Nifty
Sensex
:
:
11095.25
37687.91
203.65 (1.87%)
748.31 (2.03%)

Metal - Non Ferrous

Rating :
51/99  (View)

BSE: 500440 | NSE: HINDALCO

162.35
1.00 (0.62%)
04-Aug-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  162.00
  •  164.60
  •  160.75
  •  161.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13653474
  •  22166.42
  •  221.20
  •  84.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 36,243.80
  • 9.62
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78,872.25
  • 0.74%
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.65%
  • 0.00%
  • 5.89%
  • FII
  • DII
  • Others
  • 18.52%
  • 26.93%
  • 14.01%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 4.59
  • 9.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.05
  • 11.93
  • 4.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 51.90
  • 41.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.88
  • 18.44
  • 8.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.83
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.80
  • 7.37
  • 6.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
29,318
33,746
-13%
29,197
33,213
-12%
29,657
32,507
-9%
29,972
31,078
-4%
Expenses
25,478
30,306
-16%
25,833
29,402
-12%
26,026
28,451
-9%
26,502
26,873
-1%
EBITDA
3,840
3,440
12%
3,364
3,811
-12%
3,631
4,056
-10%
3,470
4,205
-17%
EBIDTM
13%
10%
12%
11%
12%
12%
12%
14%
Other Income
306
510
-40%
297
270
10%
287
219
31%
296
128
131%
Interest
1,429
975
46%
889
929
-4%
922
962
-4%
956
913
5%
Depreciation
1,322
1,248
6%
1,287
1,222
5%
1,249
1,161
8%
1,233
1,146
8%
PBT
1,395
1,726
-19%
1,479
1,930
-23%
1,491
2,152
-31%
1,555
2,274
-32%
Tax
727
547
33%
419
537
-22%
518
704
-26%
493
801
-38%
PAT
668
1,179
-43%
1,060
1,393
-24%
973
1,448
-33%
1,062
1,474
-28%
PATM
2%
3%
4%
4%
3%
4%
4%
5%
EPS
3.16
5.59
-43%
5.02
6.60
-24%
4.61
6.86
-33%
5.03
6.98
-28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
1,18,144
1,30,542
1,15,183
1,00,184
98,759
1,04,281
87,695
80,193
80,821
72,202
60,708
Net Sales Growth
-10%
13%
15%
1%
-5%
19%
9%
-1%
12%
19%
 
Cost Of Goods Sold
68,272
78,687
68,885
55,658
59,408
64,907
53,360
48,545
51,263
45,270
36,473
Gross Profit
49,872
51,855
46,298
44,526
39,351
39,374
34,335
31,648
29,558
26,932
24,235
GP Margin
42%
40%
40%
44%
40%
38%
39%
39%
37%
37%
40%
Total Expenditure
1,03,839
1,15,379
1,01,794
87,821
90,590
95,652
80,163
72,555
73,361
64,405
52,284
Power & Fuel Cost
-
9,618
8,614
8,523
9,180
8,379
6,150
5,200
4,763
3,839
3,345
% Of Sales
-
7%
7%
9%
9%
8%
7%
6%
6%
5%
6%
Employee Cost
-
9,043
8,645
8,546
8,086
7,991
7,319
6,526
6,249
6,015
5,044
% Of Sales
-
7%
8%
9%
8%
8%
8%
8%
8%
8%
8%
Manufacturing Exp.
-
5,485
4,964
5,019
5,077
5,168
4,909
4,935
4,389
4,016
3,384
% Of Sales
-
4%
4%
5%
5%
5%
6%
6%
5%
6%
6%
General & Admin Exp.
-
657
671
723
693
1,700
1,569
1,284
969
764
456
% Of Sales
-
0%
1%
1%
1%
2%
2%
2%
1%
1%
1%
Selling & Distn. Exp.
-
4,487
3,455
3,251
3,129
3,329
3,078
3,102
2,490
2,069
1,699
% Of Sales
-
3%
3%
3%
3%
3%
4%
4%
3%
3%
3%
Miscellaneous Exp.
-
7,401
6,560
6,100
5,016
4,178
3,778
2,963
3,238
2,432
1,699
% Of Sales
-
6%
6%
6%
5%
4%
4%
4%
4%
3%
3%
EBITDA
14,305
15,164
13,389
12,362
8,169
8,629
7,533
7,637
7,460
7,797
8,424
EBITDA Margin
12%
12%
12%
12%
8%
8%
9%
10%
9%
11%
14%
Other Income
1,186
1,463
1,636
1,196
1,674
1,425
1,806
1,374
1,537
657
1,642
Interest
4,196
3,778
3,911
5,742
5,134
4,184
2,737
2,242
1,788
1,877
1,104
Depreciation
5,091
4,766
4,606
4,469
4,507
3,591
3,553
2,861
2,864
2,734
2,782
PBT
5,920
8,083
6,508
3,348
202
2,280
3,049
3,909
4,345
3,843
6,181
Tax
2,157
2,588
2,074
1,433
498
256
525
886
786
964
1,829
Tax Rate
36%
32%
25%
43%
-133%
75%
20%
23%
18%
25%
30%
PAT
3,763
5,495
6,208
1,925
-422
680
2,108
3,043
3,347
2,513
3,928
PAT before Minority Interest
3,763
5,495
6,208
1,907
-873
84
2,128
3,023
3,559
2,879
4,352
Minority Interest
0
1
0
17
451
596
-20
20
-211
-366
-424
PAT Margin
3%
4%
5%
2%
0%
1%
2%
4%
4%
3%
6%
PAT Growth
-32%
-11%
223%
556%
-162%
-68%
-31%
-9%
33%
-36%
 
