Hindustan Copper Ltd
Hindustan Copper is engaged in the business of exploration, exploitation, mining of copper and copper ore including beneficiation of minerals, smelting and refining. The Company has copper mines & concentrator plants in Malanjkhand Copper Project at Madhya Pradesh (MCP), Khetri Copper Complex at Rajasthan (KCC) and Indian Copper Complex, Ghatsila at Jharkhand (ICC).(Source : 202003 Annual Report Page No:73)
- Market Cap ₹ 13,864 Cr.
- Current Price ₹ 150
- High / Low ₹ 155 / 18.2
- Stock P/E
- Book Value ₹ 10.8
- Dividend Yield 0.00 %
- ROCE -18.1 %
- ROE -43.8 %
- Face Value ₹ 5.00
Pros
- Company is expected to give good quarter
Cons
- Stock is trading at 13.82 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -3.91% over past five years.
- Company has a low return on equity of -7.87% for last 3 years.
- Company might be capitalizing the interest cost
- Earnings include an other income of Rs.45.17 Cr.
Peer comparison
Sector: Non Ferrous Metals Industry: Mining / Minerals / Metals
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
382 | 418 | 469 | 474 | 455 | 304 | 288 | 93 | 147 | 431 | 295 | 538 | |
302 | 313 | 337 | 355 | 310 | 211 | 173 | 134 | 560 | 345 | 220 | 322 | |
Operating Profit | 80 | 105 | 133 | 120 | 144 | 93 | 115 | -41 | -413 | 86 | 75 | 217 |
OPM % | 21% | 25% | 28% | 25% | 32% | 31% | 40% | -44% | -281% | 20% | 25% | 40% |
Other Income | 12 | 9 | 2 | 5 | 20 | 16 | 8 | 13 | 20 | 10 | 7 | 8 |
Interest | 7 | 20 | 11 | 7 | 17 | 11 | 18 | 14 | 17 | 17 | 18 | 16 |
Depreciation | 51 | 43 | 71 | 65 | 73 | 66 | 72 | 79 | 71 | 54 | 67 | 80 |
Profit before tax | 34 | 51 | 53 | 51 | 75 | 32 | 33 | -121 | -481 | 24 | -3 | 129 |
Tax % | 35% | 31% | 34% | 33% | 46% | 33% | 41% | 21% | -7% | -20% | 383% | 16% |
Net Profit | 22 | 35 | 35 | 35 | 40 | 21 | 19 | -96 | -514 | 29 | 9 | 108 |
EPS in Rs | 0.24 | 0.38 | 0.38 | 0.37 | 0.44 | 0.23 | 0.21 | -1.03 | -5.56 | 0.32 | 0.10 | 1.17 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,190 | 1,305 | 1,171 | 1,485 | 1,323 | 1,489 | 1,016 | 1,072 | 1,204 | 1,670 | 1,816 | 832 | 1,411 | |
1,278 | 1,120 | 788 | 952 | 1,013 | 985 | 888 | 959 | 981 | 1,399 | 1,310 | 1,073 | 1,447 | |
Operating Profit | -88 | 184 | 383 | 534 | 310 | 504 | 128 | 113 | 223 | 271 | 506 | -241 | -35 |
OPM % | -7% | 14% | 33% | 36% | 23% | 34% | 13% | 11% | 18% | 16% | 28% | -29% | -3% |
Other Income | 120 | 53 | 54 | 85 | 250 | 103 | 67 | 49 | 27 | 41 | 37 | 57 | 45 |
Interest | 8 | 3 | 4 | 2 | 6 | 2 | 1 | 3 | 14 | 26 | 60 | 65 | 68 |
Depreciation | 19 | 18 | 97 | 144 | 151 | 174 | 113 | 119 | 142 | 165 | 253 | 289 | 273 |
Profit before tax | 5 | 216 | 335 | 473 | 404 | 431 | 80 | 40 | 94 | 122 | 230 | -538 | -331 |
Tax % | 288% | 28% | 33% | 32% | 12% | 33% | 16% | 5% | 34% | 35% | 37% | -6% | |
Net Profit | -10 | 155 | 224 | 323 | 356 | 286 | 68 | 38 | 62 | 80 | 146 | -569 | -368 |
EPS in Rs | -0.11 | 1.67 | 2.42 | 3.50 | 3.84 | 3.10 | 0.73 | 0.41 | 0.67 | 0.86 | 1.57 | -6.15 | -3.97 |
