Nifty

:

8083.80

Sensex

:

27590.95

-170.00 (-2.06%)
-674.36 (-2.39%)

Login

Nifty
Sensex

:
:

8083.80
27590.95

-170.00 (-2.06%)
-674.36 (-2.39%)

Hindustan Zinc Ltd.

Metal - Non Ferrous

Rating :

59/99

BSE: 500188 | NSE: HINDZINC

Watchlist

NSE BSE

161.55

03-Apr-2020

Open
High
Low
Previous Close

167.00
167.00
151.45
160.45

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

710426
1133.42
291.65
116.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

68,217.78
9.12
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

70,732.78
12.39%
1.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.17
7.39
6.93

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.61
8.40
1.84

PAT CAGR (%)

10 Years
5 Years
3 Years

7.01
-0.55
-1.46

P:E (Median)

8 Years
5 Years
3 Years

9.95
12.72
13.12

P:BV (Average)

8 Years
5 Years
3 Years

1.71
1.71
1.71

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.54
8.44
8.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 4,672.00 5,540.00 -15.67% 4,511.00 4,777.00 -5.57% 4,987.00 5,310.00 -6.08% 5,491.00 6,277.00 -12.52%
Expenses 2,383.00 2,702.00 -11.81% 2,394.00 2,447.00 -2.17% 2,510.00 2,597.00 -3.35% 2,702.00 2,657.00 1.69%
EBITDA 2,289.00 2,838.00 -19.34% 2,117.00 2,330.00 -9.14% 2,477.00 2,713.00 -8.70% 2,789.00 3,620.00 -22.96%
EBIDTM 48.99% 51.23% 46.93% 48.78% 49.67% 51.09% 50.79% 57.67%
Other Income 445.00 550.00 -19.09% 590.00 398.00 48.24% 429.00 295.00 45.42% 539.00 449.00 20.04%
Interest 42.00 51.00 -17.65% 25.00 0.00 0 29.00 11.00 163.64% 51.00 8.00 537.50%
Depreciation 597.00 489.00 22.09% 595.00 454.00 31.06% 534.00 387.00 37.98% 553.00 459.00 20.48%
PBT 2,095.00 2,848.00 -26.44% 2,087.00 2,274.00 -8.22% 2,343.00 2,610.00 -10.23% 2,724.00 3,551.00 -23.29%
Tax 475.00 637.00 -25.43% 6.00 459.00 -98.69% 578.00 692.00 -16.47% 712.00 1,046.00 -31.93%
PAT 1,620.00 2,211.00 -26.73% 2,081.00 1,815.00 14.66% 1,765.00 1,918.00 -7.98% 2,012.00 2,505.00 -19.68%
PATM 34.67% 39.91% 46.13% 37.99% 35.39% 36.12% 36.64% 39.91%
EPS 3.83 5.23 -26.77% 4.93 4.30 14.65% 4.18 4.54 -7.93% 4.76 5.93 -19.73%

