Hindalco Industries Ltd - Stock Valuation and Financial Performance

BSE: 500440 | NSE: HINDALCO | Metal - Non Ferrous | Large Cap

Hindalco Share Price

530.60 -2.50 -0.47%
as on 18-Mar'24 16:59

DeciZen - make an informed investing decision on Hindalco

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Semi Strong

Hindalco Industries stock performance -

mw4me loader
P/E Ratio (CD):
12.70
Market Cap:
1,19,237.3 Cr.
52-wk low:
381
52-wk high:
620.6

Is Hindalco Industries Ltd an attractive stock to invest in?

1. Is Hindalco Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Hindalco Industries Ltd is a average quality company.

2. Is Hindalco Industries Ltd undervalued or overvalued?

The key valuation ratios of Hindalco Industries Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Hindalco Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Hindalco Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Hindalco:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Hindalco Industries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 3.7%4.4%3.6%5.7%7%7.7%5.9%6.7%12.9%8.7%-
Value Creation
Index
-0.7-0.6-0.7-0.5-0.4-0.3-0.5-0.40.1-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 87,6951,04,28198,7591,00,1841,15,1831,30,5421,18,1441,32,0081,95,0592,23,2022,15,825
Sales YoY Gr.-18.9%-5.3%1.4%15%13.3%-9.5%11.7%47.8%14.4%-
Adj EPS 8.68.51.79.721.925.718.2276847.941.8
YoY Gr.--0.9%-79.9%468.2%126.6%17.2%-29.1%48.5%151.8%-29.6%-
BVPS (₹) 196.1185.1198206.7246259.5263.1300352.8428453.1
Adj Net
Profit
1,7661,7503482,1524,8795,7074,0466,01215,13610,6379,391
Cash Flow from Ops. 7,9567,14311,68812,68710,89811,97712,74517,23216,83819,208-
Debt/CF from Ops. 8.19.65.854.84.45.33.83.93.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.9%14.2%23.6%14.4%
Adj EPS 21.1%16.9%38.1%-29.6%
BVPS9.1%11.7%17.6%21.3%
Share Price 16% 21.3% 16.6% 33.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
4.74.40.959.710.279.620.912.39.5
Op. Profit
Mgn %
8.78.38.512.711.911.91213.615.510.510.4
Net Profit
Mgn %
20.9-0.12.14.24.43.44.67.84.84.4
Debt to
Equity
1.61.81.71.410.91.210.80.7-
Working Cap
Days
13812613012512111712912812212672
Cash Conv.
Cycle
4737322222243129263024

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 23.62%

Net Profit is growing at healthy rate in last 3 years 38.06%

Debt to equity has declined versus last 3 years average to 0.67

Return on Equity has declined versus last 3 years average to 9.50%

Sales growth is not so good in last 4 quarters at -3.18%

Latest Financials - Hindalco Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 13.9 41.8
TTM Sales (₹ Cr.) 80,864 2,15,825
BVPS (₹.) 273.1 453.1
Reserves (₹ Cr.) 61,143 1,01,603
P/BV 1.94 1.17
PE 38.25 12.70
From the Market
52 Week Low / High (₹) 381.00 / 620.60
All Time Low / High (₹) 11.39 / 636.00
Market Cap (₹ Cr.) 1,19,237
Equity (₹ Cr.) 224.7
Face Value (₹) 1
Industry PE 11.4

Management X-Ray of Hindalco:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Hindalco