Dividend Payout % | 0% | 0% | 41% | 29% | 26% | 32% | 21% | 0% | 30% | 29% | 33% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -4% |
5 Years: | -4% |
3 Years: | -12% |
TTM: | 24% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -2442% |
Stock Price CAGR | |
---|---|
10 Years: | -7% |
5 Years: | 26% |
3 Years: | 27% |
1 Year: | 378% |
Return on Equity | |
---|---|
10 Years: | 7% |
5 Years: | -3% |
3 Years: | -8% |
Last Year: | -44% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
463 | 463 | 463 | 463 | 463 | 463 | 463 | 463 | 463 | 463 | 463 | 463 | 463 | |
Reserves | 505 | 660 | 719 | 935 | 1,189 | 1,367 | 1,399 | 948 | 1,004 | 1,065 | 1,174 | 498 | 540 |
Borrowings | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 207 | 472 | 657 | 1,070 | 1,564 | 1,473 |
646 | 498 | 451 | 505 | 461 | 434 | 371 | 1,181 | 597 | 630 | 636 | 802 | 609 | |
Total Liabilities | 1,650 | 1,621 | 1,633 | 1,903 | 2,113 | 2,263 | 2,233 | 2,799 | 2,536 | 2,814 | 3,344 | 3,326 | 3,085 |
210 | 220 | 213 | 209 | 206 | 212 | 202 | 178 | 354 | 332 | 316 | 294 | 398 | |
CWIP | 379 | 409 | 459 | 480 | 587 | 691 | 851 | 733 | 279 | 660 | 1,022 | 1,232 | 1,172 |
Investments | 0 | 72 | 64 | 149 | 89 | 29 | 71 | 76 | 0 | 0 | 0 | 0 | 1 |
1,061 | 920 | 896 | 1,066 | 1,231 | 1,331 | 1,108 | 1,812 | 1,903 | 1,822 | 2,005 | 1,800 | 1,514 | |
Total Assets | 1,650 | 1,621 | 1,633 | 1,903 | 2,113 | 2,263 | 2,233 | 2,799 | 2,536 | 2,814 | 3,344 | 3,326 | 3,085 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-59 | 94 | 349 | 350 | 215 | 331 | 237 | 262 | -260 | 372 | 252 | 86 | |
-86 | -181 | -132 | -210 | -114 | -259 | -209 | -451 | -258 | -558 | -587 | -430 | |
-86 | -37 | -49 | -55 | -112 | -111 | -109 | 183 | -8 | -96 | 445 | 42 | |
Net Cash Flow | -231 | -124 | 169 | 85 | -11 | -38 | -80 | -7 | -526 | -282 | 110 | -302 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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% | 21% | 30% | 37% | 26% | 24% | 4% | 2% | 6% | 7% | 12% | -18% |
Debtor Days | 49 | 40 | 20 | 30 | 51 | 49 | 31 | 20 | 50 | 18 | 73 | 36 |
Inventory Turnover | 1.82 | 1.64 | 0.28 | 0.67 | 0.67 | 0.50 | 0.42 | 0.25 | 0.32 | 0.74 | 0.58 | 0.19 |
Documents
Add documentRecent announcements
- Statement Of Unaudited Financial Results (Standalone And Consolidated) Of Hindustan Copper Ltd For The Quarter Ended 31St December, 2020 3 Feb
- Disclosure of Voting results of Postal Ballot (Regulation 44(3) of SEBI (LODR) Regulations, 2015) 29 Jan
- Intimation Of Result Of Postal Ballot Along With Scrutinizer''s Report 29 Jan
- Board Meeting Intimation for Inter Alia Considering And Approving Financial Results Of Hindustan Copper Ltd For The Quarter Ended On 31St December, 2020 (Standalone And Consolidated) 22 Jan
- Shareholding for the Period Ended December 31, 2020 5 Jan
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2013 from nse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2011 from nse
- Financial Year 2010 from bse