Description Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 19,661.00 21,118.00 22,082.00 17,273.00 14,181.00 14,788.39 13,636.04 12,699.84 11,405.31 10,039.17 8,016.97 Net Sales Growth -10.24% -4.37% 27.84% 21.80% -4.11% 8.45% 7.37% 11.35% 13.61% 25.22% Cost Of Goods Sold -166.00 -64.00 498.00 -314.00 235.00 387.97 344.53 661.84 305.05 17.80 69.13 Gross Profit 19,827.00 21,182.00 21,584.00 17,587.00 13,946.00 14,400.42 13,291.51 12,038.00 11,100.26 10,021.37 7,947.84 GP Margin 100.84% 100.30% 97.74% 101.82% 98.34% 97.38% 97.47% 94.79% 97.33% 99.82% 99.14% Total Expenditure 9,989.00 10,448.00 9,812.00 7,534.00 7,529.00 7,660.75 6,907.22 6,191.48 5,335.85 4,431.46 3,346.89 Power & Fuel Cost - 1,758.00 1,653.00 1,060.00 1,404.00 1,168.48 1,155.13 1,070.46 1,227.84 1,022.60 723.86 % Of Sales - 8.32% 7.49% 6.14% 9.90% 7.90% 8.47% 8.43% 10.77% 10.19% 9.03% Employee Cost - 905.00 776.00 722.00 774.00 841.85 741.73 649.91 534.64 510.78 453.72 % Of Sales - 4.29% 3.51% 4.18% 5.46% 5.69% 5.44% 5.12% 4.69% 5.09% 5.66% Manufacturing Exp. - 7,033.00 6,228.00 5,427.00 4,488.00 4,326.18 3,922.65 3,294.30 2,852.56 2,525.66 1,787.74 % Of Sales - 33.30% 28.20% 31.42% 31.65% 29.25% 28.77% 25.94% 25.01% 25.16% 22.30% General & Admin Exp. - 235.00 181.00 181.00 172.00 164.50 154.67 140.52 117.18 98.39 135.55 % Of Sales - 1.11% 0.82% 1.05% 1.21% 1.11% 1.13% 1.11% 1.03% 0.98% 1.69% Selling & Distn. Exp. - 244.00 265.00 246.00 269.00 259.29 248.40 208.82 179.99 174.13 172.89 % Of Sales - 1.16% 1.20% 1.42% 1.90% 1.75% 1.82% 1.64% 1.58% 1.73% 2.16% Miscellaneous Exp. - 337.00 211.00 212.00 187.00 512.48 340.11 165.63 118.59 82.10 172.89 % Of Sales - 1.60% 0.96% 1.23% 1.32% 3.47% 2.49% 1.30% 1.04% 0.82% 0.05% EBITDA 9,672.00 10,670.00 12,270.00 9,739.00 6,652.00 7,127.64 6,728.82 6,508.36 6,069.46 5,607.71 4,670.08 EBITDA Margin 49.19% 50.53% 55.57% 56.38% 46.91% 48.20% 49.35% 51.25% 53.22% 55.86% 58.25% Other Income 2,003.00 1,782.00 1,716.00 2,474.00 2,763.00 3,140.05 2,070.42 2,003.19 1,542.83 866.02 722.20 Interest 147.00 113.00 246.00 202.00 17.00 23.51 44.94 26.86 13.95 18.28 43.92 Depreciation 2,279.00 1,883.00 1,483.00 1,811.00 745.00 644.19 784.59 647.04 610.67 474.74 334.25 PBT 9,249.00 10,456.00 12,257.00 10,200.00 8,653.00 9,599.99 7,969.71 7,837.65 6,987.67 5,980.71 5,014.11 Tax 1,771.00 2,500.00 3,221.00 1,884.00 448.00 1,392.12 1,065.09 920.64 1,418.50 1,059.06 972.70 Tax Rate 19.15% 23.91% 25.77% 18.47% 5.20% 14.55% 13.36% 11.77% 20.43% 17.77% 19.40% PAT 7,478.00 7,956.00 9,276.00 8,316.00 8,175.00 8,178.00 6,904.62 6,899.48 5,526.04 4,900.49 4,041.41 PAT before Minority Interest 7,478.00 7,956.00 9,276.00 8,316.00 8,175.00 8,178.00 6,904.62 6,899.48 5,526.04 4,900.49 4,041.41 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 38.03% 37.67% 42.01% 48.14% 57.65% 55.30% 50.64% 54.33% 48.45% 48.81% 50.41% PAT Growth -11.49% -14.23% 11.54% 1.72% -0.04% 18.44% 0.07% 24.85% 12.77% 21.26% Unadjusted EPS 17.70 18.83 21.95 19.68 19.35 19.35 16.34 16.33 13.08 11.60 9.56

