HINDZINC Financial Statements

HINDZINC Half Yearly 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.) Sep-2022 Mar-2022 Sep-2021 Mar-2021 Sep-2020
Gross Sales 17,363 16,454 12,336 12,640 9,431
Excise Duty -- -- -- -- --
Net Sales 17,363 16,454 12,336 12,640 9,431
Other Operating Income 360 333 317 340 218
Other Income 677 556 660 745 1,074
Total Income 18,400 17,343 13,313 13,725 10,723
Total Expenditure ** 8,179 7,455 5,894 5,836 5,120
PBIDT 10,221 9,888 7,419 7,889 5,603
Interest 95 116 174 266 120
PBDT 10,126 9,772 7,245 7,623 5,483
Depreciation 1,529 1,557 1,360 1,335 1,197
Minority Interest Before NP -- -- -- -- --
Tax 2,111 1,430 1,015 1,087 740
Deferred Tax 714 1,156 870 520 247
Reported Profit After Tax 5,772 5,629 4,000 4,681 3,299
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 5,772 5,629 4,000 4,681 3,299
Extra-ordinary Items -- -- (91) -- --
Adjusted Profit After Extra-ordinary item 5,772 5,629 4,091 4,681 3,299
EPS (Unit Curr.) 13.70 13.30 9.47 11.10 7.81
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 1,050 -- -- -- --
Equity 845 845 845 845 845
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(%) 58.90 60.10 60.10 62.40 59.40
PBDTM(%) -- -- -- -- --
PATM(%) 33.20 34.20 32.40 37 35
Open ZERO Brokerage Demat Account
Open Demat Account

Invest wise with Expert advice

By continuing, I accept the Terms & Conditions and agree to receive updates on Whatsapp