Hindalco Industries Limited (500440)

Basic

  • Market Cap

    ₹1,145.45B

  • EV

    ₹1,623.01B

  • Shares Out

    2,222.23M

  • Revenue

    ₹2,161.68B

  • Employees

    22,666

Margins

  • Gross

    29.09%

  • EBITDA

    9.49%

  • Operating

    6.3%

  • Pre-Tax

    4.9%

  • Net

    3.9%

  • FCF

    3.57%

Returns (5Yr Avg)

  • ROA

    4.7%

  • ROE

    10.5%

  • ROCE

    10.26%

  • ROIC

    7.2%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹557.58

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹972.89

  • Earnings (Dil)

    ₹37.86

  • FCF

    ₹34.69

  • Book Value

    ₹447.64

Growth (CAGR)

  • Rev 3Yr

    23.4%

  • Rev 5Yr

    14.15%

  • Rev 10Yr

    10.78%

  • Dil EPS 3Yr

    41.88%

  • Dil EPS 5Yr

    10.7%

  • Dil EPS 10Yr

    11.12%

  • Rev Fwd 2Yr

    -1.31%

  • EBITDA Fwd 2Yr

    7.63%

  • EPS Fwd 2Yr

    5.91%

  • EPS LT Growth Est

    13.68%

Dividends

  • Yield

    —

  • Payout

    6.6%

  • DPS

    ₹3

  • DPS Growth 3Yr

    44.23%

  • DPS Growth 5Yr

    20.11%

  • DPS Growth 10Yr

    7.92%

  • DPS Growth Fwd 2Yr

    16.64%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

1,305,420.0

1,181,440.0

1,320,080.0

1,950,590.0

2,232,020.0

2,161,680.0

Total Revenues % Chg.

13.3%

-9.5%

11.7%

47.8%

14.4%

-1.8%

Cost of Goods Sold, Total

883,070.0

779,660.0

851,080.0

1,288,310.0

1,581,160.0

1,532,840.0

Gross Profit

422,350.0

401,780.0

469,000.0

662,280.0

650,860.0

628,840.0

Selling General & Admin Expenses, Total

93,640.0

88,320.0

107,820.0

120,230.0

130,630.0

139,310.0

Provision for Bad Debts

—

—

-310.0

100.0

110.0

220.0

R&D Expenses

—

—

—

—

—

—

Depreciation & Amortization

47,770.0

50,910.0

66,280.0

67,290.0

70,860.0

72,530.0

Other Operating Expenses

171,880.0

163,250.0

183,360.0

253,880.0

286,540.0

280,660.0

Other Operating Expenses, Total

313,290.0

302,480.0

357,150.0

441,500.0

488,140.0

492,720.0

Operating Income

109,060.0

99,300.0

111,850.0

220,780.0

162,720.0

136,120.0

Interest Expense, Total

-35,840.0

-34,610.0

-35,600.0

-32,210.0

-36,020.0

-39,020.0

Interest And Investment Income

5,880.0

3,240.0

2,060.0

2,570.0

5,930.0

5,930.0

Net Interest Expenses

-29,960.0

-31,370.0

-33,540.0

-29,640.0

-30,090.0

-33,090.0

Income (Loss) On Equity Invest.

—

40.0

50.0

60.0

90.0

60.0

Currency Exchange Gains (Loss)

-660.0

-1,170.0

580.0

-260.0

-2,190.0

-2,190.0

Other Non Operating Income (Expenses)

-1,140.0

1,410.0

1,480.0

880.0

1,510.0

4,660.0

EBT, Excl. Unusual Items

77,300.0

68,210.0

80,420.0

191,820.0

132,040.0

105,560.0

Restructuring Charges

—

-2,200.0

-1,310.0

450.0

—

—

Merger & Related Restructuring Charges

—

-4,440.0

—

—

—

—

Gain (Loss) On Sale Of Investments

2,940.0

4,340.0

5,430.0

3,590.0

2,020.0

2,020.0

Gain (Loss) On Sale Of Assets

-670.0

-100.0

-380.0

-1,000.0

-460.0

-460.0

Asset Writedown

110.0

-440.0

-1,380.0

-1,550.0

-2,080.0

-1,800.0

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

1,150.0

-6,130.0

-3,730.0

2,430.0

890.0

690.0

EBT, Incl. Unusual Items

80,830.0

59,240.0

79,050.0

195,740.0

132,410.0

106,010.0

Income Tax Expense

25,880.0

21,570.0

27,230.0

53,730.0

31,440.0

21,780.0

Earnings From Continuing Operations

54,950.0

37,670.0

51,820.0

142,010.0

100,970.0

84,230.0

Earnings Of Discontinued Operations

—

—

-16,990.0

-4,710.0

—

—

Minority Interest

10.0

—

—

—

—

—

Net Income

54,960.0

37,670.0

34,830.0

137,300.0

100,970.0

84,230.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

54,960.0

37,670.0

34,830.0

137,300.0

100,970.0

84,230.0

Net Income to Common Excl. Extra Items

54,960.0

37,670.0

51,820.0

142,010.0

100,970.0

84,230.0

Total Shares Outstanding

2,223.7

2,224.0

2,224.5

2,223.8

2,221.7

2,222.7

Weighted Avg. Shares Outstanding

2,227.6

2,224.0

2,224.2

2,224.1

2,222.9

2,221.9

Weighted Avg. Shares Outstanding Dil

2,228.7

2,224.9

2,225.4

2,227.0

2,225.8

2,224.9

EPS

24.7

16.9

15.7

61.7

45.4

37.9

EPS Diluted

24.7

16.9

15.7

61.7

45.4

37.9

EBITDA

156,830.0

147,600.0

174,510.0

284,620.0

229,990.0

205,060.0