Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Metal - Non Ferrous

Rating :
N/A

BSE: 500188 | NSE: HINDZINC

468.80
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  480.00
  •  483.90
  •  466.30
  •  479.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  935248
  •  4442.79
  •  807.70
  •  284.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,98,315.35
  • 22.70
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,11,766.35
  • 2.77%
  • 26.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.42%
  • 0.24%
  • 2.40%
  • FII
  • DII
  • Others
  • 1.01%
  • 32.66%
  • 0.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.94
  • 9.29
  • -0.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 9.08
  • -3.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.49
  • 2.73
  • -6.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.45
  • 14.45
  • 14.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.20
  • 10.20
  • 10.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 10.02
  • 10.02

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
18.36
24.23
26.77
25.8
P/E Ratio
27.23
20.64
18.68
19.38
Revenue
28082
34027
35382
35820
EBITDA
13656
17262
18591
19424
Net Income
7759
10437
11636
11436
ROA
22.4
32.2
36
38.2
P/Bk Ratio
13.92
15.75
12.9
10.71
ROE
75.04
66.05
79.2
FCFF
8994
10131.9
11769.7
15384.1
FCFF Yield
4.32
4.87
5.66
7.4

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
8,252.00
6,791.00
21.51%
8,130.00
7,282.00
11.65%
7,549.00
8,509.00
-11.28%
7,310.00
7,866.00
-7.07%
Expenses
4,129.00
3,652.00
13.06%
4,184.00
3,935.00
6.33%
3,900.00
4,254.00
-8.32%
3,789.00
4,159.00
-8.90%
EBITDA
4,123.00
3,139.00
31.35%
3,946.00
3,347.00
17.90%
3,649.00
4,255.00
-14.24%
3,521.00
3,707.00
-5.02%
EBIDTM
49.96%
46.22%
48.54%
45.96%
48.34%
50.01%
48.17%
47.13%
Other Income
270.00
223.00
21.08%
268.00
282.00
-4.96%
273.00
354.00
-22.88%
296.00
348.00
-14.94%
Interest
303.00
232.00
30.60%
256.00
218.00
17.43%
262.00
176.00
48.86%
243.00
62.00
291.94%
Depreciation
877.00
825.00
6.30%
844.00
801.00
5.37%
937.00
928.00
0.97%
905.00
807.00
12.14%
PBT
3,130.00
2,305.00
35.79%
3,114.00
2,610.00
19.31%
2,723.00
3,505.00
-22.31%
2,669.00
3,186.00
-16.23%
Tax
803.00
576.00
39.41%
769.00
646.00
19.04%
685.00
922.00
-25.70%
641.00
1,030.00
-37.77%
PAT
2,327.00
1,729.00
34.59%
2,345.00
1,964.00
19.40%
2,038.00
2,583.00
-21.10%
2,028.00
2,156.00
-5.94%
PATM
28.20%
25.46%
28.84%
26.97%
27.00%
30.36%
27.74%
27.41%
EPS
5.51
4.09
34.72%
5.55
4.65
19.35%
4.82
6.11
-21.11%
4.80
5.10
-5.88%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
31,241.00
28,932.00
34,098.00
29,440.00
22,629.00
Net Sales Growth
2.60%
-15.15%
15.82%
30.10%
 
Cost Of Goods Sold
-16.00
-157.00
-143.00
-278.00
239.00
Gross Profit
31,257.00
29,089.00
34,241.00
29,718.00
22,390.00
GP Margin
100.05%
100.54%
100.42%
100.94%
98.94%
Total Expenditure
16,002.00
15,276.00
16,592.00
13,215.00
10,957.00
Power & Fuel Cost
-
2,843.00
3,711.00
2,452.00
1,732.00
% Of Sales
-
9.83%
10.88%
8.33%
7.65%
Employee Cost
-
828.00
845.00
718.00
760.00
% Of Sales
-
2.86%
2.48%
2.44%
3.36%
Manufacturing Exp.
-
10,928.00
11,225.00
9,452.00
7,520.00
% Of Sales
-
37.77%
32.92%
32.11%
33.23%
General & Admin Exp.
-
61.00
85.00
107.00
93.00
% Of Sales
-
0.21%
0.25%
0.36%
0.41%
Selling & Distn. Exp.
-
268.00
335.00
349.00
276.00
% Of Sales
-
0.93%
0.98%
1.19%
1.22%
Miscellaneous Exp.
-
505.00
534.00
415.00
337.00
% Of Sales
-
1.75%
1.57%
1.41%
1.49%
EBITDA
15,239.00
13,656.00
17,506.00
16,225.00
11,672.00
EBITDA Margin
48.78%
47.20%
51.34%
55.11%
51.58%
Other Income
1,107.00
1,074.00
1,379.00
1,216.00
1,819.00
Interest
1,064.00
955.00
333.00
290.00
386.00
Depreciation
3,563.00
3,468.00
3,264.00
2,917.00
2,531.00
PBT
11,636.00
10,307.00
15,288.00
14,234.00
10,574.00
Tax
2,898.00
2,548.00
4,777.00
4,471.00
2,594.00
Tax Rate
24.91%
24.72%
31.25%
31.71%
24.53%
PAT
8,738.00
7,759.00
10,511.00
9,629.00
7,980.00
PAT before Minority Interest
8,738.00
7,759.00
10,511.00
9,629.00
7,980.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
27.97%
26.82%
30.83%
32.71%
35.26%
PAT Growth
3.63%
-26.18%
9.16%
20.66%
 
EPS
20.68
18.36
24.88
22.79
18.89

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
15,195.00
12,932.00
34,281.00
32,313.00
Share Capital
845.00
845.00
845.00
845.00
Total Reserves
14,350.00
12,087.00
33,436.00
31,468.00
Non-Current Liabilities
7,859.00
5,082.00
4,295.00
4,480.00
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
4,246.00
1,500.00
2,111.00
4,312.00
Long Term Provisions
199.00
189.00
212.00
182.00
Current Liabilities
10,841.00
17,453.00
6,094.00
7,876.00
Trade Payables
2,106.00
2,088.00
2,038.00
1,545.00
Other Current Liabilities
6,326.00
6,238.00
3,479.00
3,918.00
Short Term Borrowings
1,911.00
8,537.00
289.00
2,161.00
Short Term Provisions
498.00
590.00
288.00
252.00
Total Liabilities
33,895.00
35,467.00
44,670.00
44,669.00
Net Block
18,042.00
17,564.00
17,396.00
16,808.00
Gross Block
41,839.00
38,091.00
35,364.00
32,292.00
Accumulated Depreciation
23,797.00
20,527.00
17,968.00
15,484.00
Non Current Assets
21,270.00
20,663.00
20,688.00
20,101.00
Capital Work in Progress
1,805.00
2,295.00
2,075.00
1,922.00
Non Current Investment
578.00
257.00
0.00
0.00
Long Term Loans & Adv.
744.00
431.00
1,103.00
1,119.00
Other Non Current Assets
101.00
116.00
114.00
252.00
Current Assets
12,625.00
14,804.00
23,982.00
24,568.00
Current Investments
9,874.00
9,850.00
15,052.00
12,957.00
Inventories
1,926.00
1,862.00
1,953.00
1,425.00
Sundry Debtors
155.00
380.00
716.00
406.00
Cash & Bank
175.00
1,412.00
5,763.00
9,376.00
Other Current Assets
495.00
224.00
160.00
126.00
Short Term Loans & Adv.
246.00
1,076.00
338.00
278.00
Net Current Assets
1,784.00
-2,649.00
17,888.00
16,692.00
Total Assets
33,895.00
35,467.00
44,670.00
44,669.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
13,346.00
15,162.00
12,691.00
10,567.00
PBT
10,307.00
15,288.00
14,100.00
10,574.00
Adjustment
3,389.00
2,457.00
2,180.00
1,110.00
Changes in Working Capital
1,407.00
557.00
-1,198.00
638.00
Cash after chg. in Working capital
15,103.00
18,302.00
15,082.00
12,322.00
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-1,757.00
-3,140.00
-2,391.00
-1,755.00
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
-3,406.00
6,529.00
846.00
-2,435.00
Net Fixed Assets
-3,125.00
-2,815.00
-3,225.00
Net Investments
-345.00
4,945.00
-2,095.00
Others
64.00
4,399.00
6,166.00
Cash from Financing Activity
-9,946.00
-23,224.00
-12,258.00
-9,697.00
Net Cash Inflow / Outflow
-6.00
-1,533.00
1,279.00
-1,565.00
Opening Cash & Equivalents
59.00
1,592.00
313.00
1,878.00
Closing Cash & Equivalent
53.00
59.00
1,592.00
313.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
35.96
30.61
81.14
76.48
ROA
22.37%
26.23%
21.56%
17.86%
ROE
55.17%
44.53%
28.92%
24.70%
ROCE
45.85%
50.02%
37.44%
27.75%
Fixed Asset Turnover
0.72
0.93
0.87
0.70
Receivable days
3.37
5.87
6.96
6.55
Inventory Days
23.89
20.42
20.94
22.98
Payable days
-4875.19
-5265.70
-2352.15
2359.52
Cash Conversion Cycle
4902.46
5291.98
2380.05
-2329.99
Total Debt/Equity
0.58
0.94
0.09
0.22
Interest Cover
11.79
46.91
49.62
28.39

News Update:


  • Hindustan Zinc wins auction to mine critical mineral blocks
    8th Nov 2024, 11:08 AM

    The Company had participated in the live E-auction for grant of the stated Composite Licenses

    Read More
  • Hindustan Zinc’s Q2FY25 consolidated net profit rises 35%
    18th Oct 2024, 16:13 PM

    Total consolidated income of the company increased by 21.50% at Rs 8,522 crore for Q2FY25

    Read More
  • Hindustan Zinc - Quarterly Results
    18th Oct 2024, 14:26 PM

    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.