Hindalco Industries Ltd

Hindalco Industries Ltd

₹ 1,092 -2.96%
05 Jun 4:01 p.m.
About

Incorporated in 1958, Hindalco Industries Ltd. is a flagship company of the Aditya Birla Group. The Co and its subsidiaries are primarily engaged in the production of Aluminium and Copper. It is also
engaged in the manufacturing of aluminium sheet, extrusion and light gauge products for use in packaging markets like beverage and food, can and foil products, etc. [1]

Key Points

Business Segments
1) Novelis (59% in 9M FY25 vs 65% in FY22): [1] [2] The subsidiary, Novelis is the leading producer of flat-rolled aluminum products and the world’s largest recycler of aluminum. It offers solutions to diverse industries, including beverage cans, automobiles, aerospace, and specialty markets such as foil packaging, transportation products, etc. The segment reported a total shipment of 2,800 KT in 9M FY25 vs 2,722 KT in 9M FY24. [3] [4]

  • Market Cap 2,45,466 Cr.
  • Current Price 1,092
  • High / Low 1,179 / 635
  • Stock P/E 24.4
  • Book Value 341
  • Dividend Yield 0.46 %
  • ROCE 17.1 %
  • ROE 13.7 %
  • Face Value 1.00

Pros

  • Company has delivered good profit growth of 76.1% CAGR over last 5 years

Cons

  • Stock is trading at 3.20 times its book value
  • Company has a low return on equity of 9.82% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
19,995 19,904 20,676 20,289 22,140 22,155 22,262 23,776 25,116 24,264 24,780 29,264 34,244
18,220 18,343 18,920 18,326 19,920 19,406 19,513 21,112 22,117 21,126 21,040 25,016 29,098
Operating Profit 1,775 1,561 1,756 1,963 2,220 2,749 2,749 2,664 2,999 3,138 3,740 4,248 5,146
OPM % 9% 8% 8% 10% 10% 12% 12% 11% 12% 13% 15% 15% 15%
166 213 199 133 179 155 825 140 209 313 250 322 267
Interest 336 352 338 317 261 244 234 226 235 185 174 252 275
Depreciation 510 482 489 483 507 499 492 514 524 542 564 575 626
Profit before tax 1,095 940 1,128 1,296 1,631 2,161 2,848 2,064 2,449 2,724 3,252 3,743 4,512
Tax % 24% 36% 25% 35% 13% 32% 34% 29% 36% 32% 30% 19% 35%
832 600 847 838 1,412 1,471 1,891 1,463 1,561 1,862 2,266 3,017 2,934
EPS in Rs 3.70 2.67 3.77 3.73 6.28 6.55 8.41 6.51 6.95 8.29 10.08 13.43 13.06
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
34,525 34,271 36,937 42,809 45,749 40,242 42,701 67,653 76,878 83,009 93,309 112,553
31,103 30,916 32,125 37,685 41,503 36,578 38,607 56,455 69,456 75,509 82,148 96,280
Operating Profit 3,423 3,355 4,812 5,124 4,246 3,664 4,094 11,198 7,422 7,500 11,161 16,273
OPM % 10% 10% 13% 12% 9% 9% 10% 17% 10% 9% 12% 14%
299 968 1,092 623 940 675 657 428 627 724 1,329 1,152
Interest 1,637 2,390 2,323 1,901 1,683 1,679 1,469 1,417 1,300 1,268 939 886
Depreciation 837 1,282 1,428 1,617 1,693 1,708 1,708 1,752 1,874 1,961 2,029 2,307
Profit before tax 1,247 651 2,153 2,229 1,810 952 1,574 8,457 4,875 4,995 9,522 14,232
Tax % 26% 15% 28% 36% 33% 35% 37% 35% 32% 26% 33% 29%
925 552 1,557 1,436 1,205 620 993 5,507 3,326 3,697 6,387 10,080
EPS in Rs 4.48 2.67 6.94 6.40 5.37 2.76 4.42 24.51 14.80 16.45 28.42 44.86
Dividend Payout % 22% 37% 16% 19% 22% 36% 67% 16% 20% 21% 17% 11%
Compounded Sales Growth
10 Years: 13%
5 Years: 21%
3 Years: 14%
TTM: 21%
Compounded Profit Growth
10 Years: 40%
5 Years: 76%
3 Years: 45%
TTM: 68%
Stock Price CAGR
10 Years: 26%
5 Years: 23%
3 Years: 38%
1 Year: 71%
Return on Equity
10 Years: 6%
5 Years: 9%
3 Years: 10%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 207 207 223 223 222 222 222 222 222 222 222 222
Reserves 37,049 41,955 47,110 49,228 48,336 45,272 49,842 54,206 58,267 63,485 69,984 76,517
29,007 28,676 27,150 20,297 19,534 23,367 20,240 19,421 13,071 8,376 11,903 17,564
9,739 9,604 12,153 12,981 13,410 11,197 17,643 25,208 25,362 24,953 26,818 38,037
Total Liabilities 76,001 80,442 86,635 82,729 81,502 80,058 87,947 99,057 96,922 97,036 108,927 132,340
26,060 32,243 34,384 34,364 33,523 33,368 32,390 32,300 32,103 33,214 34,036 39,067
CWIP 10,744 3,079 712 737 982 1,282 1,709 1,581 2,987 4,040 7,675 6,793
Investments 21,251 27,321 29,332 27,025 25,494 24,639 31,731 29,655 29,766 29,735 33,991 33,979
17,946 17,799 22,207 20,603 21,503 20,769 22,117 35,521 32,066 30,047 33,225 52,501
Total Assets 76,001 80,442 86,635 82,729 81,502 80,058 87,947 99,057 96,922 97,036 108,927 132,340

