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: 198.16
  • Stock P/E: 5.19
  • Dividend Yield: 7.77 %
  • ROCE: 20.38 %
  • ROE: 23.89 %
  • Sales Growth (3Yrs): 15.69 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 1.03 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 31.60%
Company has been maintaining a healthy dividend payout of 36.38%
Cons:
Company might be capitalizing the interest cost

Peer comparison Sector: Refineries // Industry: Refineries

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
67,676 67,580 72,188 68,024 71,055 60,952 70,820
64,476 65,445 71,267 62,759 69,401 58,815 68,803
Operating Profit 3,200 2,135 921 5,265 1,654 2,137 2,017
OPM % 5% 3% 1% 8% 2% 4% 3%
Other Income 594 319 624 852 698 294 551
Interest 205 214 164 203 221 300 267
Depreciation 726 755 757 847 829 825 881
Profit before tax 2,863 1,485 625 5,067 1,301 1,305 1,420
Tax % 31% 34% 39% 34% 33% 42% 28%
Net Profit 1,988 979 384 3,340 877 762 1,027
EPS in Rs 13.05 6.42 2.52 21.92 5.76 5.00 6.74
Notes Notes Notes Notes Notes Notes Notes

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

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
109,966 129,243 111,128 138,742 185,284 216,355 234,237 216,648 177,910 187,493 219,510 275,473 270,851
107,863 126,053 108,307 134,675 180,951 212,789 228,911 211,944 169,575 176,613 208,732 263,906 259,778
Operating Profit 2,104 3,190 2,821 4,068 4,333 3,566 5,326 4,704 8,335 10,880 10,778 11,567 11,073
OPM % 2% 2% 3% 3% 2% 2% 2% 2% 5% 6% 5% 4% 4%
Other Income 1,044 1,000 1,782 961 937 1,454 1,403 1,865 1,970 3,703 2,785 2,343 2,395
Interest 794 2,112 932 919 2,481 1,773 2,393 1,841 723 609 618 786 991
Depreciation 930 1,066 1,251 1,498 1,922 2,365 3,011 2,497 2,846 2,776 2,834 3,085 3,383
Profit before tax 1,424 1,012 2,421 2,612 867 882 1,325 2,231 6,735 11,197 10,110 10,039 9,094
Tax % 4% 25% 39% 35% 80% 43% 19% 33% 31% 26% 29% 33%
Net Profit 1,364 757 1,477 1,704 175 501 1,080 1,499 4,675 8,236 7,218 6,691 6,006
EPS in Rs 8.79 4.73 9.20 10.62 0.77 2.98 6.51 8.65 30.64 54.03 47.36 43.90 39.42
Dividend Payout % 10% 23% 28% 28% 165% 57% 49% 55% 25% 37% 36% 36%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:7.86%
5 Years:3.30%
3 Years:15.69%
TTM:25.49%
Compounded Profit Growth
10 Years:24.63%
5 Years:43.32%
3 Years:12.35%
TTM:-8.01%
Stock Price CAGR
10 Years:10.02%
5 Years:5.70%
3 Years:-17.11%
1 Year:-34.30%
Return on Equity
10 Years:20.39%
5 Years:28.53%
3 Years:31.60%
Last Year:23.89%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

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
341 339 339 339 339 339 339 339 339 1,016 1,524 1,524 1,524
Reserves 10,425 10,802 11,799 12,941 12,769 13,020 13,660 13,585 16,325 20,055 24,008 28,876 28,671
Borrowings 17,300 24,061 24,336 31,124 40,169 45,737 47,995 36,916 22,160 22,130 21,952 28,192 28,359
15,035 14,158 20,491 25,513 32,302 33,181 35,002 34,905 30,729 37,127 42,197 48,674 53,275
Total Liabilities 43,099 49,361 56,965 69,918 85,579 92,276 96,996 85,745 69,553 80,329 89,681 107,266 111,830
12,982 12,662 16,244 19,617 31,858 35,736 38,966 45,425 33,678 36,876 38,695 41,642 44,619
CWIP 3,520 6,455 8,917 12,168 6,127 6,565 6,157 3,950 1,914 1,867 4,011 9,519 13,687
Investments 5,869 12,827 9,617 8,104 6,958 6,428 5,691 6,113 9,185 11,773 12,882 14,297 14,478
20,728 17,417 22,188 30,029 40,636 43,547 46,183 30,257 24,776 29,811 34,094 41,808 39,046
Total Assets 43,099 49,361 56,965 69,918 85,579 92,276 96,996 85,745 69,553 80,329 89,681 107,266 111,830

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-1,732 6,177 4,692 825 517 1,715 7,007 19,410 6,651 10,254 11,037 8,554
-2,579 -9,709 -4,963 -6,153 -7,133 -5,255 -5,152 -5,667 -4,272 -5,304 -7,398 -11,382
5,011 4,220 -21 4,744 6,831 2,577 -1,256 -14,699 -3,674 -4,239 -4,423 2,598
Net Cash Flow 701 688 -291 -584 215 -962 600 -956 -1,295 712 -784 -230

Ratios Consolidated Figures in Rs. Crores / View Standalone

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 % 10% 10% 10% 9% 7% 4% 6% 7% 17% 29% 24% 20%
Debtor Days 7 7 9 9 8 9 10 7 8 8 9 8
Inventory Turnover 9.73 11.03 9.06 8.34 8.51 9.16 9.47 9.72 10.68 10.21 10.43 12.68