EPS
17.82
26.03
29.40
9.12
-2.00
3.22
9.99
14.41
15.85
11.90
18.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
57,502
54,852
46,059
40,607
38,329
40,605
35,330
31,911
29,023
21,545
Share Capital
222
223
223
205
207
206
191
191
191
191
Total Reserves
57,381
54,613
45,800
40,358
38,105
40,383
34,591
31,171
28,824
21,346
Non-Current Liabilities
60,579
59,393
61,916
68,449
65,319
64,091
60,349
47,481
33,857
27,937
Secured Loans
29,867
30,248
33,748
40,144
38,905
37,719
35,068
23,533
13,570
10,763
Unsecured Loans
18,165
17,626
18,107
17,785
16,481
16,225
14,789
13,594
11,683
13,236
Long Term Provisions
7,440
7,081
6,960
7,329
6,562
5,814
5,691
5,289
4,241
0
Current Liabilities
33,739
32,761
38,164
31,709
37,143
31,505
23,152
20,301
19,772
18,017
Trade Payables
20,723
20,405
17,463
15,058
15,501
12,997
9,605
11,052
10,433
11,524
Other Current Liabilities
5,500
5,892
11,487
5,597
8,314
7,366
5,486
4,140
3,727
1,576
Short Term Borrowings
4,226
3,398
6,596
9,019
11,672
9,404
6,442
3,731
4,113
0
Short Term Provisions
3,291
3,066
2,617
2,036
1,656
1,738
1,618
1,377
1,500
4,917
Total Liabilities
1,51,829
1,47,014
1,46,144
1,41,146
1,41,746
1,37,982
1,20,590
1,01,402
84,870
69,235
Net Block
85,836
85,065
84,663
85,648
71,959
61,163
37,929
35,300
32,405
29,001
Gross Block
1,30,107
1,25,060
1,21,152
1,23,488
1,01,940
87,914
60,054
53,961
48,207
45,622
Accumulated Depreciation
44,282
39,995
36,489
37,840
28,611
26,214
21,795
18,362
15,547
12,749
Non Current Assets
97,835
97,051
96,030
96,297
94,419
93,627
81,384
68,298
52,374
40,143
Capital Work in Progress
4,097
2,063
1,814
4,214
14,111
23,059
33,834
22,798
9,252
5,801
Non Current Investment
5,180
6,902
6,230
4,774
5,726
6,270
5,793
5,691
5,327
5,342
Long Term Loans & Adv.
1,182
1,849
2,269
558
2,366
2,453
3,168
3,772
4,403
0
Other Non Current Assets
1,540
1,172
1,055
1,104
257
681
661
737
988
0
Current Assets
53,994
49,963
50,114
44,849
47,252
44,266
39,114
33,017
32,424
29,092
Current Investments
3,855
3,903
8,952
7,689
6,620
6,691
6,808
4,860
5,528
5,904
Inventories
22,194
21,631
18,291
16,787
18,451
16,694
14,332
13,246
13,742
11,275
Sundry Debtors
11,460
9,960
8,275
7,918
9,186
9,235
8,952
8,017
7,541
6,544
Cash & Bank
9,787
8,058
8,261
4,407
5,309
5,021
3,775
3,296
2,540
2,195
Other Current Assets
6,698
4,738
5,223
7,376
7,685
6,625
5,247
3,598
3,073
3,174
Short Term Loans & Adv.
2,775
1,672
1,112
671
5,163
4,490
3,198
2,116
1,705
3,117
Net Current Assets
20,255
17,203
11,951
13,140
10,109
12,760
15,963
12,716
12,651
11,075
Total Assets
1,51,829
1,47,014
1,46,144
1,41,146
1,41,746
1,37,982
1,20,590
1,01,402
84,870
69,235

