 189.43 143.22 100.44 Non Current Assets 1,901.51 1,524.87 1,592.61 1,413.16 Capital Work in Progress 1,576.72 1,178.92 1,231.78 1,022.11 Non Current Investment 0.45 0.47 0.03 0.00 Long Term Loans & Adv. 42.28 23.22 23.22 27.99 Other Non Current Assets 0.47 0.14 0.26 46.51 Current Assets 1,099.08 809.76 1,036.86 1,440.62 Current Investments 0.10 0.10 0.09 0.09 Inventories 113.00 176.00 519.83 643.67 Sundry Debtors 80.10 167.78 82.89 361.55 Cash & Bank 365.67 10.83 15.87 10.88 Other Current Assets 540.20 315.66 283.37 236.27 Short Term Loans & Adv. 511.68 139.39 134.80 188.16 Net Current Assets 106.76 -109.08 -410.69 324.62 Total Assets 3,000.59 2,684.25 3,064.86 3,318.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 1,052.36 831.94 86.03 252.30 371.79 -259.57 261.52 237.47 331.43 214.98 PBT 382.07 87.25 -537.71 230.35 122.04 94.54 39.95 80.45 430.65 403.61 Adjustment 246.15 678.73 504.87 312.57 187.61 125.15 91.63 70.19 110.23 -62.07 Changes in Working Capital 522.72 66.03 163.11 -234.37 73.77 -463.02 146.82 152.77 -55.58 -24.87 Cash after chg. in Working capital 1,150.94 832.01 130.26 308.55 383.42 -243.32 278.40 303.40 485.29 316.68 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -98.57 -0.07 -44.24 -56.24 -11.63 -16.25 -16.88 -65.93 -161.22 -102.34 Other Direct Exp. Paid 0.00 0.00 0.00 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 0.00 7.36 0.63 Cash From Investing Activity -404.01 -364.02 -429.84 -586.71 -557.51 -257.75 -451.27 -209.01 -259.01 -113.91 Net Fixed Assets -446.08 -75.22 -273.24 -386.71 -390.81 -66.16 1,121.96 -191.53 -131.11 -126.89 Net Investments 0.08 -0.57 0.16 -0.20 -0.08 75.96 -4.88 -41.68 59.18 60.05 Others 41.99 -288.23 -156.76 -199.80 -166.62 -267.55 -1,568.35 24.20 -187.08 -47.07 Cash from Financing Activity -251.12 133.19 41.99 444.58 -96.06 -8.41 183.17 -108.93 -110.56 -111.81 Net Cash Inflow / Outflow 397.23 601.11 -301.82 110.18 -281.77 -525.72 -6.59 -80.47 -38.15 -10.75 Opening Cash & Equivalents -81.90 -683.01 -381.19 -491.36 -209.59 316.13 322.72 400.30 438.45 449.20 Closing Cash & Equivalent 315.33 -81.90 -683.01 -381.19 -491.36 -209.59 316.13 319.84 400.30 438.45

Description Mar 22 Mar 21 Mar 20 Mar 19
Cash From Operating Activity 1,052.24 831.50 85.98 252.11 PBT 382.11 87.45 -537.57 230.10 Adjustment 246.00 678.21 504.42 312.58 Changes in Working Capital 522.70 65.90 163.36 -234.33 Cash after chg. in Working capital 1,150.82 831.57 130.21 308.35 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -98.57 -0.07 -44.24 -56.24 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -403.94 -363.60 -429.84 -586.53 Net Fixed Assets -446.08 -75.22 -273.24 Net Investments 0.08 -0.57 0.16 Others 42.06 -287.81 -156.76 Cash from Financing Activity -251.09 133.24 41.99 444.65 Net Cash Inflow / Outflow 397.21 601.15 -301.87 110.23 Opening Cash & Equivalents -81.86 -683.00 -381.13 -491.36 Closing Cash & Equivalent 315.35 -81.86 -683.00 -381.13

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 19.76 7.99 5.67 12.67 11.28 11.27 15.25 20.12 19.77 17.86 ROA 13.16% 3.83% -17.84% 4.78% 3.04% 2.39% 1.57% 2.37% 10.65% 14.95% ROE 24.93% 17.43% -67.09% 13.13% 7.63% 5.05% 2.67% 3.66% 16.45% 23.32% ROCE 18.15% 7.85% -21.97% 14.56% 9.04% 6.89% 2.71% 4.40% 24.87% 26.75% Fixed Asset Turnover 2.88 3.28 1.85 4.49 4.43 4.53 2.02 1.34 1.98 1.85 Receivable days 24.83 25.60 97.51 44.52 26.18 30.77 24.22 45.54 43.05 37.85 Inventory Days 28.95 71.07 255.26 143.91 170.97 185.27 163.04 138.67 89.92 86.38 Payable days 1043.70 197.13 92.96 61.19 52.73 56.35 49.95 34.66 27.00 25.85 Cash Conversion Cycle -989.92 -100.45 259.81 127.24 144.42 159.69 137.30 149.56 105.96 98.38 Total Debt/Equity 0.21 1.54 2.98 0.91 0.63 0.45 0.15 0.00 0.00 0.00 Interest Cover 13.54 2.27 -7.65 5.03 6.16 7.84 32.68 118.80 186.74 95.24

Description Mar 22 Mar 21 Mar 20 Mar 19
Book Value (Rs.) 19.76 7.99 5.67 12.67 ROA 13.16% 3.84% -17.83% 4.38% ROE 24.93% 17.47% -67.09% 12.39% ROCE 18.15% 7.86% -21.97% 12.79% Fixed Asset Turnover 2.88 3.28 1.85 4.36 Receivable days 24.83 25.60 97.51 72.65 Inventory Days 28.95 71.07 255.26 129.34 Payable days 1043.70 197.13 92.96 57.79 Cash Conversion Cycle -989.92 -100.45 259.81 144.21 Total Debt/Equity 0.21 1.54 2.98 0.91 Interest Cover 13.54 2.28 -7.65 5.03

Top Investors:

life insurance corporation of india

quant mutual fund-quant tax plan

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hindustan Copper - Quarterly Results
19th May 2023, 19:54 PM

Read More
Hindustan Copper planning to raise funds through various modes
12th May 2023, 11:14 AM

A meeting of the Board of Directors of the company will be held on May 19, 2023 to consider the same
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.

Feedback