Hindustan Copper Financial Statements

Hindustan Copper Nine Monthly Results

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 Dec-2019 Dec-2018 - -
Gross Sales 1,265 685 1,361 -- --
Excise Duty -- -- -- -- --
Net Sales 1,265 685 1,361 -- --
Other Operating Income -- -- -- -- --
Other Income 25.50 37.30 16.30 -- --
Total Income 1,290 722 1,378 -- --
Total Expenditure ** 887 518 1,004 -- --
PBIDT 403 204 374 -- --
Interest 51 43.80 38.30 -- --
PBDT 352 161 335 -- --
Depreciation 202 217 180 -- --
Minority Interest Before NP -- -- -- -- --
Tax 38.30 1.87 58.60 -- --
Deferred Tax (35) (3.50) (8.10) -- --
Reported Profit After Tax 147 (55) 105 -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 147 (55) 105 -- --
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 147 (55) 105 -- --
EPS (Unit Curr.) 1.59 (0.60) 1.13 -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 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(%) 31.90 29.80 27.40 -- --
PBDTM(%) 27.90 23.50 24.60 -- --
PATM(%) 11.60 (8) 7.70 -- --
Open ZERO Brokerage Demat Account