Hindustan Petroleum Corporation Ltd

Hindustan Petroleum Corporation is engaged, primarily in the business of refining of crude oil and marketing of petroleum products.(Source : 201903 Annual Report Page No: 130)

  • Market Cap: 31,177 Cr.
  • Current Price: 204.60
  • 52 weeks High / Low 329.25 / 150.00
  • Book Value: 185.10
  • Stock P/E: 5.59
  • Dividend Yield: 7.77 %
  • ROCE: 20.03 %
  • ROE: 23.10 %
  • Sales Growth (3Yrs): 15.70 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 1.11 times its book value
Stock is providing a good dividend yield of 7.77%.
Company has a good return on equity (ROE) track record: 3 Years ROE 27.64%
Market value of investments Rs.226430.53 Cr. is more than the Market Cap Rs.31177.41 Cr.
Company has been maintaining a healthy dividend payout of 43.35%
Cons:
Company might be capitalizing the interest cost

Peer comparison Sector: Refineries // Industry: Refineries

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
51,524 53,491 47,530 57,502 60,810 67,629 67,518 72,107 67,938 70,989 60,868 70,750
48,713 51,841 44,617 54,316 57,887 64,438 65,396 71,189 62,772 69,345 58,544 68,883
Operating Profit 2,811 1,650 2,913 3,186 2,923 3,191 2,122 917 5,166 1,644 2,324 1,867
OPM % 5% 3% 6% 6% 5% 5% 3% 1% 8% 2% 4% 3%
Other Income 406 548 512 447 343 306 413 440 523 616 391 402
Interest 153 143 156 90 178 191 201 147 187 206 286 252
Depreciation 675 667 680 680 725 706 738 739 828 815 812 866
Profit before tax 2,389 1,388 2,588 2,863 2,362 2,599 1,596 470 4,673 1,239 1,617 1,151
Tax % 24% 33% 33% 32% 26% 34% 32% 47% 36% 35% 35% 35%
Net Profit 1,819 925 1,735 1,950 1,748 1,719 1,092 248 2,970 811 1,052 747
EPS in Rs 11.93 6.07 11.38 12.79 11.47 11.28 7.17 1.62 19.49 5.32 6.91 4.90
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
104,313 124,752 107,637 133,672 178,336 206,722 223,352 206,626 177,701 187,091 219,333 275,197 270,545
102,563 121,957 105,043 129,941 174,099 203,068 218,110 201,493 169,706 176,447 208,580 263,755 259,544
Operating Profit 1,750 2,795 2,594 3,731 4,237 3,655 5,242 5,133 7,995 10,644 10,753 11,442 11,001
OPM % 2% 2% 2% 3% 2% 2% 2% 2% 4% 6% 5% 4% 4%
Other Income 976 981 1,599 906 919 1,216 912 1,706 1,089 1,448 1,769 1,635 1,932
Interest 766 2,083 904 892 2,224 1,413 1,336 707 654 536 567 726 931
Depreciation 851 981 1,164 1,407 1,713 1,984 2,202 1,979 2,653 2,535 2,753 3,013 3,321
Profit before tax 1,109 712 2,125 2,338 1,219 1,475 2,616 4,154 5,777 9,021 9,202 9,339 8,680
Tax % -2% 19% 39% 34% 25% 39% 34% 34% 36% 31% 31% 35%
Net Profit 1,135 575 1,301 1,539 911 905 1,734 2,733 3,726 6,209 6,357 6,029 5,580
EPS in Rs 7.33 3.57 8.09 9.59 5.67 5.61 10.78 16.81 24.43 40.73 41.71 39.55 36.62
Dividend Payout % 9% 31% 31% 31% 32% 32% 30% 30% 31% 49% 41% 40%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:8.23%
5 Years:4.26%
3 Years:15.70%
TTM:0.93%
Compounded Profit Growth
10 Years:26.88%
5 Years:27.53%
3 Years:16.98%
TTM:16.10%
Stock Price CAGR
10 Years:10.02%
5 Years:5.70%
3 Years:-17.11%
1 Year:-34.30%
Return on Equity
10 Years:19.41%
5 Years:25.12%
3 Years:27.64%
Last Year:23.10%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
339 339 339 339 339 339 339 339 339 1,016 1,524 1,524 1,524
Reserves 10,224 10,392 11,219 12,207 12,784 13,387 14,673 15,683 17,631 19,331 22,424 26,651 26,682
Borrowings 16,787 22,756 21,302 25,021 29,831 33,788 32,166 20,335 21,167 21,250 20,991 27,240 27,417
14,030 13,370 18,363 23,194 28,156 28,730 30,815 31,193 30,442 36,882 41,878 48,344 53,052
Total Liabilities 41,380 46,857 51,223 60,761 71,110 76,245 77,993 67,551 69,579 78,479 86,817 103,759 108,675
11,929 11,655 15,307 18,645 20,850 22,549 25,912 29,063 33,108 36,132 37,972 40,979 43,880
CWIP 3,316 5,001 3,888 3,696 4,444 5,173 4,586 3,474 1,853 1,810 3,985 9,496 13,687
Investments 6,837 14,196 11,387 11,335 10,370 10,627 10,860 11,246 10,579 10,919 11,105 11,819 12,230
19,297 16,004 20,642 27,086 35,445 37,896 36,636 23,767 24,040 29,618 33,755 41,465 38,878
Total Assets 41,380 46,857 51,223 60,761 71,110 76,245 77,993 67,551 69,579 78,479 86,817 103,759 108,675

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-1,730 5,841 3,281 1,001 2,226 896 8,808 17,841 6,783 9,983 11,018 8,450
-2,859 -8,596 -1,154 -3,382 -2,864 -3,371 -3,779 -3,291 -4,354 -5,310 -7,391 -11,383
4,828 3,275 -2,310 1,674 1,060 1,409 -5,681 -14,568 -3,719 -4,015 -4,324 2,691
Net Cash Flow 239 519 -183 -706 423 -1,066 -653 -18 -1,290 658 -697 -243

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 9% 9% 9% 10% 9% 6% 9% 12% 17% 24% 23% 20%
Debtor Days 6 7 8 8 7 9 9 6 8 8 9 8
Inventory Turnover 9.73 11.15 9.12 8.38 9.17 10.71 11.73 11.92 11.96 10.26 10.49 12.82