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 33,605.00 35,932.00 30,805.00 37,385.00 43,353.07 37,417.61 32,275.74 26,881.26 22,533.19 18,123.97 Share Capital 845.00 845.00 845.00 845.00 845.06 845.06 845.06 845.06 845.06 422.53 Total Reserves 32,760.00 35,087.00 29,960.00 36,540.00 42,508.01 36,572.55 31,430.68 26,036.20 21,688.13 17,701.44 Non-Current Liabilities -816.00 -1,213.00 -1,988.00 -1,815.00 2,650.70 1,714.48 1,308.09 1,125.96 968.49 771.70 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 60.47 Long Term Provisions 145.00 134.00 111.00 19.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 7,744.00 6,005.00 20,230.00 15,127.00 2,988.23 2,544.58 1,881.58 1,477.77 1,551.28 1,325.80 Trade Payables 1,174.00 947.00 824.00 931.00 630.79 510.32 403.47 410.29 368.24 477.66 Other Current Liabilities 3,798.00 4,807.00 11,311.00 14,052.00 1,045.91 1,018.48 653.24 563.15 615.57 508.60 Short Term Borrowings 2,538.00 0.00 7,908.00 0.00 0.00 0.00 0.00 0.39 0.39 0.00 Short Term Provisions 234.00 251.00 187.00 144.00 1,311.53 1,015.78 824.87 503.94 567.08 339.54 Total Liabilities 40,533.00 40,724.00 49,047.00 50,697.00 48,992.00 41,676.67 35,465.41 29,484.99 25,052.96 20,221.47 Net Block 14,778.00 11,302.00 9,993.00 10,385.00 9,446.17 9,147.25 8,483.74 8,512.82 7,254.21 6,164.09 Gross Block 25,841.00 20,657.00 17,904.00 16,524.00 14,550.51 13,584.11 12,264.80 11,657.90 9,802.33 8,240.66 Accumulated Depreciation 11,063.00 9,355.00 7,911.00 6,139.00 5,104.34 4,436.86 3,781.06 3,145.08 2,548.12 2,076.57 Non Current Assets 18,961.00 16,581.00 14,398.00 13,784.00 15,788.20 13,630.36 11,705.77 9,850.78 8,597.61 7,279.13 Capital Work in Progress 2,254.00 3,220.00 3,071.00 2,428.00 2,004.71 1,540.94 1,081.85 444.96 594.82 1,112.96 Non Current Investment 0.00 0.00 0.00 0.00 0.00 2.81 2.70 2.59 2.08 2.08 Long Term Loans & Adv. 1,536.00 1,708.00 980.00 640.00 4,316.65 2,918.65 1,878.99 794.16 672.10 0.00 Other Non Current Assets 393.00 351.00 354.00 331.00 20.67 20.71 258.49 96.25 74.40 0.00 Current Assets 21,572.00 24,143.00 34,649.00 36,913.00 33,203.80 28,046.31 23,759.64 19,634.21 16,455.35 12,942.34 Current Investments 19,488.00 20,222.00 23,783.00 35,221.00 27,253.59 22,503.58 14,537.18 12,692.26 9,332.51 10,947.09 Inventories 1,544.00 1,379.00 1,936.00 1,058.00 1,211.75 1,198.24 1,111.09 797.94 762.38 451.74 Sundry Debtors 196.00 184.00 136.00 107.00 658.82 399.51 402.87 332.45 208.89 151.83 Cash & Bank 23.00 1,964.00 8,380.00 53.00 3,531.51 3,031.42 6,942.10 5,255.32 5,632.91 927.53 Other Current Assets 321.00 112.00 91.00 90.00 548.13 913.56 766.40 556.24 518.66 464.15 Short Term Loans & Adv. 273.00 282.00 323.00 384.00 354.53 254.16 350.76 218.28 271.98 398.06 Net Current Assets 13,828.00 18,138.00 14,419.00 21,786.00 30,215.57 25,501.73 21,878.06 18,156.44 14,904.07 11,616.54 Total Assets 40,533.00 40,724.00 49,047.00 50,697.00 48,992.00 41,676.67 35,465.41 29,484.99 25,052.96 20,221.47

