Hindustan Petroleum Corporation Ltd

Hindustan Petroleum Corporation Ltd

₹ 536 1.50%
14 Jun - 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 76,077 Cr.
  • Current Price 536
  • High / Low 595 / 239
  • Stock P/E 4.75
  • Book Value 331
  • Dividend Yield 1.86 %
  • ROCE 21.3 %
  • ROE 40.4 %
  • Face Value 10.0

Pros

Cons

  • Company has a low return on equity of 14.0% over last 3 years.
  • Company might be capitalizing the interest cost

* 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

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
74,905 72,491 83,118 96,669 97,635 114,502 108,462 109,688 108,056 112,079 95,752 111,348 114,678
70,168 69,298 80,306 95,012 94,829 126,998 110,233 108,014 102,927 102,434 87,512 109,187 109,796
Operating Profit 4,737 3,194 2,813 1,657 2,806 -12,496 -1,771 1,674 5,130 9,646 8,240 2,160 4,882
OPM % 6% 4% 3% 2% 3% -11% -2% 2% 5% 9% 9% 2% 4%
522 647 663 1,251 1,112 2,011 280 564 1,358 1,299 1,040 791 594
Interest 225 259 159 244 335 340 603 693 537 627 590 620 720
Depreciation 965 927 960 1,035 1,079 1,106 1,094 1,123 1,238 1,371 1,247 1,345 1,632
Profit before tax 4,070 2,655 2,356 1,629 2,503 -11,931 -3,187 422 4,713 8,947 7,443 986 3,124
Tax % 25% 25% 19% 17% 19% 28% 22% -5% 23% 24% 22% 28% 13%
3,061 2,004 1,919 1,353 2,018 -8,557 -2,476 444 3,608 6,766 5,827 713 2,709
EPS in Rs 21.02 14.13 13.53 9.54 14.23 -60.32 -17.45 3.13 25.44 47.69 41.08 5.03 19.10
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
216,355 234,237 216,648 177,910 187,493 219,510 275,491 269,092 233,248 349,913 440,709 433,857
212,740 228,875 211,916 169,575 176,607 208,732 263,963 263,887 217,194 339,669 447,901 408,929
Operating Profit 3,614 5,363 4,733 8,335 10,886 10,778 11,527 5,204 16,055 10,244 -7,192 24,928
OPM % 2% 2% 2% 5% 6% 5% 4% 2% 7% 3% -2% 6%
1,405 1,366 1,836 1,970 3,697 2,785 2,383 679 2,731 3,897 3,942 3,725
Interest 1,773 2,393 1,841 723 609 618 786 1,139 963 997 2,174 2,556
Depreciation 2,365 3,011 2,497 2,846 2,776 2,834 3,085 3,370 3,625 4,000 4,560 5,596
Profit before tax 882 1,325 2,231 6,735 11,197 10,110 10,039 1,374 14,197 9,144 -9,984 20,500
Tax % 43% 19% 33% 31% 26% 29% 33% -92% 25% 20% 30% 22%
500 1,080 1,489 4,675 8,236 7,218 6,691 2,639 10,663 7,294 -6,980 16,015
EPS in Rs 3.29 7.09 9.84 30.68 54.05 47.37 43.91 17.32 73.24 51.42 -49.21 112.89
Dividend Payout % 57% 49% 55% 25% 37% 36% 36% 56% 31% 27% 0% 28%
Compounded Sales Growth
10 Years: 6%
5 Years: 10%
3 Years: 23%
TTM: -2%
Compounded Profit Growth
10 Years: 31%
5 Years: 19%
3 Years: 14%
TTM: 330%
Stock Price CAGR
10 Years: 20%
5 Years: 13%
3 Years: 21%
1 Year: 96%
Return on Equity
10 Years: 21%
5 Years: 17%
3 Years: 14%
Last Year: 40%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 339 339 339 339 1,016 1,524 1,524 1,524 1,452 1,419 1,419 1,419
Reserves 13,254 13,660 13,585 16,325 20,055 24,008 28,876 29,456 36,628 39,985 30,844 45,502
45,737 47,995 36,916 22,160 22,130 21,952 28,192 44,001 43,709 48,498 70,671 66,684
32,946 35,002 34,905 30,729 37,127 42,197 48,762 41,935 52,438 64,774 58,452 69,180
Total Liabilities 92,276 96,996 85,745 69,553 80,329 89,681 107,354 116,918 134,228 154,676 161,387 182,785
35,736 38,966 45,425 33,678 36,876 38,695 41,642 48,952 50,912 58,126 68,387 79,792
CWIP 6,565 6,157 3,950 1,914 1,867 4,011 9,519 17,170 25,336 28,907 25,607 20,048
Investments 6,428 5,691 6,113 9,185 11,773 12,882 14,297 14,396 15,093 18,867 23,689 29,540
43,547 46,183 30,257 24,776 29,811 34,094 41,896 36,400 42,887 48,775 43,703 53,404
Total Assets 92,276 96,996 85,745 69,553 80,329 89,681 107,354 116,918 134,228 154,676 161,387 182,785

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
1,715 7,007 19,410 6,651 10,254 11,037 8,554 5,469 17,829 15,810 -3,466 23,852
-5,255 -5,152 -5,667 -4,272 -5,304 -7,398 -11,382 -14,168 -12,279 -13,745 -11,384 -13,019
2,577 -1,256 -14,699 -3,674 -4,239 -4,423 2,598 8,452 -4,709 -2,066 16,025 -16,155
Net Cash Flow -962 600 -956 -1,295 712 -784 -230 -247 841 -1 1,175 -5,322

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 9 10 7 8 8 9 8 5 11 7 6 8
Inventory Days 38 42 29 31 42 35 30 29 53 40 25 32
Days Payable 26 25 23 22 28 30 25 17 30 30 20 26
Cash Conversion Cycle 21 27 13 17 21 15 12 17 33 17 11 14
Working Capital Days 27 28 -1 -1 -14 -11 -7 -12 -13 -15 -14 -8
ROCE % 4% 6% 7% 17% 29% 24% 20% 5% 19% 12% -8%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90% 54.90%
17.84% 18.29% 20.19% 19.90% 18.21% 16.74% 15.65% 14.36% 13.99% 13.26% 14.26% 13.80%
16.28% 15.93% 15.12% 15.09% 16.41% 17.98% 19.63% 21.40% 22.33% 22.60% 21.27% 22.18%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.01%
10.98% 10.88% 9.78% 10.11% 10.47% 10.37% 9.81% 9.33% 8.77% 9.23% 9.56% 9.10%
No. of Shareholders 3,23,8783,55,2623,47,3903,95,0224,14,4144,18,9254,03,7813,85,5623,62,3953,69,8163,48,8054,03,658

* 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

Concalls