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales87,6951,04,28198,7591,00,1841,15,1831,30,5421,18,1441,32,0081,95,0592,23,202
Operating Expenses 80,16395,65290,43087,8851,01,7941,15,3181,04,0481,14,8321,66,8122,00,592
Manufacturing Costs11,05913,54714,25713,54213,57815,10315,37015,45919,56526,995
Material Costs53,36064,90759,40855,65868,88578,68768,26976,4361,17,5401,40,770
Employee Cost 7,3197,9918,0868,5468,6459,0438,83210,78212,02313,063
Other Costs 8,4249,2078,67810,13910,68712,48511,57712,15517,68419,764
Operating Profit 7,5338,6298,32912,29913,38915,22414,09617,17628,24722,610
Operating Profit Margin (%) 8.6%8.3%8.4%12.3%11.6%11.7%11.9%13.0%14.5%10.1%
Other Income 1,8061,4251,6741,2601,6361,4141,3961,5961,2361,313
Interest 2,7374,1845,1345,7423,9113,7784,1973,7523,7683,646
Depreciation 3,5533,5914,5074,4694,6064,7775,0916,6286,7297,086
Exceptional Items -396-1,940-577-81,7740-284-49258241
Profit Before Tax 2,653340-433,3158,1578,0835,9247,90519,57413,241
Tax 5252564981,4332,0742,5882,1572,7235,3733,144
Profit After Tax 2,12884-5411,8826,0835,4953,7675,18214,20110,097
PAT Margin (%) 2.4%0.1%-0.5%1.9%5.3%4.2%3.2%3.9%7.3%4.5%
Adjusted EPS (₹)10.54.1-1.28.527.324.817.015.761.945.5
Dividend Payout Ratio (%)9%24%-82%13%4%5%6%19%6%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 40,59038,31240,56246,02354,83657,60358,40366,60878,31595,004
Share Capital 206207205223223222222222222222
Reserves 40,38338,10540,35845,80054,61357,38158,18166,38678,09394,782
Minority Interest178195638169910101111
Debt63,34867,05866,94858,45151,27252,25867,09665,26959,51462,623
Long Term Debt53,94455,38657,92951,85547,87448,03258,37958,98551,63551,434
Short Term Debt9,40411,6729,0196,5963,3984,2268,7176,2847,87911,189
Trade Payables12,99715,50115,05817,46320,40520,72318,30028,23541,38235,860
Others Liabilities 19,26619,91918,19724,20120,49221,37924,80928,70042,63329,991
Total Liabilities 1,37,9821,41,7461,41,1461,46,1441,47,0141,51,9721,68,6181,88,8222,21,8552,23,489

Fixed Assets

Gross Block87,9141,01,9401,23,4881,21,1521,25,0601,30,0091,40,3001,57,0181,69,8761,82,415
Accumulated Depreciation26,21428,61137,84036,48939,99544,16151,12756,69962,94671,654
Net Fixed Assets61,70073,32985,64884,66385,06585,84889,1731,00,3191,06,9301,10,761
CWIP 23,05914,1114,2141,8142,0634,0977,72110,2024,9457,700
Investments 12,96112,34612,43815,15710,7819,0129,41117,13314,11914,116
Inventories16,69418,45116,78718,29121,63122,19422,38430,66844,48342,958
Trade Receivables9,2359,1867,9188,2759,96011,3899,34512,95921,07616,214
Cash Equivalents 5,0215,3094,4078,2618,0589,78721,5698,80917,39215,368
Others Assets9,3119,0139,7339,6839,4569,6459,0158,73212,91016,372
Total Assets 1,37,9821,41,7461,41,1461,46,1441,47,0141,51,9721,68,6181,88,8222,21,8552,23,489

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 7,9567,14311,68812,68710,89811,97712,74517,23216,83819,208
PBT 2,653340-2033,3408,2828,0835,9207,90519,57413,241
Adjustment 5,1517,7599,0129,7385,8107,4658,0259,06310,1699,157
Changes in Working Capital 962-864108389-1272-1683-10981520-9132-457
Tax Paid -959-1,128-1,229-780-1,923-1,888-102-1,256-3,773-2,733
Cash Flow From Investing Activity -8,115-3,793-3,522-2,7895,026-5,648-8,427-25,637-7,074-8,121
Capex -9,316-5,716-4,052-2,870-2,956-5,968-6,858-5,517-5,355-9,742
Net Investments 5321,051-863-4185,558-314-2,234-22,3424,176-288
Others 6708721,3924992,4236346652,222-5,8951,909
Cash Flow From Financing Activity 1,493-2,437-8,862-5,552-16,412-5,4666,656-4,882-6,765-10,345
Net Proceeds from Shares 1,630503,31416675216
Net Proceeds from Borrowing 2,151328995-642-9,145-2,3867,229-2,420-3,747-8,924
Interest Paid -4,692-5,025-5,006-6,075-3,849-3,581-3,970-3,423-3,250-3,845
Dividend Paid -315-249-256-248-294-323-320-222-667-890
Others 2,7182,505-4,595-1,901-3,1428183,7101,1788783,308
Net Cash Flow 1,334913-6964,347-48986310,974-13,2872,999742
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)5.660.21-1.374.3512.069.776.498.2919.611.65
ROCE (%)5.464.274.748.3111.1310.948.69.0216.8711.16
Asset Turnover Ratio0.70.760.720.710.790.870.740.740.951
PAT to CFO Conversion(x)3.7485.04N/A6.741.792.183.383.331.191.9
Working Capital Days
Receivable Days37323129293032313230
Inventory Days63606462636169737072
Payable Days77809410710095104111108100

Hindalco Industries Ltd Stock News

Hindalco Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hindalco on 18-Mar-2024 16:59 is ₹530.6.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 18-Mar-2024 16:59 the market cap of Hindalco stood at ₹1,19,237.3.
The latest P/E ratio of Hindalco as of 18-Mar-2024 16:59 is 38.25.
The latest P/B ratio of Hindalco as of 18-Mar-2024 16:59 is 1.94.
The 52-week high of Hindalco is ₹620.6 and the 52-week low is ₹381.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hindalco is ₹80,864 ( Cr.) .

