Hindustan Copper Ltd

About [ edit ]

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.
Loading peers table ...

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

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
76.05 76.05 76.05 76.05 76.05 76.05 76.05 76.05 76.05 76.05 76.05 76.05
0.07 0.06 0.20 0.15 0.14 0.13 0.11 0.20 0.19 0.14 0.12 0.41
14.53 14.49 14.50 14.47 14.48 14.13 14.08 13.70 13.65 13.64 13.59 13.31
9.36 9.41 9.26 9.33 9.34 9.70 9.77 10.06 10.11 10.18 10.24 10.24

Documents

Add document