Nifty
:
23349.90
Sensex
:
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)
Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Hindustan Copper Ltd.

Metal - Non Ferrous

Rating :
N/A

BSE: 513599 | NSE: HINDCOPPER

NSE BSE
330.80
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  327.00
  •  331.70
  •  322.80
  •  326.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6216734
  •  20444.12
  •  415.80
  •  156.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,302.18
  • 62.88
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,250.95
  • 0.35%
  • 10.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.14%
  • 1.86%
  • 17.86%
  • FII
  • DII
  • Others
  • 3.3%
  • 9.13%
  • 1.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 15.60
  • -1.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.72
  • -
  • 1.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.89
  • -
  • -7.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.01
  • 37.95
  • 48.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.19
  • 8.58
  • 9.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 122.78
  • 130.57
  • 30.54

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
518.19
381.40
35.87%
493.60
370.94
33.07%
565.37
559.76
1.00%
399.29
557.04
-28.32%
Expenses
366.39
260.24
40.79%
305.16
277.83
9.84%
339.24
373.74
-9.23%
292.69
443.07
-33.94%
EBITDA
151.80
121.16
25.29%
188.44
93.11
102.38%
226.13
186.02
21.56%
106.60
113.97
-6.47%
EBIDTM
29.29%
31.77%
38.18%
25.10%
40.00%
33.23%
26.70%
20.46%
Other Income
31.86
11.15
185.74%
6.84
13.79
-50.40%
19.85
51.61
-61.54%
9.95
11.66
-14.67%
Interest
0.76
4.08
-81.37%
3.11
3.97
-21.66%
3.61
3.19
13.17%
4.46
5.14
-13.23%
Depreciation
47.58
45.59
4.36%
38.05
40.73
-6.58%
58.64
60.51
-3.09%
29.91
9.15
226.89%
PBT
135.32
82.64
63.75%
154.12
62.20
147.78%
183.73
173.93
5.63%
82.18
111.34
-26.19%
Tax
33.65
21.94
53.37%
40.72
14.92
172.92%
58.98
41.76
41.24%
19.18
31.14
-38.41%
PAT
101.67
60.70
67.50%
113.40
47.28
139.85%
124.75
132.17
-5.61%
63.00
80.20
-21.45%
PATM
19.62%
15.91%
22.97%
12.75%
22.07%
23.61%
15.78%
14.40%
EPS
1.05
0.63
66.67%
1.17
0.49
138.78%
1.29
1.37
-5.84%
0.65
0.83
-21.69%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,976.45
1,717.00
1,677.33
1,821.93
1,786.76
831.85
1,816.26
Net Sales Growth
5.74%
2.37%
-7.94%
1.97%
114.79%
-54.20%
 
Cost Of Goods Sold
-7.24
-114.22
-7.91
59.31
342.75
-44.86
208.30
Gross Profit
1,983.69
1,831.22
1,685.24
1,762.63
1,444.01
876.71
1,607.96
GP Margin
100.37%
106.65%
100.47%
96.75%
80.82%
105.39%
88.53%
Total Expenditure
1,303.48
1,169.52
1,185.32
1,309.71
1,622.48
1,326.78
1,529.53
Power & Fuel Cost
-
134.48
121.53
123.72
116.78
177.58
221.87
% Of Sales
-
7.83%
7.25%
6.79%
6.54%
21.35%
12.22%
Employee Cost
-
263.28
302.57
370.34
275.75
257.12
314.01
% Of Sales
-
15.33%
18.04%
20.33%
15.43%
30.91%
17.29%
Manufacturing Exp.
-
765.20
640.52
602.83
361.30
430.23
481.35
% Of Sales
-
44.57%
38.19%
33.09%
20.22%
51.72%
26.50%
General & Admin Exp.
-
83.49
95.54
46.60
40.89
59.19
54.05
% Of Sales
-
4.86%
5.70%
2.56%
2.29%
7.12%
2.98%
Selling & Distn. Exp.
-
9.91
13.17
11.45
0.52
2.46
1.75
% Of Sales
-
0.58%
0.79%
0.63%
0.03%
0.30%
0.10%
Miscellaneous Exp.
-
27.39
19.90
95.47
484.49
445.06
248.20
% Of Sales
-
1.60%
1.19%
5.24%
27.12%
53.50%
13.67%
EBITDA
672.97
547.48
492.01
512.22
164.28
-494.93
286.73
EBITDA Margin
34.05%
31.89%
29.33%
28.11%
9.19%
-59.50%
15.79%
Other Income
68.50
54.73
95.90
50.24
35.00
57.17
36.66
Interest
11.94
16.59
17.31
30.47
68.43
62.19
57.01
Depreciation
174.18
174.87
174.93
149.88
43.39
37.97
36.62
PBT
555.35
410.75
395.67
382.11
87.45
-537.92
229.75
Tax
152.53
115.02
100.35
8.03
-22.99
31.29
84.49
Tax Rate
27.47%
28.00%
25.36%
2.10%
-26.29%
-5.82%
36.77%
PAT
402.82
295.73
295.36
374.11
110.48
-569.21
145.32
PAT before Minority Interest
402.82
295.73
295.32
374.08
110.44
-569.21
145.26
Minority Interest
0.00
0.00
0.04
0.03
0.04
0.00
0.06
PAT Margin
20.38%
17.22%
17.61%
20.53%
6.18%
-68.43%
8.00%
PAT Growth
25.74%
0.13%
-21.05%
238.62%
-
-
 
