Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Hindalco Industries Ltd.

Metal - Non Ferrous

Rating :
N/A

BSE: 500440 | NSE: HINDALCO

NSE BSE
699.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  694.00
  •  702.50
  •  693.50
  •  691.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5174673
  •  36173.44
  •  772.65
  •  496.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,46,519.17
  • 11.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,94,955.17
  • 0.54%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.64%
  • 0.45%
  • 5.28%
  • FII
  • DII
  • Others
  • 28.58%
  • 21.90%
  • 9.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 12.82
  • 3.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 10.65
  • -3.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.05
  • 21.96
  • -10.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.72
  • 12.00
  • 10.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.09
  • 1.13
  • 1.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 6.27
  • 6.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
58,203.00
54,169.00
7.45%
57,013.00
52,991.00
7.59%
55,994.00
55,857.00
0.25%
52,808.00
53,151.00
-0.65%
Expenses
50,320.00
48,557.00
3.63%
49,510.00
47,277.00
4.72%
49,313.00
50,530.00
-2.41%
46,943.00
49,603.00
-5.36%
EBITDA
7,883.00
5,612.00
40.47%
7,503.00
5,714.00
31.31%
6,681.00
5,327.00
25.42%
5,865.00
3,548.00
65.30%
EBIDTM
13.54%
10.36%
13.16%
10.78%
11.93%
9.54%
11.11%
6.68%
Other Income
1,075.00
463.00
132.18%
424.00
391.00
8.44%
362.00
352.00
2.84%
280.00
366.00
-23.50%
Interest
869.00
1,034.00
-15.96%
859.00
992.00
-13.41%
888.00
986.00
-9.94%
944.00
934.00
1.07%
Depreciation
1,932.00
1,843.00
4.83%
1,892.00
1,786.00
5.94%
2,018.00
1,856.00
8.73%
1,874.00
1,768.00
6.00%
PBT
5,643.00
3,231.00
74.65%
4,846.00
3,315.00
46.18%
4,137.00
2,837.00
45.82%
3,327.00
1,212.00
174.50%
Tax
1,734.00
1,035.00
67.54%
1,774.00
863.00
105.56%
962.00
428.00
124.77%
997.00
-148.00
-
PAT
3,909.00
2,196.00
78.01%
3,072.00
2,452.00
25.29%
3,175.00
2,409.00
31.80%
2,330.00
1,360.00
71.32%
PATM
6.72%
4.05%
5.39%
4.63%
5.67%
4.31%
4.41%
2.56%
EPS
17.61
9.89
78.06%
13.85
11.05
25.34%
14.30
10.86
31.68%
10.50
6.14
71.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,24,018.00
2,15,962.00
2,23,202.00
1,95,059.00
1,32,008.00
1,18,144.00
1,30,542.00
1,15,182.80
1,00,183.78
98,758.91
1,04,281.10
Net Sales Growth
3.63%
-3.24%
14.43%
47.76%
11.73%
-9.50%
13.33%
14.97%
1.44%
-5.30%
 