About Hindalco Industries Ltd

Hindalco Industries Ltd. is the metals flagship company of the Aditya Birla Group. It is an industry leader in aluminium and copper. Hindalco’s acquisition of Aleris Corporation in April 2020, through its subsidiary Novelis Inc., has cemented the company's position as the world’s largest flat-rolled products player and recycler of aluminium. Hindalco’s state-of-art copper facility comprises a world-class copper smelter and a fertiliser plant along with a captive jetty. The copper smelter is among Asia's largest custom smelters at a single location.

In India, the company’s aluminium units across the country encompass the gamut of operations from bauxite mining, alumina refining, coal mining, captive power plants and aluminium smelting to downstream rolling, extrusions and foils. Presently, Hindalco ranks among the global aluminium majors as an integrated producer and a footprint in many countries outside India. It has been accorded Star Trading House status in India. Its aluminium is accepted for delivery under the High-Grade Aluminium Contract on the London Metal Exchange (LME), while its copper quality is also registered on the LME with Grade A accreditation.

Business area of the company

The company is engaged in the production of aluminium and aluminium products, and copper and copper products. The Company's segments include Aluminium, which includes hydrate and alumina, aluminum and aluminum product, and Copper, which includes continuous cast copper rods, copper cathode, sulfuric acid, di-ammonium phosphate (DAP) and complexes, and gold and silver products.

Products of the company

Aluminium extrusions 

Aluminium rolled products

Aluminium foil & packaging

Aluminium alloy wheels

Copper cathodes

Continuous cast copper rods

DAP/NPK complexes

Alumina chemicals

  • Aluminas and hydrates
  • Minerals
  • Primary aluminium
  • Ingots
  • Wire rods
  • Billets

Awards and recognitions

2017

  • FICCI Award 2017 for CSR - Aditya facility.
  • Silver Certificate of Merit by Frost & Sullivan & FICCI Indian Manufacturing Excellence Award 2017.
  • Ranked 7th in Asia Best CSR Practices Awards 2017 by World CSR Day in the category of Community Development Project of the Year.
  • India Manufacturing Excellence Awards 2017-18, Silver Certificate for Manufacturing Effectiveness - Mahan facility.

2018

  • India CSR Award 2018 for the third consecutive year, from India CSR Network, for Sustainable Livelihood Project in agricultural development - Mahan Aluminium.
  • CII ITC Sustainability Awards 2018 for Excellence in CSR - Mahan Aluminium.
  • FICCI CSR Award 2018 for commendable work in Agricultural Development at the FICCI CSR Summit.

2019

  • Breaking New Grounds Award at the Global Diversity Equity Inclusion Summit, Delhi.
  • Leaders Award - Mega Large Business, Metal Sector at Frost & Sullivan and TERI Sustainability 4.0 Awards 2019.
  • Best Performance Award 2019 presented by the Indian Institute of Metals.
  • Certificate of Merit 2019 earned from Frost & Sullivan for Project Evaluation & Recognition Programme.
  • CSR Times Award presented at National CSR Summit 2019 for CSR work in the field of livelihood programmes.
  • India Manufacturing Excellence Award 2019 presented by Frost & Sullivan for being selected as the Future Ready Factory of the year.

2020

  • The CII Eastern Regional Productivity Award presented by the Chairman CII Eastern region for contribution in the areas of Productivity in January 2020.

Milestones

1962

  • Commencement of production at Renukoot (Uttar Pradesh) with an initial capacity of 20,000 mtpa of aluminium metal and 40,000 mtpa of alumina.

1965 

  • Downstream capacities commissioned (rolling and extrusion mills at Renukoot).

1967 

  • Commissioning of Renusagar power plant - a strategic and farsighted move.

1991 

  • Beginning of major expansion programme.

1995

  • Mr. Kumar Mangalam Birla takes over as Chairman of Indal Board.

1999 

  • Aluminium alloy wheels production commenced at Silvassa.
  • Brownfield expansion of metal capacity at Renukoot to 242,000 tpa.
  • 1998 - Foil plant at Silvassa goes on stream.Hindalco attains ISO 14001 EMS certification.

2000

  • Acquisition of controlling stake in Indian Aluminium Company Limited (Indal) with 74.6 per cent equity holding.

2002 

The amalgamation of Indo Gulf Corporation Limited’s copper business, Birla Copper, with Hindalco with effect from 1st April 2002.

2003 

  • Hindalco acquires Nifty Copper Mine in March 2003 through Aditya Birla Minerals Ltd. (ABML, formerly Birla Minerals Resources Pty. Ltd.).
  • ABML acquires the Mount Gordon copper mines in November 2003.
  • Equity stake in Indal increased to 96.5 per cent through an open offer.
  • Brownfield expansion of aluminium smelter at Renukoot to 345,000 tpa.

2004 

  • Copper smelter expansion to 250,000 tpa.

2005

  • All businesses of Indal, except for the Kollur Foil Plant in Andhra Pradesh, merged with Hindalco Industries Limited.
  • MoUs signed with state governments of Orissa and Jharkhand for setting up greenfield alumina refining, smelting and power plants.
  • Commissioned Copper III expansion, taking total capacity to 500,000 tpa.

2006 

  • Hindalco announces 10:1 stock split. Each share with face value of Rs. 10 per share split into 10 shares of Re 1 each.
  • Hindalco completes largest Rights issue in the history of Indian capital markets with total size of Rs. 22,266 million.
  • Equity offering and subsequent listing of Aditya Birla Minerals Ltd. on Australian Stock Exchange.
  • Signed an MoU with the Government of Madhya Pradesh for a greenfield aluminium smelter in the Siddhi district of the state.
  • Joint venture with Almex USA for manufacture of high strength aluminium alloys for applications in aerospace, sporting goods and surface transport industries.

2007

  • Successful acquisition of Novelis, making Hindalco the largest in aluminium rolling and among the global top five metals majors, with a presence in 11 countries outside India.Acquisition of Alcan's 45 per cent equity stake in the Utkal Alumina project, thereby making Hindalco the 100 per cent project owner.

2008 

  • Alumina expansion at Muri. Right issue - Raised total of Rs 4,426 crore for re-financing bridge loan taken for Novelis acquisition. Hindalco Almex Aerospace Limited facility became operational and produced largest aluminium billet of 42 diameter.

2009 

  • QIP - raised $600 million for projects, the largest straight QIP in India.

2011

  • The company successfully achieved financial closure of the Mahan Project with the signing of Common Rupee Loan Agreement for Rs. 7,875 crore.

2013 

  • Hindalco Industries finalized its arrangement for acquiring Alumina Refinery and Bauxite Mines from Novelis Do Brasil, a wholly-owned subsidiary of Novelis Inc.
  • First metal tapped at Mahan Aluminium.
  • Utkal Alumina Refinery goes on stream.

2015 

  • Mahan and Aditya Aluminium smelters and Utkal refinery come on stream.
  • Acquisition of Gare Palma Coal mines in Chhattisgarh and Kathautia and Dumri Coal mines in Jharkhand through auction.

2016

  • Mr Satish Pai takes over as Managing Director from 1st Aug 2016 after Mr D Bhattacharya demits office.
  • Highest ever production of aluminium and alumina produced at 1.1 million and 2.7 million tonnes respectively.
  • Greenfield projects - Mahan Aluminium, Aditya Aluminium and Utkal Alumina ramped up to full capacity.
  • Coal blocks in Chhattisgarh and Jharkhand, acquired through auction, became operational.

2017

  • Successfully raised USD 500 million through Qualified Institutional Placement (QIP).
  • Prepaid Rs. 1,031 crore long term loan in FY2017 and Rs. 4,505 crore in April 2017 resulting in a cumulative amount of Rs. 5,536 crore paid till date.
  • Refinanced USD 4.3 billion long-term debt at Novelis - annual cash interest expense reduced by USD 79 million.
  • Novelis entered into JV agreement in May 2017 with Kobe Steel to sell 50 per cent of its ownership interest in its Ulsan, South Korea facility, for USD 315 million.
  • Divested Aditya Birla Minerals Limited, Australia for Rs. 367 crore.
  • With new coal linkage in FY2017, coal security improved to two thirds of annual requirement of the Aluminium Business.
  • Stable operations - achieved highest Aluminium production at 1,266 Kt.

2019

  • Hindalco Industries has re-started production of Alumina at Muri refinery in Jharkhand. The Plant had initiated the start-up process after receiving the Consent to Operate from the Jharkhand State Pollution Control Board.
  • Hindalco Industries has launched India’s first all-aluminium freight trailer in Jaipur in the state of Rajasthan.

2020

  • Hindalco Industries has entered into a memorandum of understanding with Hindustan Copper for the long-term purchase and sale of copper concentrate produced by the PSU.
  • Hindalco Industries’ wholly-owned subsidiary -- Novelis Inc. has completed the acquisition of Aleris Corporation.


Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.