Hindalco Industries Ltd

Hindalco Industries Ltd

₹ 1,092 -2.96%
05 Jun 4:00 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 2,45,498 Cr.
  • Current Price 1,092
  • High / Low 1,179 / 635
  • Stock P/E 14.0
  • Book Value 608
  • Dividend Yield 0.44 %
  • ROCE 13.7 %
  • ROE 13.5 %
  • Face Value 1.00

Pros

  • Company has delivered good profit growth of 36.2% CAGR over last 5 years

Cons

  • Company has a low return on equity of 12.7% over last 3 years.
  • Company might be capitalizing the interest cost

* 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

Consolidated Figures in Rs. Crores / View Standalone

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
55,857 52,991 54,169 52,808 55,994 57,013 58,203 58,390 64,890 64,232 66,058 66,521 78,133
50,530 47,277 48,557 46,943 49,314 49,510 50,320 50,807 56,054 56,326 57,092 58,530 68,119
Operating Profit 5,327 5,714 5,612 5,865 6,680 7,503 7,883 7,583 8,836 7,906 8,966 7,991 10,014
OPM % 10% 11% 10% 11% 12% 13% 14% 13% 14% 12% 14% 12% 13%
354 381 496 281 362 96 561 469 706 604 532 -2,061 -3,146
Interest 986 992 1,034 944 888 859 869 817 874 754 803 881 1,042
Depreciation 1,856 1,786 1,843 1,874 2,018 1,892 1,932 1,939 2,118 2,080 2,155 2,220 2,375
Profit before tax 2,839 3,317 3,231 3,328 4,136 4,848 5,643 5,296 6,550 5,676 6,540 2,829 3,451
Tax % 15% 26% 32% 30% 23% 37% 31% 29% 19% 29% 28% 28% 25%
2,411 2,454 2,196 2,331 3,174 3,074 3,909 3,735 5,284 4,004 4,741 2,049 2,597
EPS in Rs 10.73 10.92 9.77 10.37 14.12 13.68 17.39 16.62 23.51 17.82 21.10 9.12 11.56
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
104,281 98,759 100,184 115,183 130,542 118,144 132,008 195,059 223,202 215,962 238,496 274,944
95,437 90,981 87,867 101,488 115,031 103,838 114,449 166,712 200,536 192,090 206,691 240,064
Operating Profit 8,844 7,778 12,317 13,695 15,511 14,306 17,559 28,347 22,666 23,872 31,805 34,880
OPM % 8% 8% 12% 12% 12% 12% 13% 15% 10% 11% 13% 13%
-832 1,500 1,198 2,879 1,127 906 -987 1,253 1,307 1,519 1,832 -4,074
Interest 4,178 5,134 5,742 3,911 3,778 4,197 3,738 3,768 3,646 3,858 3,419 3,480
Depreciation 3,493 4,347 4,457 4,506 4,777 5,091 6,628 6,729 7,086 7,521 7,881 8,830
Profit before tax 340 -203 3,315 8,157 8,083 5,924 6,206 19,103 13,241 14,012 22,337 18,496
Tax % 75% 245% 43% 25% 32% 36% 44% 28% 24% 28% 28% 28%
259 -702 1,882 6,083 5,495 3,767 3,483 13,730 10,097 10,155 16,002 13,391
EPS in Rs 4.14 -1.21 8.47 27.10 24.48 16.77 15.50 61.10 44.93 45.19 71.20 59.59
Dividend Payout % 24% -82% 13% 4% 5% 6% 19% 6% 7% 8% 7% 8%
Compounded Sales Growth
10 Years: 11%
5 Years: 16%
3 Years: 7%
TTM: 15%
Compounded Profit Growth
10 Years: 79%
5 Years: 36%
3 Years: 20%
TTM: 9%
Stock Price CAGR
10 Years: 26%
5 Years: 23%
3 Years: 39%
1 Year: 77%
Return on Equity
10 Years: 11%
5 Years: 13%
3 Years: 13%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 38,122 40,402 45,836 54,629 57,279 58,095 66,311 77,969 94,584 105,924 123,487 136,361
68,468 67,552 63,817 52,074 52,415 68,399 67,206 64,486 60,291 56,356 63,929 99,161
34,950 32,986 36,268 40,088 42,056 41,902 55,083 79,178 68,392 68,221 76,662 112,051
Total Liabilities 141,746 141,146 146,144 147,014 151,972 168,618 188,822 221,855 223,489 230,723 264,300 347,795
71,959 85,648 84,687 85,088 85,860 89,195 100,269 106,874 110,626 111,810 116,556 132,208
CWIP 14,111 4,214 1,814 2,063 4,097 7,721 10,202 4,945 7,700 14,867 27,397 47,569
Investments 12,346 12,463 15,157 10,781 9,012 9,411 17,133 14,119 14,116 15,444 24,158 24,958
43,330 38,821 44,486 49,081 53,003 62,291 61,218 95,917 91,047 88,602 96,189 143,060
Total Assets 141,746 141,146 146,144 147,014 151,972 168,618 188,822 221,855 223,489 230,723 264,300 347,795

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
7,143 11,688 12,687 10,898 11,977 12,665 17,232 16,838 19,208 24,056 24,410 10,250
-3,873 -3,220 -2,876 5,333 -5,456 -7,101 -25,280 -6,773 -7,559 -14,267 -24,609 -26,583
-2,437 -8,862 -5,552 -16,412 -5,466 6,610 -4,882 -6,765 -10,450 -10,817 -1,816 20,087
Net Cash Flow 833 -394 4,259 -181 1,055 12,174 -12,930 3,300 1,199 -1,028 -2,015 3,754
Free Cash Flow 1,427 7,636 9,818 7,942 6,009 5,933 11,715 11,483 9,571 8,378 4,006 -19,508
CFO/OP 94% 166% 109% 94% 89% 89% 105% 73% 97% 112% 94% 48%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 32 29 30 32 32 29 36 39 27 28 30 36
Inventory Days 104 103 120 115 103 120 146 138 111 111 123 156
Days Payable 87 92 115 108 96 98 135 128 93 94 102 127
Cash Conversion Cycle 49 40 36 38 39 51 47 49 45 45 51 65
Working Capital Days -6 4 -17 17 18 3 3 -3 13 9 23 13
ROCE % 6% 4% 8% 10% 11% 9% 9% 17% 11% 11% 15% 14%

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 ・Standalone data
Copper Cathode Production
KT ・Standalone data
Novelis Total Shipments (FRP)
KT
Copper CC Rod Production
KT ・Standalone data

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