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
1,029 3,641 5,898 4,414 3,171 2,786 5,564 5,208 4,836 8,112 8,890 8,134
-318 -1,050 -1,229 2,287 -811 -2,244 -3,486 -1,937 -1,481 312 -7,432 -8,776
-842 -2,931 -584 -9,188 -2,657 1,181 -4,306 -869 -6,290 -8,036 -1,401 1,067
Net Cash Flow -131 -341 4,085 -2,487 -297 1,723 -2,228 2,402 -2,935 388 57 425
Free Cash Flow -1,012 2,416 4,898 3,270 1,926 1,421 4,441 3,769 2,162 4,381 3,124 993
CFO/OP 37% 120% 120% 100% 77% 40% 131% 60% 76% 119% 94% 50%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 19 21 19 15 17 19 14 14 12 11 12 17
Inventory Days 152 158 169 157 153 179 219 189 152 126 131 161
Days Payable 63 74 89 81 77 64 121 99 73 57 61 99
Cash Conversion Cycle 108 105 98 91 93 135 112 104 91 79 82 79
Working Capital Days 25 44 -35 28 33 7 6 -2 34 34 27 34
ROCE % 5% 4% 6% 6% 4% 4% 3% 14% 8% 9% 13% 17%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Alumina Production
KT

Log in to view insights

Please log in to see hidden values.

Login
Primary Aluminium Upstream Production
KT
Copper Cathode Production
KT
Novelis Total Shipments (FRP)
KT
Copper CC Rod Production
KT

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
34.65% 34.65% 34.65% 34.65% 34.65% 34.65% 34.65% 34.65% 34.65% 34.65% 34.65% 34.65%
26.25% 27.01% 27.89% 26.82% 27.18% 28.58% 28.04% 28.15% 27.60% 28.13% 28.16% 29.96%
26.08% 25.78% 25.06% 25.64% 25.41% 24.17% 24.53% 24.68% 24.93% 24.11% 23.17% 21.35%
0.22% 0.22% 0.35% 0.35% 0.35% 0.35% 0.35% 0.35% 0.35% 0.35% 0.35% 0.35%
12.42% 11.92% 11.59% 12.08% 11.98% 11.78% 11.99% 11.71% 12.01% 12.23% 13.16% 13.21%
0.39% 0.42% 0.47% 0.46% 0.44% 0.50% 0.48% 0.47% 0.45% 0.54% 0.51% 0.49%
No. of Shareholders 6,66,4896,13,2445,49,2316,41,5416,49,5516,45,5376,94,8366,81,0986,90,9326,65,0096,79,1906,91,308

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls