HINDCOPPER Financial Statements

HINDCOPPER Quarterly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 - -
Growth matrix (%)        
Revenue growth 115 -- -- --
Op profit growth (267) -- -- --
EBIT growth (131) -- -- --
Net profit growth (119) -- -- --
Profitability ratios (%)        
OPM 22.90 (30) -- --
EBIT margin 8.40 (57) -- --
Net profit margin 6.17 (68) -- --
RoCE 6.21 -- -- --
RoNW 2.69 -- -- --
RoA 1.14 -- -- --
Per share ratios ()        
EPS 1.19 (6.20) -- --
Dividend per share 0.35 -- -- --
Cash EPS (2) (9.30) -- --
Book value per share 11.80 10.40 -- --
Valuation ratios        
P/E 100 (3.50) -- --
P/CEPS (60) (2.30) -- --
P/B 10.20 2.05 -- --
EV/EBIDTA 27.40 (19) -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout 26.30 5.84 -- --
Liquidity ratios        
Debtor days 25.60 -- -- --
Inventory days 114 -- -- --
Creditor days (49) -- -- --
Leverage ratios        
Interest coverage (2.40) 7.90 -- --
Net debt / equity 1.03 1.61 -- --
Net debt / op. profit 2.75 (6.30) -- --
Cost breakup ()        
Material costs (19) 5.39 -- --
Employee costs (16) (31) -- --
Other costs (42) (104) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 - -
Revenue 1,787 832 -- --
yoy growth (%) 115 -- -- --
Raw materials (343) 44.90 -- --
As % of sales 19.20 5.39 -- --
Employee costs (277) (260) -- --
As % of sales 15.50 31.20 -- --
Other costs (757) (863) -- --
As % of sales 42.40 104 -- --
Operating profit 410 (245) -- --
OPM 22.90 (30) -- --
Depreciation (295) (289) -- --
Interest expense (63) (60) -- --
Other income 34.80 57 -- --
Profit before tax 87.50 (538) -- --
Taxes 23 (31) -- --
Tax rate 26.30 5.84 -- --
Minorities and other (0.20) (0.50) -- --
Adj. profit 110 (569) -- --
Exceptional items -- -- -- --
Net profit 110 (569) -- --
yoy growth (%) (119) -- -- --
NPM 6.17 (68) -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 - -
Profit before tax 87.50 (538) -- --
Depreciation (295) (289) -- --
Tax paid 23 (31) -- --
Working capital (259) -- -- --
Other operating items -- -- -- --
Operating cashflow (443) -- -- --
Capital expenditure 128 -- -- --
Free cash flow (315) -- -- --
Equity raised 1,014 -- -- --
Investments 0.45 -- -- --
Debt financing/disposal 831 -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,530 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 -
Equity capital 463 463 463 --
Preference capital -- -- -- --
Reserves 627 497 1,174 --
Net worth 1,089 960 1,637 --
Minority interest
Debt 1,137 1,564 1,070 --
Deferred tax liabilities (net) 19.10 63.80 27.40 --
Total liabilities 2,246 2,587 2,734 --
Fixed assets 1,501 1,569 1,339 --
Intangible assets
Investments 0.57 0.12 0.09 --
Deferred tax asset (net) 173 117 95.70 --
Net working capital 561 886 1,289 --
Inventories 384 728 671 --
Inventory Days 78.50 319 -- --
Sundry debtors 168 82.90 362 --
Debtor days 34.30 36.40 -- --
Other current assets 828 877 893 --
Sundry creditors (136) (234) (202) --
Creditor days 27.90 103 -- --
Other current liabilities (683) (568) (434) --
Cash 10.80 15.90 10.90 --
Total assets 2,246 2,587 2,734 --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2021 Sep-2021 Jun-2021 Mar-2021 Dec-2020
Gross Sales 544 464 268 522 538
Excise Duty -- -- -- -- --
Net Sales 544 464 268 522 538
Other Operating Income -- -- -- -- --
Other Income 11 12.10 11.10 9.31 8.26
Total Income 555 477 279 532 547
Total Expenditure ** 413 358 147 492 321
PBIDT 142 119 131 40 226
Interest 5.38 7.76 10.90 11.60 15.70
PBDT 137 111 120 28.40 210
Depreciation 17.40 18.70 59.10 91.70 80.80
Minority Interest Before NP -- -- -- -- --
Tax (48) 32.70 23.50 39.70 32.90
Deferred Tax (3.50) (8.10) (7.90) (66) (12)
Reported Profit After Tax 172 67.50 45.60 (37) 108
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 172 67.50 45.60 (37) 108
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 172 67.50 45.60 (37) 108
EPS (Unit Curr.) 1.78 0.70 0.46 (0.40) 1.17
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 484 484 484 463 463
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(%) 26.20 25.50 49 7.65 41.90
PBDTM(%) 25.20 23.90 45 5.44 39
PATM(%) 31.50 14.50 17.10 (7.10) 20.10
Open ZERO Brokerage Demat Account
Open Demat Account

  • 0

    Per Order for ETF & Mutual Funds Brokerage

  • 20

    Per Order for Delivery, Intraday, F&O, Currency & Commodity