Cost Of Goods Sold
1,36,496.00
1,33,855.00
1,40,770.00
1,17,540.00
76,436.00
68,269.00
78,687.00
68,884.62
55,657.91
59,408.15
64,906.86
Gross Profit
87,522.00
82,107.00
82,432.00
77,519.00
55,572.00
49,875.00
51,855.00
46,298.18
44,525.87
39,350.76
39,374.24
GP Margin
39.07%
38.02%
36.93%
39.74%
42.10%
42.22%
39.72%
40.20%
44.44%
39.85%
37.76%
Total Expenditure
1,96,086.00
1,92,580.00
2,00,577.00
1,66,812.00
1,14,832.00
1,04,048.00
1,15,318.00
1,01,793.87
87,821.37
90,585.66
95,651.75
Power & Fuel Cost
-
14,476.00
17,346.00
11,146.00
8,667.00
9,695.00
9,618.00
8,614.11
8,523.07
9,180.43
8,378.56
% Of Sales
-
6.70%
7.77%
5.71%
6.57%
8.21%
7.37%
7.48%
8.51%
9.30%
8.03%
Employee Cost
-
14,778.00
13,063.00
12,023.00
10,782.00
8,832.00
9,043.00
8,644.78
8,546.01
8,086.71
7,991.23
% Of Sales
-
6.84%
5.85%
6.16%
8.17%
7.48%
6.93%
7.51%
8.53%
8.19%
7.66%
Manufacturing Exp.
-
10,078.00
9,649.00
8,419.00
6,792.00
5,675.00
5,485.00
4,963.82
5,019.29
5,076.80
5,168.12
% Of Sales
-
4.67%
4.32%
4.32%
5.15%
4.80%
4.20%
4.31%
5.01%
5.14%
4.96%
General & Admin Exp.
-
1,192.00
1,221.00
1,012.00
850.00
571.00
657.00
671.10
723.43
693.14
1,699.94
% Of Sales
-
0.55%
0.55%
0.52%
0.64%
0.48%
0.50%
0.58%
0.72%
0.70%
1.63%
Selling & Distn. Exp.
-
7,324.00
7,915.00
6,636.00
4,541.00
4,097.00
4,487.00
3,455.11
3,251.18
3,129.45
3,328.81
% Of Sales
-
3.39%
3.55%
3.40%
3.44%
3.47%
3.44%
3.00%
3.25%
3.17%
3.19%
Miscellaneous Exp.
-
10,877.00
10,613.00
10,036.00
6,764.00
6,909.00
7,341.00
6,560.33
6,100.48
5,010.98
3,328.81
% Of Sales
-
5.04%
4.75%
5.15%
5.12%
5.85%
5.62%
5.70%
6.09%
5.07%
4.01%
EBITDA
27,932.00
23,382.00
22,625.00
28,247.00
17,176.00
14,096.00
15,224.00
13,388.93
12,362.41
8,173.25
8,629.35
EBITDA Margin
12.47%
10.83%
10.14%
14.48%
13.01%
11.93%
11.66%
11.62%
12.34%
8.28%
8.28%
Other Income
2,141.00
1,986.00
1,298.00
1,236.00
1,596.00
1,396.00
1,414.00
1,636.26
1,196.48
1,675.15
1,425.28
Interest
3,560.00
3,858.00
3,646.00
3,768.00
3,752.00
4,197.00
3,778.00
3,910.73
5,742.44
5,137.28
4,183.74
Depreciation
7,716.00
7,521.00
7,086.00
6,729.00
6,628.00
5,091.00
4,777.00
4,606.49
4,468.78
4,509.20
3,590.56
PBT
17,953.00
13,989.00
13,191.00
18,986.00
8,392.00
6,204.00
8,083.00
6,507.97
3,347.67
201.92
2,280.33
Tax
5,467.00
3,857.00
3,144.00
5,373.00
2,723.00
2,157.00
2,588.00
2,074.17
1,432.59
498.43
256.38
Tax Rate
30.45%
27.53%
23.76%
27.46%
34.47%
36.44%
32.02%
25.04%
42.89%
-133.05%
75.35%
PAT
12,486.00
10,155.00
10,097.00
14,201.00
5,177.00
3,763.00
5,496.00
6,208.01
1,924.88
-422.28
679.51
PAT before Minority Interest
12,486.00
10,155.00
10,097.00
14,201.00
5,177.00
3,763.00
5,495.00
6,207.96
1,907.44
-873.04
83.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
1.00
0.05
17.44
450.76
595.66
PAT Margin
5.57%
4.70%
4.52%
7.28%
3.92%
3.19%
4.21%
5.39%
1.92%
-0.43%
0.65%
PAT Growth
48.34%
0.57%
-28.90%
174.31%
37.58%
-31.53%
-11.47%
222.51%
-
-
 