EPS
4.17
3.06
3.05
3.87
1.14
-5.89
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
2,285.11
2,082.17
1,911.23
1,089.25
959.95
1,636.79
Share Capital
483.51
483.51
483.51
462.61
462.61
462.61
Total Reserves
1,801.60
1,598.66
1,427.72
626.64
497.34
1,174.18
Non-Current Liabilities
265.16
81.92
53.80
676.14
657.36
565.49
Secured Loans
72.50
17.20
193.12
709.88
636.18
510.66
Unsecured Loans
0.00
0.00
0.00
60.00
0.00
60.00
Long Term Provisions
-3.60
23.06
26.46
51.41
65.66
54.72
Current Liabilities
845.13
836.49
992.33
918.85
1,447.54
1,116.00
Trade Payables
95.43
80.86
202.68
136.48
233.74
202.29
Other Current Liabilities
261.93
303.88
283.02
296.40
255.67
264.84
Short Term Borrowings
149.96
139.18
215.20
367.55
927.50
499.45
Short Term Provisions
337.82
312.57
291.43
118.41
30.63
149.42
Total Liabilities
3,395.40
3,000.58
2,957.37
2,684.25
3,064.85
3,318.28
Net Block
1,430.48
1,326.10
281.59
322.12
337.32
316.54
Gross Block
2,211.44
1,919.43
656.90
608.63
480.54
416.98
Accumulated Depreciation
780.96
593.34
375.32
189.43
143.22
100.44
Non Current Assets
2,522.07
2,203.10
1,901.51
1,524.87
1,592.61
1,413.16
Capital Work in Progress
916.90
731.28
1,576.72
1,178.92
1,231.78
1,022.11
Non Current Investment
29.38
9.55
0.45
0.47
0.03
0.00
Long Term Loans & Adv.
129.50
124.78
42.28
23.22
23.22
27.99
Other Non Current Assets
15.81
11.39
0.47
0.14
0.26
46.51
Current Assets
873.33
797.48
1,055.86
809.76
1,036.86
1,440.62
Current Investments
0.00
0.00
0.10
0.10
0.09
0.09
Inventories
228.27
116.53
113.00
176.00
519.83
643.67
Sundry Debtors
136.81
66.15
80.10
167.78
82.89
361.55
Cash & Bank
74.36
301.04
365.67
10.83
15.87
10.88
Other Current Assets
433.90
30.20
28.52
315.66
418.17
424.43
Short Term Loans & Adv.
386.53
283.56
468.46
139.39
134.80
188.16
Net Current Assets
28.20
-39.01
63.53
-109.08
-410.69
324.62
Total Assets
3,395.40
3,000.58
2,957.37
2,684.25
3,064.86
3,318.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
292.06
673.58
1,052.24
831.50
85.98
252.11
PBT
410.75
395.67
382.11
87.45
-537.57
230.10
Adjustment
183.04
132.62
246.00
678.21
504.42
312.58
Changes in Working Capital
-194.64
223.76
522.70
65.90
163.36
-234.33
Cash after chg. in Working capital
399.15
752.05
1,150.82
831.57
130.21
308.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-107.09
-78.47
-98.57
-0.07
-44.24
-56.24
Other Direct Exp. Paid
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
Cash From Investing Activity
-475.74
-337.30
-403.94
-363.60
-429.84
-586.53
Net Fixed Assets
-477.63
-417.09
-446.08
-75.22
-273.24
Net Investments
-19.89
-8.90
0.08
-0.57
0.16
Others
21.78
88.69
42.06
-287.81
-156.76
Cash from Financing Activity
-38.64
-339.45
-251.09
133.24
41.99
444.65
Net Cash Inflow / Outflow
-222.32
-3.18
397.21
601.15
-301.87
110.23
Opening Cash & Equivalents
312.18
315.35
-81.86
-683.00
-381.13
-491.36
Closing Cash & Equivalent
89.86
312.18
315.35
-81.86
-683.00
-381.13

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
23.63
21.53
19.76
7.99
5.67
12.67
ROA
9.25%
9.91%
13.26%
3.84%
-17.83%
4.38%
ROE
13.54%
14.79%
24.93%
17.47%
-67.09%
12.39%
ROCE
18.01%
18.12%
18.15%
7.86%
-21.97%
12.79%
Fixed Asset Turnover
0.83
1.30
2.88
3.28
1.85
4.36
Receivable days
21.57
15.91
24.83
25.60
97.51
72.65
Inventory Days
36.65
24.97
28.95
71.07
255.26
129.34
Payable days
-281.66
-6542.17
1043.70
197.13
92.96
57.79
Cash Conversion Cycle
339.88
6583.05
-989.92
-100.45
259.81
144.21
Total Debt/Equity
0.10
0.08
0.21
1.54
2.98
0.91
Interest Cover
25.76
23.86
13.54
2.28
-7.65
5.03

Annual Reports:

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

News Update:


  • Hindustan Copper to increase mine production capacity to 12.2 MTPA
    27th Sep 2024, 16:38 PM

    The company achieved ore production of 3.78 million tonnes in FY'24 against 3.35 MT in FY'23, registering a rise of 13 per cent

    Read More
  • Hindustan Copper seeking shareholders, Govt approval to sell assets of Malanjkhand plant
    26th Sep 2024, 11:28 AM

    The Board of Directors of the company at its meeting held on September 25, 2024 has considered and recommended 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.