Hindustan Copper Ltd

Hindustan Copper Ltd

₹ 263 -0.02%
23 Feb - close price
About

Incorporated in the year 1967, Hindustan Copper Limited (HCL) was formed to take over from National Mineral Development Corporation Ltd. It is the first Indian PSU and only vertically integrated copper producing company. HCL is engaged in various processes right from copper mining to the final stage of converting copper into saleable products. [1]

Key Points

Only Indian Company mining Copper
Hindustan Copper Limited(HCL) is the only Public sector undertaking which is engaged in producing Copper right from mining to benefication, smelting, refining, casting of refined copper metal and converting into saleable products.[1]

  • Market Cap 25,438 Cr.
  • Current Price 263
  • High / Low 307 / 93.8
  • Stock P/E 83.9
  • Book Value 22.6
  • Dividend Yield 0.35 %
  • ROCE 18.0 %
  • ROE 14.7 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 29.9% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 29.9%

Cons

  • Stock is trading at 11.6 times its book value
  • Promoter holding has decreased over last 3 years: -9.91%

* 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

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
538 522 268 464 544 545 348 212 557 560 371 381 399
321 492 147 358 413 393 222 148 443 374 278 260 293
Operating Profit 217 31 120 107 132 152 127 64 114 186 93 121 107
OPM % 40% 6% 45% 23% 24% 28% 36% 30% 20% 33% 25% 32% 27%
8 9 11 12 11 16 11 22 12 52 14 11 10
Interest 16 12 11 8 5 5 4 4 5 3 4 4 4
Depreciation 81 92 59 19 17 55 55 50 9 61 41 46 30
Profit before tax 129 -63 61 92 120 109 78 32 111 174 62 83 82
Tax % 16% 42% 26% 27% -43% 18% 27% 19% 28% 24% 24% 27% 23%
108 -37 46 68 172 89 57 26 80 132 47 61 63
EPS in Rs 1.17 -0.40 0.47 0.70 1.78 0.92 0.59 0.27 0.83 1.37 0.49 0.63 0.65
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
1,485 1,323 1,489 1,016 1,072 1,204 1,670 1,816 832 1,787 1,822 1,677 1,711
952 1,020 984 888 962 981 1,399 1,310 1,074 1,376 1,310 1,185 1,205
Operating Profit 534 303 505 128 110 223 271 506 -242 411 512 492 507
OPM % 36% 23% 34% 13% 10% 18% 16% 28% -29% 23% 28% 29% 30%
85 257 102 67 52 27 41 37 57 35 50 96 87
Interest 2 6 2 1 3 14 26 60 62 64 30 17 16
Depreciation 144 151 174 113 119 142 165 253 291 295 150 175 177
Profit before tax 473 404 431 80 40 94 122 230 -538 87 382 396 401
Tax % 32% 12% 33% 16% 5% 34% 35% 37% -6% -26% 2% 25%
323 356 286 68 38 62 80 146 -569 110 374 295 303
EPS in Rs 3.50 3.84 3.10 0.73 0.41 0.67 0.86 1.57 -6.15 1.19 3.87 3.05 3.14
Dividend Payout % 29% 26% 32% 21% 0% 30% 29% 33% 0% 29% 30% 30%
Compounded Sales Growth
10 Years: 2%
5 Years: 0%
3 Years: 26%
TTM: 3%
Compounded Profit Growth
10 Years: -2%
5 Years: 30%
3 Years: 36%
TTM: 20%
Stock Price CAGR
10 Years: 16%
5 Years: 42%
3 Years: 23%
1 Year: 163%
Return on Equity
10 Years: 6%
5 Years: 5%
3 Years: 17%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 463 463 463 463 463 463 463 463 463 463 484 484 484
Reserves 935 1,189 1,367 1,399 948 1,004 1,065 1,174 498 627 1,428 1,599 1,705
0 0 0 0 207 472 657 1,070 1,564 1,137 409 157 291
505 461 434 371 1,181 597 630 636 802 819 844 955 785
Total Liabilities 1,903 2,113 2,263 2,233 2,799 2,536 2,814 3,344 3,326 3,046 3,164 3,194 3,264
209 206 212 202 178 354 332 316 337 322 282 308 1,359
CWIP 480 587 691 851 733 279 660 1,022 1,232 1,179 683 731 820
Investments 149 89 29 71 76 0 0 0 0 1 1 10 30
1,066 1,231 1,331 1,108 1,812 1,903 1,822 2,005 1,757 1,544 2,199 2,146 1,055
Total Assets 1,903 2,113 2,263 2,233 2,799 2,536 2,814 3,344 3,326 3,046 3,164 3,194 3,264

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
350 215 331 237 262 -260 372 252 86 832 1,052 674
-210 -114 -259 -209 -451 -258 -558 -587 -430 -364 -404 -337
-55 -112 -111 -109 183 -8 -96 445 42 133 -251 -382
Net Cash Flow 85 -11 -38 -80 -7 -526 -282 110 -302 601 397 -46

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 30 51 49 31 20 50 18 73 36 34 16 14
Inventory Days 1,463 737 1,189 413
Days Payable 267 204 358 147
Cash Conversion Cycle 1,226 51 49 31 20 50 550 903 36 301 16 14
Working Capital Days 49 95 95 178 137 243 144 169 311 93 25 -20
ROCE % 37% 26% 24% 4% 2% 6% 7% 12% -18% 6% 18% 18%

Shareholding Pattern

Numbers in percentages

6 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
76.05% 72.76% 66.14% 66.14% 66.14% 66.14% 66.14% 66.14% 66.14% 66.14% 66.14% 66.14%
0.71% 1.14% 1.07% 0.26% 0.31% 0.67% 1.32% 1.45% 1.51% 1.80% 2.18% 2.05%
12.66% 13.02% 17.02% 16.80% 16.44% 15.61% 15.95% 15.92% 16.44% 15.89% 13.29% 13.70%
10.58% 13.08% 15.77% 16.79% 17.10% 17.58% 16.59% 16.49% 15.90% 16.18% 18.39% 18.11%
No. of Shareholders 1,63,6362,45,0422,88,3033,07,3143,25,7763,50,8923,32,0483,26,9813,25,4543,20,9013,16,6843,64,291

* 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