Hindalco

₹628.9 0.5 | 0.1%

WEBSITE BSE:500440 NSE : HINDALCO 26 Dec, 16:01

Market Cap ₹141328 Cr.

Stock P/E 13.9

P/B 2.1

Current Price ₹628.9

Book Value ₹ 303

Face Value 1

52W High ₹772

Dividend Yield 0.56%

52W Low ₹ 496.8

Edit Ratio

Hindalco Research see more...

Overview Inc. Year: 1958Industry: Metal - Non Ferrous

Hindalco Industries Limited is an India-based metals flagship corporation. The Company's Novelis segment represents Novelis Inc, a wholly owned overseas subsidiary, engaged in producing and promoting aluminum sheet and mild gauge products, which operates in North America, South America, Europe and Asia. Its Aluminium section represents aluminum business of the Company, which includes Utkal Alumina International Limited (UAIL), Hindalco Almex Aluminium Limited (HAAL), Suvas Holdings Limited (SHL) and Minerals and Minerals Limited (M&M). Its Copper section represents copper business of the Company and Dahej Harbour and Infrastructure Limited, a wholly owned subsidiary of the Company that operates a captive Jetty of the Company, and within the commercial enterprise of manufacturing and selling of copper cathode, continuous solid copper rods, sulphuric acid, dap and complexes, gold, silver and different valuable metals. Its All Other section represents other subsidiaries of the Company.

Hindalco Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Hindalco Quarterly Results

#(Fig in Cr.)	Sep 2015	Mar 2016	Sep 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	8915	8668	9562	11747	10412	10313	11028	11687
Other Income	460	204	336	223	256	187	299	205
Total Income	9375	8872	9898	11970	10669	10501	11327	11892
Total Expenditure	8300	7501	8406	10400	9259	8918	9709	10430
Operating Profit	1074	1371	1493	1570	1409	1582	1618	1463
Interest	627	575	594	541	488	484	483	446
Depreciation	299	341	352	380	384	386	388	460
Exceptional Income / Expenses	0	0	85	0	-104	-106	-115	0
Profit Before Tax	148	455	632	648	433	607	632	556
Provision for Tax	24	98	193	146	143	215	255	179
Profit After Tax	124	356	439	503	290	393	377	377
Adjustments	-124	-356	-439	-503	-290	-393	-377	-377
Profit After Adjustments	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	0.6	1.7	2.1	2.3	1.3	1.8	1.7	1.7

Hindalco Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	27851	34525	34271	36937	42809	45749	40242	42701	67653	76878	83009	43440
Other Income	1499	932	1012	1093	1350	1174	810	967	685	734	944	947
Total Income	29350	35457	35283	38030	44160	46923	41052	43668	68338	77612	83953	44389
Total Expenditure	25708	31154	30958	32211	38088	41737	36649	38910	56631	69604	75750	38316
Operating Profit	3641	4303	4325	5819	6072	5186	4403	4758	11707	8008	8203	6072
Interest	737	1642	2390	2323	1901	1683	1679	1483	1391	1300	1268	1901
Depreciation	823	837	1282	1428	1617	1693	1708	1708	1752	1874	1961	1618
Exceptional Income / Expenses	-396	-578	0	85	-325	0	-64	7	-107	41	21	-325
Profit Before Tax	1685	1247	653	2153	2229	1810	952	1574	8457	4875	4995	2228
Provision for Tax	272	322	99	596	792	605	332	581	2950	1549	1298	792
Profit After Tax	1413	925	554	1557	1436	1205	620	993	5507	3326	3697	1437
Adjustments	0	0	-2	0	0	0	0	0	0	0	0	-1437
Profit After Adjustments	1413	925	552	1557	1436	1205	620	993	5507	3326	3697	0
Adjusted Earnings Per Share	6.8	4.5	2.7	7	6.4	5.4	2.8	4.5	24.8	15	16.7	6.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	8%	25%	13%	12%
Operating Profit CAGR	2%	20%	10%	8%
PAT CAGR	11%	55%	25%	10%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	8%	12%	24%	15%
ROE Average	6%	7%	5%	4%
ROCE Average	8%	10%	8%	6%