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
11,980
10,898
12,687
11,688
7,143
7,956
2,977
7,602
6,226
4,944
PBT
8,083
8,282
3,340
-375
340
2,653
3,909
4,345
3,843
6,181
Adjustment
7,472
5,810
9,738
9,183
7,759
5,151
4,099
5,279
4,404
-3
Changes in Working Capital
-1,687
-1,272
389
4,108
-86
962
-3,874
-932
-708
-598
Cash after chg. in Working capital
13,868
12,821
13,467
12,917
8,013
8,766
4,134
8,692
7,539
5,579
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-1,888
-1,923
-780
-1,229
-1,128
-959
-1,348
-1,090
-1,313
-635
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
258
0
192
0
0
0
Cash From Investing Activity
-5,652
5,026
-2,789
-3,522
-3,793
-8,115
-13,765
-13,220
-7,069
-5,448
Net Fixed Assets
-880
-1,547
-1,059
-205
-2,096
-5,403
-7,944
-10,417
-3,062
-2,473
Net Investments
1,531
2,307
-2,020
-6,070
657
-1,425
-2,395
160
3,234
-2,332
Others
-6,303
4,266
291
2,753
-2,354
-1,286
-3,426
-2,963
-7,241
-644
Cash from Financing Activity
-5,461
-16,412
-5,552
-8,862
-2,437
1,493
10,278
6,237
825
428
Net Cash Inflow / Outflow
867
-489
4,347
-696
913
1,334
-510
619
-18
-76
Opening Cash & Equivalents
8,040
8,222
4,262
4,656
3,537
2,184
2,730
2,166
2,164
2,182
Closing Cash & Equivalent
9,100
8,040
8,222
4,262
4,371
3,537
2,184
2,729
2,166
2,186

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
259
246
207
198
185
196
181
163
151
113
ROA
4%
4%
1%
-1%
0%
2%
3%
4%
4%
6%
ROE
10%
12%
4%
-2%
0%
6%
9%
12%
11%
23%
ROCE
11%
11%
8%
4%
4%
5%
7%
9%
11%
16%
Fixed Asset Turnover
1.02
0.94
0.84
0.90
1.12
1.22
1.44
1.62
1.57
1.34
Receivable days
30
29
29
31
32
37
38
34
35
39
Inventory Days
61
63
62
64
60
63
61
60
62
59
Payable days
67
69
69
62
55
52
53
55
57
57
Cash Conversion Cycle
24
22
22
32
37
47
46
39
40
41
Total Debt/Equity
0.91
0.95
1.39
1.67
1.79
1.60
1.64
1.31
1.02
1.11
Interest Cover
3
3
2
1
1
2
3
3
3
7

News Update


  • Hindalco Industries reports 43% fall in Q4 consolidated net profit
    15th Jun 2020, 15:57 PM

    Total income of the company decreased by 13.52% at Rs 29624 crore for Q4FY20

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.