Hindalco Industries Ltd

About [ edit ]

Hindalco Industries is engaged in the business of Aluminium and Aluminium Products, Copper and Copper Products.

  • Market Cap 78,508 Cr.
  • Current Price 349
  • High / Low 361 / 84.9
  • Stock P/E 31.2
  • Book Value 265
  • Dividend Yield 0.29 %
  • ROCE 8.67 %
  • ROE 6.65 %
  • Face Value 1.00

Pros

Cons

  • The company has delivered a poor sales growth of 2.53% over past five years.
  • Company has a low return on equity of 8.43% for last 3 years.
  • Company might be capitalizing the interest cost
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
31,078 32,507 33,213 33,746 29,972 29,657 29,197 29,318 25,283 31,237 34,958
26,873 28,451 29,402 30,308 26,526 26,026 25,833 25,478 23,490 27,885 29,904
Operating Profit 4,205 4,056 3,811 3,438 3,446 3,631 3,364 3,840 1,793 3,352 5,054
OPM % 14% 12% 11% 10% 12% 12% 12% 13% 7% 11% 14%
Other Income 129 219 271 510 300 32 293 306 3 362 147
Interest 913 962 929 975 957 922 889 1,429 992 982 861
Depreciation 1,146 1,161 1,222 1,248 1,233 1,249 1,287 1,322 1,544 1,708 1,655
Profit before tax 2,275 2,152 1,931 1,725 1,556 1,492 1,481 1,395 -740 1,024 2,685
Tax % 35% 33% 28% 32% 32% 35% 28% 52% 4% 62% 30%
Net Profit 1,475 1,448 1,395 1,178 1,063 974 1,062 669 -709 387 1,877
EPS in Rs 6.57 6.45 6.21 5.25 4.73 4.34 4.73 2.98 -3.16 1.72 8.36
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
65,735 60,527 72,202 80,821 80,193 87,695 104,281 98,759 100,184 115,183 130,542 118,144 120,796
63,164 50,943 64,299 72,835 72,477 79,981 96,101 90,842 87,867 101,874 115,031 104,013 106,757
Operating Profit 2,570 9,584 7,903 7,986 7,716 7,714 8,180 7,917 12,317 13,309 15,511 14,131 14,039
OPM % 4% 16% 11% 10% 10% 9% 8% 8% 12% 12% 12% 12% 12%
Other Income 1,082 482 513 762 1,094 987 -168 1,360 1,198 3,265 1,127 1,081 818
Interest 1,228 1,104 1,839 1,758 2,079 2,702 4,178 5,134 5,742 3,911 3,778 4,197 4,264
Depreciation 3,030 2,782 2,734 2,645 2,822 3,347 3,493 4,347 4,457 4,506 4,777 5,091 6,229
Profit before tax -605 6,181 3,843 4,345 3,909 2,653 340 -203 3,315 8,157 8,083 5,924 4,364
Tax % 158% 30% 25% 18% 23% 20% 75% -245% 43% 25% 32% 36%
Net Profit 484 3,925 2,456 3,397 3,027 2,175 854 -251 1,900 6,083 5,496 3,767 2,224
EPS in Rs 2.85 12.83 17.74 15.81 10.53 4.14 -1.21 8.47 27.10 24.48 16.77 9.90
Dividend Payout % 48% 7% 12% 9% 6% 9% 24% -82% 13% 4% 5% 6%
Compounded Sales Growth
10 Years:7%
5 Years:3%
3 Years:6%
TTM:-1%
Compounded Profit Growth
10 Years:-0%
5 Years:8%
3 Years:26%
TTM:-44%
Stock Price CAGR
10 Years:5%
5 Years:35%
3 Years:16%
1 Year:125%
Return on Equity
10 Years:7%
5 Years:6%
3 Years:8%
Last Year:7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
170 191 191 191 191 206 207 205 223 223 222 222 222
Reserves 15,584 21,346 28,832 31,179 34,597 40,393 38,122 40,402 45,832 54,625 57,275 58,091 59,415
Borrowings 28,310 23,999 29,437 41,016 56,951 64,756 68,468 67,552 63,817 52,074 52,415 68,399 79,051
21,331 23,699 26,409 29,016 28,850 32,627 34,950 32,986 36,272 40,092 42,060 41,906 45,794
Total Liabilities 65,394 69,235 84,870 101,402 120,590 137,982 141,746 141,146 146,144 147,014 151,972 168,618 184,482
31,816 29,001 32,405 35,300 37,929 61,163 71,959 85,648 84,687 85,088 85,860 89,195 100,643
CWIP 2,949 5,801 9,252 22,798 33,834 23,059 14,111 4,214 1,814 2,063 4,097 7,721 8,834
Investments 10,389 11,246 10,855 10,551 12,601 12,961 12,346 12,463 15,157 10,781 9,012 9,411 11,944
20,240 23,188 32,358 32,753 36,226 40,798 43,330 38,821 44,486 49,081 53,003 62,291 63,061
Total Assets 65,394 69,235 84,870 101,402 120,590 137,982 141,746 141,146 146,144 147,014 151,972 168,618 184,482

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
4,290 4,944 6,226 7,547 2,977 7,956 7,143 11,688 12,687 10,898 11,977 12,665
2,915 -5,368 -7,050 -13,220 -13,801 -8,095 -3,873 -3,220 -2,876 5,333 -5,456 -7,101
-6,731 428 825 6,237 10,278 1,493 -2,437 -8,862 -5,552 -16,412 -5,466 6,610
Net Cash Flow 474 4 2 564 -545 1,353 833 -394 4,259 -181 1,055 12,174

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 1% 16% 11% 9% 7% 5% 6% 4% 8% 10% 11% 9%
Debtor Days 37 39 38 36 41 38 32 29 30 32 32 29
Inventory Turnover 4.78 4.02 3.93 4.15 3.90 3.89 4.18 3.90 3.66 3.88 4.03 3.50

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
34.67 34.67 34.66 34.66 34.66 34.66 34.66 34.65 34.65 34.65 34.65 34.65
28.09 26.88 26.22 25.71 23.69 22.14 21.19 20.74 18.68 18.52 19.59 22.79
19.11 20.00 20.77 20.82 22.24 24.29 25.31 25.19 26.27 26.87 25.10 22.07
0.02 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.41 0.41 0.01 0.01
18.11 18.33 18.22 18.49 19.09 18.55 18.48 19.05 19.72 19.29 20.38 20.22
0.00 0.00 0.00 0.20 0.20 0.25 0.25 0.25 0.26 0.26 0.26 0.26

Documents

Add document