Hindalco Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	36732	37255	42159	47333	49451	48558	45494	50064	54428	58489	63707
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	22109	22974	23904	18392	17199	15634	15660	15174	11668	11559	7123
Other Non-Current Liabilities	2347	2679	2069	2210	3130	3303	3490	3632	4684	6493	7201
Total Current Liabilities	12582	13093	12309	18701	12950	14007	15414	19077	28277	20381	19005
Total Liabilities	73770	76001	80442	86635	82729	81502	80058	87947	99057	96922	97036
Fixed Assets	18055	26060	32243	34375	34355	33514	33359	32382	32292	32096	33181
Other Non-Current Assets	33763	27012	23840	23925	26417	24451	22358	27357	27898	29766	33251
Total Current Assets	21952	22929	24260	28253	21882	23443	24273	28204	38864	35039	30572
Total Assets	73770	76001	80442	86635	82729	81502	80058	87947	99057	96922	97036

Hindalco Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	205	435	563	222	4296	1805	1508	3231	1003	3405	470
Cash Flow from Operating Activities	2031	1029	3641	5898	4414	3171	2786	5564	5208	4836	8112
Cash Flow from Investing Activities	-3403	-318	-1050	-1241	2283	-811	-2244	-3486	-1937	-1433	312
Cash Flow from Financing Activities	1601	-842	-2931	-584	-9188	-2657	1181	-4306	-869	-6338	-8036
Net Cash Inflow / Outflow	230	-131	-341	4074	-2491	-297	1723	-2228	2402	-2935	388
Closing Cash & Cash Equivalent	435	304	223	4307	1809	1508	3231	1003	3405	470	858

Hindalco Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	6.84	4.48	2.7	6.99	6.45	5.43	2.79	4.47	24.81	14.98	16.65
CEPS(Rs)	10.83	8.53	8.96	13.4	13.7	13.05	10.49	12.17	32.7	23.42	25.49
DPS(Rs)	1	1	1	1.1	1.2	1.2	1	3	4	3	3.5
Book NAV/Share(Rs)	177.83	180.3	205.61	212.42	221.81	219.18	205.31	225.85	245.73	264.36	288.05
Core EBITDA Margin(%)	7.12	9.14	9.02	12	10.87	8.77	8.93	8.88	16.29	9.46	8.74
EBIT Margin(%)	8.05	7.84	8.29	11.37	9.5	7.64	6.54	7.16	14.56	8.03	7.55
Pre Tax Margin(%)	5.6	3.38	1.78	5.47	5.13	3.96	2.37	3.69	12.5	6.34	6.02
PAT Margin (%)	4.7	2.51	1.51	3.95	3.31	2.63	1.54	2.33	8.14	4.33	4.45
Cash Profit Margin (%)	7.43	4.78	5	7.58	7.03	6.33	5.79	6.33	10.73	6.76	6.82
ROA(%)	2.01	1.24	0.71	1.86	1.7	1.47	0.77	1.18	5.89	3.39	3.81
ROE(%)	4.03	2.5	1.4	3.48	2.97	2.46	1.32	2.07	10.52	5.87	6.03
ROCE(%)	3.96	4.44	4.44	6.16	5.73	5.07	3.85	4.41	13.47	8.1	8.23
Receivable days	16.97	15.42	19.12	18.01	15.16	15.41	19.13	15.79	11.53	12.54	11.19
Inventory Days	100.75	87.79	85.63	81.9	84.04	88.29	102.58	116.31	99.64	97.65	87.26
Payable days	74.78	69.3	71.45	80.59	76.03	75.82	77.69	88.23	89.16	78.26	61.06
PER(x)	20.7	28.83	32.51	27.91	33.23	37.83	34.25	73.07	22.96	27.05	33.65
Price/Book(x)	0.8	0.72	0.43	0.92	0.97	0.94	0.47	1.45	2.32	1.53	1.95
Dividend Yield(%)	0.71	0.77	1.14	0.56	0.56	0.58	1.05	0.92	0.7	0.74	0.62
EV/Net Sales(x)	1.98	1.58	1.35	1.79	1.55	1.39	1.02	2.15	2.09	1.38	1.63
EV/Core EBITDA(x)	15.14	12.71	10.72	11.39	10.91	12.25	9.31	19.28	12.09	13.25	16.45
Net Sales Growth(%)	6.88	23.96	-0.74	7.78	15.9	6.87	-12.04	6.11	58.43	13.64	7.98
EBIT Growth(%)	-6.29	19.26	5.34	47.1	-7.75	-15.41	-24.68	16.19	222.15	-37.3	1.43
PAT Growth(%)	-16.82	-34.54	-40.13	181.07	-7.73	-16.11	-48.55	60.16	454.58	-39.6	11.15
EPS Growth(%)	-22.89	-34.55	-39.64	158.57	-7.8	-15.79	-48.55	60.16	454.58	-39.6	11.15
Debt/Equity(x)	0.74	0.78	0.68	0.57	0.41	0.4	0.51	0.4	0.39	0.31	0.19
Current Ratio(x)	1.74	1.75	1.97	1.51	1.69	1.67	1.57	1.48	1.37	1.72	1.61
Quick Ratio(x)	1.04	1.08	1.29	1.02	0.86	0.86	0.85	0.64	0.63	0.73	0.58
Interest Cover(x)	3.29	1.76	1.27	1.93	2.17	2.08	1.57	2.06	7.08	4.75	4.94
Total Debt/Mcap(x)	0.92	1.09	1.58	0.62	0.42	0.42	1.07	0.27	0.17	0.2	0.1

