Hindustan Copper Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM (30) -- -- --
EBIT margin (57) -- -- --
Net profit margin (68) -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (9.30) -- -- --
Book value per share 10.40 -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS (2.30) -- -- --
P/B 2.05 -- -- --
EV/EBIDTA (19) -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 5.84 -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage 7.90 -- -- --
Net debt / equity 1.61 -- -- --
Net debt / op. profit (6.30) -- -- --
Cost breakup ()        
Material costs 5.39 -- -- --
Employee costs (31) -- -- --
Other costs (104) -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 - - -
Revenue 832 -- -- --
yoy growth (%) -- -- -- --
Raw materials 44.90 -- -- --
As % of sales 5.39 -- -- --
Employee costs (260) -- -- --
As % of sales 31.20 -- -- --
Other costs (863) -- -- --
As % of sales 104 -- -- --
Operating profit (245) -- -- --
OPM (30) -- -- --
Depreciation (289) -- -- --
Interest expense (60) -- -- --
Other income 57 -- -- --
Profit before tax (538) -- -- --
Taxes (31) -- -- --
Tax rate 5.84 -- -- --
Minorities and other (0.50) -- -- --
Adj. profit (569) -- -- --
Exceptional items -- -- -- --
Net profit (569) -- -- --
yoy growth (%) -- -- -- --
NPM (68) -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 - - -
Profit before tax (538) -- -- --
Depreciation (289) -- -- --
Tax paid (31) -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 - -
Equity capital 463 463 -- --
Preference capital -- -- -- --
Reserves 497 1,174 -- --
Net worth 960 1,637 -- --
Minority interest
Debt 1,564 1,070 -- --
Deferred tax liabilities (net) 63.80 27.40 -- --
Total liabilities 2,587 2,734 -- --
Fixed assets 1,526 1,339 -- --
Intangible assets
Investments 0.12 0.09 -- --
Deferred tax asset (net) 117 95.70 -- --
Net working capital 929 1,289 -- --
Inventories 728 671 -- --
Inventory Days 319 -- -- --
Sundry debtors 82.90 362 -- --
Debtor days 36.40 -- -- --
Other current assets 920 893 -- --
Sundry creditors (234) (202) -- --
Creditor days 103 -- -- --
Other current liabilities (568) (434) -- --
Cash 15.90 10.90 -- --
Total assets 2,587 2,734 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2020 Sep-2020 Jun-2020 Mar-2020 Dec-2019
Gross Sales 538 295 431 147 93.30
Excise Duty -- -- -- -- --
Net Sales 538 295 431 147 93.30
Other Operating Income -- -- -- -- --
Other Income 8.26 7.33 9.95 19.60 13.20
Total Income 547 302 441 166 106
Total Expenditure ** 322 220 345 560 134
PBIDT 225 81.90 96.30 (393) (28)
Interest 15.70 17.90 17.50 16.60 14.40
PBDT 209 64 78.80 (410) (42)
Depreciation 80.40 67.30 54.10 71.40 78.90
Minority Interest Before NP -- -- -- -- --
Tax 32.90 (0.60) 6 6.55 (24)
Deferred Tax (12) (12) (11) 26.40 (1.30)
Reported Profit After Tax 108 9.12 29.70 (514) (96)
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 108 9.15 29.70 (515) (96)
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 108 9.15 29.70 (515) (96)
EPS (Unit Curr.) 1.17 0.10 0.32 (5.60) (1)
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 463 463 463 463 463
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 41.80 27.80 22.30 (268) (30)
PBDTM(%) 38.90 21.70 18.30 (279) (45)
PATM(%) 20.10 3.09 6.88 (350) (102)
Open ZERO Brokerage Demat Account