HINDZINC Financial Statements

HINDZINC Annual Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2022 Mar-2021 - -
Growth matrix (%)        
Revenue growth 30.10 -- -- --
Op profit growth 39 -- -- --
EBIT growth 32.50 -- -- --
Net profit growth 20.70 -- -- --
Profitability ratios (%)        
OPM 55.10 51.60 -- --
EBIT margin 49.30 48.40 -- --
Net profit margin 32.70 35.30 -- --
RoCE 37.40 -- -- --
RoNW 7.23 -- -- --
RoA 6.21 -- -- --
Per share ratios ()        
EPS 22.80 18.90 -- --
Dividend per share 18 21.30 -- --
Cash EPS 15.90 12.90 -- --
Book value per share 81.10 76.50 -- --
Valuation ratios        
P/E 13.60 14.40 -- --
P/CEPS 19.50 21.20 -- --
P/B 3.82 3.57 -- --
EV/EBIDTA 7.34 8.38 -- --
Payout (%)        
Dividend payout 79 200 -- --
Tax payout (31) (25) -- --
Liquidity ratios        
Debtor days 6.96 -- -- --
Inventory days 20.90 -- -- --
Creditor days (76) -- -- --
Leverage ratios        
Interest coverage (50) (28) -- --
Net debt / equity (0.10) (0.10) -- --
Net debt / op. profit (0.20) (0.20) -- --
Cost breakup ()        
Material costs 0.94 (1.10) -- --
Employee costs (2.40) (3.40) -- --
Other costs (43) (44) -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2022 Mar-2021 - -
Revenue 29,440 22,629 -- --
yoy growth (%) 30.10 -- -- --
Raw materials 278 (239) -- --
As % of sales 0.94 1.06 -- --
Employee costs (718) (760) -- --
As % of sales 2.44 3.36 -- --
Other costs (12,775) (9,958) -- --
As % of sales 43.40 44 -- --
Operating profit 16,225 11,672 -- --
OPM 55.10 51.60 -- --
Depreciation (2,917) (2,531) -- --
Interest expense (290) (386) -- --
Other income 1,216 1,819 -- --
Profit before tax 14,234 10,574 -- --
Taxes (4,471) (2,594) -- --
Tax rate (31) (25) -- --
Minorities and other -- -- -- --
Adj. profit 9,763 7,980 -- --
Exceptional items (134) -- -- --
Net profit 9,629 7,980 -- --
yoy growth (%) 20.70 -- -- --
NPM 32.70 35.30 -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 - -
Profit before tax 14,234 10,574 -- --
Depreciation (2,917) (2,531) -- --
Tax paid (4,471) (2,594) -- --
Working capital (3,053) -- -- --
Other operating items -- -- -- --
Operating cashflow 3,793 -- -- --
Capital expenditure 3,072 -- -- --
Free cash flow 6,865 -- -- --
Equity raised 62,881 -- -- --
Investments 2,095 -- -- --
Debt financing/disposal 10,045 -- -- --
Dividends paid 7,606 15,972 -- --
Other items -- -- -- --
Net in cash 89,492 -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2022 Mar-2021 - -
Equity capital 845 845 -- --
Preference capital -- -- -- --
Reserves 33,436 31,468 -- --
Net worth 34,281 32,313 -- --
Minority interest
Debt 2,844 7,201 -- --
Deferred tax liabilities (net) 942 -- -- --
Total liabilities 38,067 39,514 -- --
Fixed assets 19,471 18,730 -- --
Intangible assets
Investments 15,052 12,957 -- --
Deferred tax asset (net) -- 1,058 -- --
Net working capital (2,219) (2,607) -- --
Inventories 1,953 1,425 -- --
Inventory Days 24.20 23 -- --
Sundry debtors 716 406 -- --
Debtor days 8.88 6.55 -- --
Other current assets 1,715 1,775 -- --
Sundry creditors (3,254) (2,272) -- --
Creditor days 40.30 36.60 -- --
Other current liabilities (3,349) (3,941) -- --
Cash 5,763 9,376 -- --
Total assets 38,067 39,514 -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2022 Mar-2021 - - -
Gross Sales 28,790 22,071 -- -- --
Excise Duty -- -- -- -- --
Net Sales 28,790 22,071 -- -- --
Other Operating Income 650 558 -- -- --
Other Income 1,216 1,819 -- -- --
Total Income 30,656 24,448 -- -- --
Total Expenditure ** 13,349 10,957 -- -- --
PBIDT 17,307 13,491 -- -- --
Interest 290 386 -- -- --
PBDT 17,017 13,105 -- -- --
Depreciation 2,917 2,531 -- -- --
Minority Interest Before NP -- -- -- -- --
Tax 2,445 1,827 -- -- --
Deferred Tax 2,026 767 -- -- --
Reported Profit After Tax 9,629 7,980 -- -- --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 9,629 7,980 -- -- --
Extra-ordinary Items (92) -- -- -- --
Adjusted Profit After Extra-ordinary item 9,721 7,980 -- -- --
EPS (Unit Curr.) 22.80 18.90 -- -- --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 900 1,065 -- -- --
Equity 845 845 -- -- --
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(%) 60.10 61.10 -- -- --
PBDTM(%) 59.10 59.40 -- -- --
PATM(%) 33.40 36.20 -- -- --
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