Hindalco Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	34.64	34.64	34.64	34.64	34.64	34.64	34.64	34.64	34.64	34.64
FII	24.76	24.85	25.66	26.08	26.25	27.01	27.89	26.82	27.18	28.57
DII	21.53	26.85	27.11	26.42	26.3	26.01	25.4	25.98	25.76	24.52
Public	15.37	9.96	8.71	9.08	9.13	8.66	8.37	8.85	8.74	8.59
Others	3.69	3.7	3.89	3.77	3.68	3.68	3.7	3.7	3.69	3.69
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	77.85	77.85	77.85	77.85	77.85	77.85	77.85	77.85	77.85	77.85
FII	55.63	55.84	57.66	58.61	58.99	60.69	62.67	60.28	61.07	64.19
DII	48.39	60.33	60.91	59.37	59.1	58.45	57.09	58.38	57.88	55.1
Public	34.55	22.39	19.57	20.41	20.51	19.45	18.8	19.89	19.64	19.3
Others	8.3	8.31	8.73	8.48	8.27	8.28	8.32	8.32	8.29	8.29
Total	224.72	224.72	224.72	224.72	224.72	224.72	224.72	224.72	224.72	224.72

Pros

Company has delivered good profit growth of 25% CAGR over last 5 years
Debtor days have improved from 78.26 to 61.06days.
Company has reduced debt.

Cons

Promoter holding is low: 34.64%.
Company has a low return on equity of 7% over the 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.

Hindalco News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Hindalco

Add Watchlist

Hindalco Research see more...

Overview Inc. Year: 1958Industry: Metal - Non Ferrous

Hindalco Share Price

Alert Data

Quarterly Price

Peer Comparison

Hindalco Quarterly Results

Hindalco Profit & Loss

Growth Rates

Hindalco Balance Sheet

Hindalco Cash Flow

Hindalco Ratios

Hindalco Shareholding Pattern

Hindalco News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!