EPS
57.69
46.92
46.65
65.61
23.92
17.39
25.39
28.68
8.89
-1.95
3.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
1,06,146.00
94,806.00
78,191.00
66,533.00
58,317.00
57,501.00
54,851.77
46,058.80
40,606.58
38,328.54
Share Capital
222.00
222.00
222.00
222.00
222.00
222.00
222.89
222.72
204.89
206.52
Total Reserves
1,06,164.00
94,782.00
78,093.00
66,386.00
58,181.00
57,381.00
54,612.89
45,799.88
40,357.59
38,105.20
Non-Current Liabilities
65,215.00
68,214.00
66,317.00
73,776.00
73,074.00
60,437.00
59,392.74
61,915.85
68,448.87
65,318.68
Secured Loans
17,102.00
21,537.00
23,501.00
31,839.00
35,072.00
29,867.00
30,248.10
33,748.21
40,144.00
38,905.20
Unsecured Loans
30,293.00
29,897.00
28,134.00
27,146.00
23,307.00
18,165.00
17,626.16
18,107.08
17,784.93
16,480.98
Long Term Provisions
6,235.00
5,891.00
6,785.00
8,146.00
8,337.00
7,244.00
7,081.05
6,960.15
7,329.06
6,562.29
Current Liabilities
59,351.00
60,458.00
77,336.00
48,503.00
37,217.00
34,025.00
32,760.67
38,163.51
31,709.18
37,142.58
Trade Payables
34,444.00
35,860.00
41,382.00
28,235.00
18,300.00
20,723.00
20,404.80
17,463.34
15,057.70
15,500.52
Other Current Liabilities
7,916.00
8,104.00
23,051.00
9,248.00
6,413.00
5,727.00
5,892.03
11,486.97
5,597.11
8,313.75
Short Term Borrowings
11,381.00
11,189.00
7,879.00
6,284.00
8,717.00
4,226.00
3,398.16
6,595.93
9,018.84
11,671.98
Short Term Provisions
5,610.00
5,305.00
5,024.00
4,736.00
3,787.00
3,349.00
3,065.68
2,617.27
2,035.53
1,656.33
Total Liabilities
2,30,723.00
2,23,489.00
2,21,855.00
1,88,822.00
1,68,618.00
1,51,972.00
1,47,013.82
1,46,144.39
1,41,145.97
1,41,745.91
Net Block
1,11,764.00
1,10,606.00
1,06,853.00
1,00,269.00
89,195.00
85,837.00
85,064.71
84,662.51
85,672.98
71,958.76
Gross Block
1,90,430.00
1,82,415.00
1,69,876.00
1,57,052.00
1,40,334.00
1,30,009.00
1,25,059.80
1,21,151.65
1,23,522.33
1,01,940.36
Accumulated Depreciation
78,335.00
71,654.00
62,946.00
56,712.00
51,139.00
44,161.25
39,995.09
36,489.14
37,849.35
28,611.14
Non Current Assets
1,48,380.00
1,34,178.00
1,23,312.00
1,21,184.00
1,02,336.00
97,938.00
97,050.57
96,030.36
96,297.00
94,419.40
Capital Work in Progress
14,867.00
7,700.00
4,945.00
10,202.00
7,721.00
4,097.00
2,062.94
1,813.86
4,213.77
14,111.27
Non Current Investment
12,172.00
8,259.00
8,667.00
7,716.00
3,132.00
5,180.00
6,901.55
6,230.01
4,748.83
5,726.41
Long Term Loans & Adv.
8,753.00
6,677.00
1,999.00
1,709.00
2,155.00
1,255.00
1,848.96
2,269.01
691.19
2,366.05
Other Non Current Assets
778.00
916.00
827.00
1,288.00
133.00
1,569.00
1,172.41
1,054.97
970.23
256.91
Current Assets
82,299.00
89,260.00
98,543.00
67,638.00
66,282.00
54,034.00
49,963.25
50,114.03
44,848.97
47,251.80
Current Investments
3,272.00
5,857.00
5,452.00
9,417.00
6,279.00
3,855.00
3,903.48
8,951.76
7,688.91
6,619.93
Inventories
40,812.00
42,958.00
44,483.00
30,668.00
22,384.00
22,194.00
21,631.39
18,291.36
16,787.25
18,451.13
Sundry Debtors
16,404.00
16,214.00
21,076.00
12,959.00
9,345.00
11,389.00
9,959.81
8,274.80
7,918.40
9,186.43
Cash & Bank
14,437.00
15,083.00
17,392.00
8,809.00
21,569.00
9,787.00
8,057.76
8,261.17
4,407.29
5,308.99
Other Current Assets
7,374.00
6,420.00
7,723.00
4,704.00
6,705.00
6,809.00
6,410.81
6,334.94
8,047.12
7,685.32
Short Term Loans & Adv.
2,490.00
2,728.00
2,417.00
1,081.00
1,208.00
2,887.00
1,672.38
1,112.39
741.99
5,163.03
Net Current Assets
22,948.00
28,802.00
21,207.00
19,135.00
29,065.00
20,009.00