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 8,781.00 9,800.00 7,588.00 6,451.00 5,530.70 5,471.16 4,785.01 4,492.05 4,271.91 4,077.24 PBT 10,456.00 12,497.00 10,200.00 8,623.00 9,570.12 7,969.71 7,820.12 6,944.54 5,959.55 5,014.11 Adjustment 214.00 -186.00 -382.00 -1,982.00 -2,100.66 -979.17 -1,245.36 -889.95 -359.82 -228.97 Changes in Working Capital 671.00 517.00 108.00 1,632.00 94.68 125.14 -178.43 -60.85 -211.57 76.73 Cash after chg. in Working capital 11,341.00 12,828.00 9,926.00 8,273.00 7,564.14 7,115.68 6,396.33 5,993.74 5,388.16 4,861.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2,560.00 -3,028.00 -2,338.00 -1,822.00 -2,033.44 -1,644.52 -1,611.32 -1,501.69 -1,116.25 -784.63 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 0.00 0.00 Cash From Investing Activity -1,092.00 2,396.00 12,007.00 -3,236.00 -3,806.96 -3,955.49 -3,269.33 -3,498.58 -3,658.91 -3,881.49 Net Fixed Assets -4,218.00 -2,902.00 -2,023.00 -2,396.78 -1,430.17 -1,778.40 -1,243.79 -1,705.71 -1,043.53 -2,389.72 Net Investments 734.00 3,561.00 11,438.00 -7,967.41 -4,747.20 -7,966.51 -1,845.03 -3,360.26 1,614.58 -4,020.30 Others 2,392.00 1,737.00 2,592.00 7,128.19 2,370.41 5,789.42 -180.51 1,567.39 -4,229.96 2,528.53 Cash from Financing Activity -9,630.00 -18,612.00 -11,266.00 -3,214.00 -1,902.01 -1,577.40 -1,254.55 -1,241.65 -363.29 -187.38 Net Cash Inflow / Outflow -1,941.00 -6,416.00 8,329.00 1.00 -178.27 -61.73 261.13 -248.18 249.71 8.37 Opening Cash & Equivalents 1,964.00 8,380.00 51.00 50.00 228.45 290.18 29.05 277.23 27.52 19.15 Closing Cash & Equivalent 23.00 1,964.00 8,380.00 51.00 50.18 228.45 290.18 29.05 277.23 27.52

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 79.54 85.05 72.91 88.49 102.60 88.56 76.39 63.62 53.33 42.89 ROA 19.58% 20.67% 16.67% 16.40% 18.04% 17.90% 21.25% 20.26% 21.65% 22.36% ROE 22.88% 27.80% 24.39% 20.25% 20.25% 19.81% 23.33% 22.37% 24.11% 24.88% ROCE 29.33% 34.14% 27.34% 21.40% 23.76% 23.00% 26.53% 28.16% 29.36% 31.08% Fixed Asset Turnover 0.91 1.17 1.09 1.00 1.14 1.16 1.14 1.12 1.18 1.20 Receivable days 3.28 2.59 2.36 9.04 12.00 9.81 9.83 8.19 6.20 6.85 Inventory Days 25.26 26.87 29.07 26.79 27.32 28.22 25.51 23.61 20.87 21.57 Payable days 32.85 29.73 35.71 36.08 27.28 23.05 22.63 24.76 32.44 43.38 Cash Conversion Cycle -4.30 -0.27 -4.28 -0.26 12.04 14.98 12.71 7.04 -5.37 -14.96 Total Debt/Equity 0.08 0.00 0.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 93.53 51.80 51.50 508.24 408.07 178.34 292.14 498.82 327.01 115.16

Top Investors:

president of india-a/c hindustan zinc ltd

lic of india market plus secured fund

qualified institutional buyer

Annual Reports:

News Update:

Hindustan Zinc reports 27% fall in Q3 net profit
21st Jan 2020, 10:15 AM

Total income of the company decreased by 15.98% at Rs 5117 crore for Q3FY20
Read More
Hindustan Zinc partners with FarEye
16th Jan 2020, 11:27 AM

The company leveraged FarEye's machine learning and IoT powered platform
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