Hindustan Petroleum Corporation Ltd

Hindustan Petroleum Corporation Ltd

₹ 528 -2.13%
23 Feb - close price
About

Hindustan Petroleum Corporation Ltd is mainly engaged in the business of refining of crude oil and marketing of petroleum products, production of hydrocarbons as well as providing services for management of E&P Blocks.[1]

Key Points

Leadership[1]

<h1>Operating in India for 100+ Years</h1> <h1>Owns & Operates Largest Lube Refinery In India</h1> <h1>2nd largest Cross Country Product Pipeline Network</h1> <h1>2nd largest Retail Network Holder</h1> <h1>2nd largest LPG Marketer</h1>
  • Market Cap 74,836 Cr.
  • Current Price 528
  • High / Low 595 / 212
  • Stock P/E 4.42
  • Book Value 318
  • Dividend Yield 2.84 %
  • ROCE -8.08 %
  • ROE -18.9 %
  • Face Value 10.0

Pros

Cons

  • Company has a low return on equity of 9.83% over last 3 years.

* 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.

Peer comparison

Sector: Refineries Industry: Refineries

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
68,729 74,905 72,491 83,118 96,669 97,635 114,502 108,462 109,688 108,056 112,079 95,752 111,348
65,432 70,168 69,298 80,306 95,012 94,829 126,998 110,233 108,014 102,927 102,434 87,512 109,187
Operating Profit 3,297 4,737 3,194 2,813 1,657 2,806 -12,496 -1,771 1,674 5,130 9,646 8,240 2,160
OPM % 5% 6% 4% 3% 2% 3% -11% -2% 2% 5% 9% 9% 2%
899 522 647 663 1,251 1,112 2,011 280 564 1,358 1,299 1,040 791
Interest 132 225 259 159 244 335 340 603 693 537 627 590 620
Depreciation 894 965 927 960 1,035 1,079 1,106 1,094 1,123 1,238 1,371 1,247 1,345
Profit before tax 3,170 4,070 2,655 2,356 1,629 2,503 -11,931 -3,187 422 4,713 8,947 7,443 986
Tax % 25% 25% 25% 19% 17% 19% 28% 22% -5% 23% 24% 22% 28%
2,374 3,061 2,004 1,919 1,353 2,018 -8,557 -2,476 444 3,608 6,766 5,827 713
EPS in Rs 15.84 21.02 14.13 13.53 9.54 14.23 -60.32 -17.45 3.13 25.44 47.69 41.08 5.03
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
185,284 216,355 234,237 216,648 177,910 187,493 219,510 275,491 269,092 233,248 349,913 440,709 427,235
180,951 212,740 228,875 211,916 169,575 176,607 208,732 263,963 263,887 217,194 339,669 447,901 402,060
Operating Profit 4,333 3,614 5,363 4,733 8,335 10,886 10,778 11,527 5,204 16,055 10,244 -7,192 25,176
OPM % 2% 2% 2% 2% 5% 6% 5% 4% 2% 7% 3% -2% 6%
937 1,405 1,366 1,836 1,970 3,697 2,785 2,383 679 2,731 3,897 3,942 4,489
Interest 2,481 1,773 2,393 1,841 723 609 618 786 1,139 963 997 2,174 2,373
Depreciation 1,922 2,365 3,011 2,497 2,846 2,776 2,834 3,085 3,370 3,625 4,000 4,560 5,202
Profit before tax 867 882 1,325 2,231 6,735 11,197 10,110 10,039 1,374 14,197 9,144 -9,984 22,089
Tax % 80% 43% 19% 33% 31% 26% 29% 33% -92% 25% 20% 30%
176 500 1,080 1,489 4,675 8,236 7,218 6,691 2,639 10,663 7,294 -6,980 16,914
EPS in Rs 1.15 3.29 7.09 9.84 30.68 54.05 47.37 43.91 17.32 73.24 51.42 -49.21 119.24
Dividend Payout % 165% 57% 49% 55% 25% 37% 36% 36% 56% 31% 27% 0%
Compounded Sales Growth
10 Years: 7%
5 Years: 15%
3 Years: 18%
TTM: -1%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 297%
Stock Price CAGR
10 Years: 25%
5 Years: 18%
3 Years: 29%
1 Year: 138%
Return on Equity
10 Years: 17%
5 Years: 12%
3 Years: 10%
Last Year: -19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 339 339 339 339 339 1,016 1,524 1,524 1,524 1,452 1,419 1,419 1,419
Reserves 12,902 13,254 13,660 13,585 16,325 20,055 24,008 28,876 29,456 36,628 39,985 30,844 43,636
40,169 45,737 47,995 36,916 22,160 22,130 21,952 28,192 44,001 43,709 48,498 70,671 58,010
32,169 32,946 35,002 34,905 30,729 37,127 42,197 48,762 41,935 52,438 64,774 58,452 74,482
Total Liabilities 85,579 92,276 96,996 85,745 69,553 80,329 89,681 107,354 116,918 134,228 154,676 161,387 177,547
31,858 35,736 38,966 45,425 33,678 36,876 38,695 41,642 48,952 50,912 58,126 68,387 70,826
CWIP 6,127 6,565 6,157 3,950 1,914 1,867 4,011 9,519 17,170 25,336 28,907 25,607 25,496
Investments 6,958 6,428 5,691 6,113 9,185 11,773 12,882 14,297 14,396 15,093 18,867 23,689 27,457
40,636 43,547 46,183 30,257 24,776 29,811 34,094 41,896 36,400 42,887 48,775 43,703 53,768
Total Assets 85,579 92,276 96,996 85,745 69,553 80,329 89,681 107,354 116,918 134,228 154,676 161,387 177,547

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
517 1,715 7,007 19,410 6,651 10,254 11,037 8,554 5,469 17,829 15,810 -3,466
-7,133 -5,255 -5,152 -5,667 -4,272 -5,304 -7,398 -11,382 -14,168 -12,279 -13,745 -11,384
6,831 2,577 -1,256 -14,699 -3,674 -4,239 -4,423 2,598 8,452 -4,709 -2,066 16,025
Net Cash Flow 215 -962 600 -956 -1,295 712 -784 -230 -247 841 -1 1,175

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 8 9 10 7 8 8 9 8 5 11 7 6
Inventory Days 49 38 42 29 31 42 35 30 29 53 40 25
Days Payable 33 26 25 23 22 28 30 25 17 30 30 20
Cash Conversion Cycle 24 21 27 13 17 21 15 12 17 33 17 11
Working Capital Days 25 27 28 -1 -1 -14 -11 -7 -12 -13 -15 -14
ROCE % 7% 4% 6% 7% 17% 29% 24% 20% 5% 19% 12% -8%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
53.50% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90%
16.33% 17.84% 18.29% 20.19% 19.90% 18.21% 16.74% 15.65% 14.36% 13.99% 13.26% 14.26%
18.92% 16.28% 15.93% 15.12% 15.09% 16.41% 17.98% 19.63% 21.40% 22.33% 22.60% 21.27%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01%
11.25% 10.98% 10.88% 9.78% 10.11% 10.47% 10.37% 9.81% 9.33% 8.77% 9.23% 9.56%
No. of Shareholders 3,13,5193,23,8783,55,2623,47,3903,95,0224,14,4144,18,9254,03,7813,85,5623,62,3953,69,8163,48,805

* 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