17,202.58
11,950.52
13,139.79
10,109.22
Total Assets
2,30,679.00
2,23,438.00
2,21,855.00
1,88,822.00
1,68,618.00
1,51,972.00
1,47,013.82
1,46,144.39
1,41,145.97
1,41,745.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
24,056.00
19,208.00
16,838.00
17,232.00
12,745.00
11,977.00
10,897.68
12,687.47
11,687.74
7,143.08
PBT
14,012.00
13,241.00
19,574.00
7,900.00
5,920.00
8,083.00
8,282.13
3,340.03
-374.61
340.23
Adjustment
10,775.00
9,204.00
10,169.00
9,068.00
8,025.00
7,465.00
5,810.30
9,737.70
9,183.16
7,759.39
Changes in Working Capital
1,944.00
-457.00
-9,132.00
1,520.00
-1,098.00
-1,683.00
-1,271.63
389.39
4,108.31
-86.26
Cash after chg. in Working capital
26,731.00
21,988.00
20,611.00
18,488.00
12,847.00
13,865.00
12,820.80
13,467.12
12,916.86
8,013.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,675.00
-2,733.00
-3,773.00
-1,256.00
-102.00
-1,888.00
-1,923.12
-779.65
-1,229.12
-1,127.99
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
-47.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
257.71
Cash From Investing Activity
-14,276.00
-8,016.00
-7,074.00
-25,637.00
-8,427.00
-5,648.00
5,025.75
-2,788.53
-3,521.82
-3,793.09
Net Fixed Assets
-3,746.00
-2,602.00
-1,286.00
-1,211.00
-1,710.05
-880.30
-1,546.95
-1,045.88
-217.48
-2,095.92
Net Investments
31.00
-111.00
2,076.00
-7,092.00
864.00
1,531.29
2,306.92
-2,029.95
-6,060.58
656.78
Others
-10,561.00
-5,303.00
-7,864.00
-17,334.00
-7,580.95
-6,298.99
4,265.78
287.30
2,756.24
-2,353.95
Cash from Financing Activity
-10,817.00
-10,450.00
-6,765.00
-4,882.00
6,656.00
-5,466.00
-16,412.40
-5,552.27
-8,861.85
-2,437.08
Net Cash Inflow / Outflow
-1,037.00
742.00
2,999.00
-13,287.00
10,974.00
863.00
-488.97
4,346.67
-695.93
912.91
Opening Cash & Equivalents
12,838.00
11,639.00
8,339.00
21,269.00
9,095.00
8,040.00
8,221.95
4,261.60
4,655.77
3,537.17
Closing Cash & Equivalent
11,810.00
12,838.00
11,639.00
8,339.00
21,269.00
9,095.00
8,040.50
8,221.95
4,261.60
4,370.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
479.22
427.95
352.77
300.04
263.08
259.47
246.04
206.66
197.99
185.12
ROA
4.47%
4.53%
6.92%
2.90%
2.35%
3.68%
4.24%
1.33%
-0.62%
0.06%
ROE
10.08%
11.65%
19.60%
8.28%
6.49%
9.77%
12.31%
4.41%
-2.22%
0.21%
ROCE
11.03%
11.16%
16.87%
9.02%
8.59%
10.94%
11.25%
8.33%
4.43%
4.27%
Fixed Asset Turnover
1.16
1.27
1.19
0.89
0.87
1.02
0.94
0.84
0.90
1.12
Receivable days
27.56
30.49
31.84
30.84
32.03
29.85
28.73
28.79
30.85
31.51
Inventory Days
70.79
71.50
70.31
73.34
68.86
61.27
62.91
62.38
63.55
60.12
Payable days
95.85
100.14
108.09
111.11
69.50
67.08
69.34
68.95
62.49
54.96
Cash Conversion Cycle
2.50
1.85
-5.94
-6.93
31.39
24.03
22.30
22.22
31.90
36.66
Total Debt/Equity
0.55
0.67
0.84
0.99
1.15
0.91
0.95
1.39
1.67
1.79
Interest Cover
4.63
4.63
6.19
3.11
2.41
3.14
3.12
1.58
0.93
1.08

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Hindalco Industries’ Q2 consolidated net profit spikes 78% to Rs 3,909 crore
    12th Nov 2024, 12:30 PM

    Consolidated total income of the company increased by 8.50% at Rs 59,278 crore for Q2FY25

    Read More
  • Hindalco Industries to pump in $10 billion for expansion in India, US
    23rd Aug 2024, 14:12 PM

    The projects included the expansion of Aditya Flat Rolled Products (FRP) plant, the new alumina refinery in Rayagada, Odisha, and the Novelis Inc's Bay Minnette project

    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.