Hindalco Industries

Market Cap (₹ Cr.)

₹1,55,811

52 Week High

772.65

Book Value

₹472

52 Week Low

453.25

PE Ratio

14.21

PB Ratio

1.47

PE for Sector

27.21

PB for Sector

2.64

ROE

9.57 %

ROCE

10.36 %

Dividend Yield

0.50 %

EPS

₹48.78

Industry

Non Ferrous Metals

Sector

Aluminium and Aluminium Products

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

-3.12 %

Net Income Growth

0.57 %

Cash Flow Change

25.24 %

ROE

-10.17 %

ROCE

-4.13 %

EBITDA Margin (Avg.)

9.45 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	9,602	8,667	9,375	8,321	8,862	7,811	9,494	9,534	11,249	10,032	10,501	11,327	11,892	10,695	11,044	12,217	12,733	10,281	10,156	10,369	10,200	7,666	9,772	11,536	14,488	13,399	17,453	18,198	19,138	19,652	18,572	19,120	20,161	20,129	20,875	20,422	22,319	22,310
Expenses	8,670	7,663	8,301	7,462	7,476	6,460	7,916	8,128	9,679	8,727	9,024	9,825	10,430	9,264	9,752	11,017	11,470	9,384	9,204	9,228	8,851	6,882	8,666	10,238	12,925	11,202	14,252	15,296	15,812	16,591	17,005	17,640	18,220	18,355	18,920	18,326	19,920	19,406
EBITDA	931	1,004	1,074	859	1,386	1,351	1,578	1,405	1,570	1,305	1,477	1,503	1,463	1,431	1,292	1,200	1,263	897	952	1,141	1,349	784	1,106	1,298	1,563	2,197	3,201	2,902	3,326	3,061	1,567	1,480	1,941	1,774	1,955	2,096	2,399	2,904
Operating Profit %	6 %	10 %	6 %	7 %	14 %	15 %	12 %	13 %	12 %	11 %	13 %	11 %	11 %	13 %	10 %	8 %	7 %	7 %	8 %	10 %	11 %	7 %	9 %	10 %	10 %	16 %	18 %	15 %	17 %	15 %	7 %	7 %	9 %	8 %	8 %	10 %	10 %	12 %
Depreciation	238	331	299	312	340	338	352	358	380	384	386	388	460	404	400	429	460	418	420	428	442	425	427	414	442	442	424	437	449	451	449	464	510	482	489	483	507	499
Interest	466	604	627	585	574	600	594	588	541	488	484	483	446	411	424	434	414	444	428	406	401	425	361	352	331	347	343	371	356	333	322	309	336	352	338	317	261	244
Profit Before Tax	227	70	148	-39	472	413	633	460	648	433	607	632	556	616	468	337	389	35	104	307	506	-66	318	532	790	1,408	2,434	2,094	2,521	2,277	796	707	1,095	940	1,128	1,296	1,631	2,161
Tax	68	9	24	-6	0	85	102	85	142	78	124	141	69	124	90	56	104	7	1	44	85	0	48	98	137	251	417	377	451	398	139	132	248	165	203	196	329	544
Net Profit	160	61	123	-33	400	294	440	321	503	290	393	377	377	414	309	247	236	23	78	193	326	-40	198	340	495	910	1,608	1,388	1,601	1,448	548	498	832	600	847	838	1,412	1,471
EPS in ₹	0.77	0.30	0.60	-0.16	-1.22	1.44	2.15	1.56	2.40	1.30	1.76	1.70	1.69	1.86	1.38	1.11	1.06	0.10	0.36	0.86	1.47	-0.18	0.89	1.53	2.22	4.09	7.23	6.24	7.20	6.51	2.46	2.24	3.75	2.70	3.81	3.77	6.36	6.62

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	76,001	80,442	86,635	82,729	81,502	80,058	87,947	99,057	96,922	97,036
Fixed Assets	26,060	32,253	34,384	34,364	33,523	33,368	32,390	32,300	32,103	33,214
Current Assets	22,929	24,260	28,335	21,882	23,443	24,273	28,208	38,867	35,060	30,604
Capital Work in Progress	10,744	3,079	712	737	982	1,282	1,709	1,581	2,987	4,040
Investments	6,469	27,311	29,332	27,025	25,494	24,639	31,731	29,655	29,766	29,735
Other Assets	32,728	17,799	22,207	20,603	21,503	20,769	22,117	35,521	32,066	30,047
Total Liabilities	38,745	38,282	39,302	33,278	32,944	34,564	37,883	44,629	38,433	33,329
Current Liabilities	13,093	12,309	18,701	12,950	14,007	15,414	19,077	28,277	20,381	19,005
Non Current Liabilities	25,653	25,973	20,602	20,329	18,937	19,150	18,806	16,352	18,052	14,324
Total Equity	37,255	42,160	47,333	49,451	48,558	45,494	50,064	54,428	58,489	63,707
Reserve & Surplus	37,049	41,955	47,110	49,228	48,336	45,272	49,842	54,206	58,267	63,485
Share Capital	207	205	223	223	222	222	222	222	222	222

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	-131	-341	4,085	-2,487	-297	1,723	-2,228	2,402	-2,935	388
Investing Activities	-318	-1,050	-1,229	2,287	-811	-2,244	-3,486	-1,937	-1,433	312
Operating Activities	1,029	3,641	5,898	4,414	3,171	2,786	5,564	5,208	4,836	8,112
Financing Activities	-842	-2,931	-584	-9,188	-2,657	1,181	-4,306	-869	-6,338	-8,036

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Promoter	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %	34.64 %
FIIs	25.00 %	24.95 %	25.47 %	25.99 %	0.00 %	0.00 %	24.85 %	25.66 %	26.08 %	26.25 %	27.01 %	27.89 %	26.82 %	27.18 %	28.57 %
DIIs	20.80 %	20.58 %	20.61 %	21.16 %	48.07 %	46.28 %	30.55 %	30.81 %	30.01 %	29.79 %	29.51 %	28.92 %	29.50 %	29.26 %	28.02 %
Government	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.01 %	0.23 %	0.23 %	0.23 %	0.23 %	0.23 %	0.23 %	0.23 %	0.23 %	0.23 %
Public / Retail	19.28 %	19.55 %	18.97 %	17.85 %	16.96 %	18.78 %	9.37 %	8.25 %	8.63 %	8.70 %	8.20 %	7.85 %	8.35 %	8.26 %	8.04 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Hindalco Industries	693.60	1,55,810.77	14.21	2,17,458.00	-3.12	10,155	25.26	42.61
NALCO	228.25	41,902.75	21.73	13,399.86	-7.53	1,988	76.30	60.76
Maan Aluminium	237.34	1,281.54	49.26	960.76	17.31	33	-66.60	65.66
Mmp Industries	336.00	853.53	24.42	579.89	7.61	32	41.10	38.68
Arfin India	34.41	580.57	59.33	537.15	-1.73	8	48.28	37.25
Euro Panel Products	182.00	445.90	30.59	397.40	20.10	15	626.47	36.01
Baheti Recycling Industries	417.85	433.25	60.21	429.45	19.11	7	-	65.22
PG Foils	183.40	216.32	9.42	367.03	-1.89	17	106.46	29.11
Century Extrusions	23.09	187.12	24.11	375.65	0.88	7	19.70	44.16
Manaksia Aluminium Company	26.83	175.57	37.21	433.70	-10.47	5	-35.45	33.81