Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 05 October, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Hindustan Copper Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: October 5, 2024, 12:35 am

Market Cap 31,946 Cr.
Current Price 330
High / Low416/136
Stock P/E88.4
Book Value 23.6
Dividend Yield0.28 %
ROCE18.0 %
ROE13.5 %
Face Value 5.00
PEG Ratio1.47

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Hindustan Copper Ltd

Competitors of Hindustan Copper Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Industry Average0 Cr0000%0.59%0.49%0

All Competitor Stocks of Hindustan Copper Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales538522268464544545348212557560371381399
Expenses321492147358413393222148443374278260293
Operating Profit217311201071321521276411418693121107
OPM %40%6%45%23%24%28%36%30%20%33%25%32%27%
Other Income891112111611221252141110
Interest1612118554453444
Depreciation8192591917555550961414630
Profit before tax129-6361921201097832111174628382
Tax %16%42%26%27%-43%18%27%19%28%24%24%27%23%
Net Profit108-37466817289572680132476163
EPS in Rs1.17-0.400.470.701.780.920.590.270.831.370.490.630.65

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,4851,3231,4891,0161,0721,2041,6701,8168321,7871,8221,6771,869
Expenses9521,0209848889629811,3991,3101,0741,3761,3101,1851,355
Operating Profit534303505128110223271506-242411512492514
OPM %36%23%34%13%10%18%16%28%-29%23%28%29%28%
Other Income8525710267522741375735509688
Interest262131426606264301716
Depreciation144151174113119142165253291295150175156
Profit before tax473404431804094122230-53887382396430
Tax %32%12%33%16%5%34%35%37%-6%-26%2%25%
Net Profit32335628668386280146-569110374295320
EPS in Rs3.503.843.100.730.410.670.861.57-6.151.193.873.053.32
Dividend Payout %29%26%32%21%0%30%29%33%0%29%30%30%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)10.22%-19.66%-76.22%-44.12%63.16%29.03%82.50%-489.73%119.33%240.00%-21.12%
Change in YoY Net Profit Growth (%)0.00%-29.88%-56.56%32.11%107.28%-34.13%53.47%-572.23%609.06%120.67%-261.12%

Hindustan Copper Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:1%
5 Years:-1%
3 Years:-1%
TTM:8%
Compounded Profit Growth
10 Years:1%
5 Years:15%
3 Years:39%
TTM:27%
Stock Price CAGR
10 Years:16%
5 Years:60%
3 Years:38%
1 Year:113%
Return on Equity
10 Years:6%
5 Years:6%
3 Years:17%
Last Year:14%

Last Updated: Unknown

Balance Sheet

Last Updated: September 15, 2024, 3:32 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital463463463463463463463463463484484484
Reserves1,1891,3671,3999481,0041,0651,1744986271,4281,5991,802
Borrowings0002074726571,0701,5641,137409156222
Other Liabilities4614343711,181597630636802819844956971
Total Liabilities2,1132,2632,2332,7992,5362,8143,3443,3263,0463,1643,1943,479
Fixed Assets2062122021783543323163373222821,3261,430
CWIP5876918517332796601,0221,2321,179683731917
Investments892971760000111029
Other Assets1,2311,3311,1081,8121,9031,8222,0051,7571,5442,1991,1271,102
Total Assets2,1132,2632,2332,7992,5362,8143,3443,3263,0463,1643,1943,479

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 215331237262-260372252868321,052674292
Cash from Investing Activity -114-259-209-451-258-558-587-430-364-404-337-476
Cash from Financing Activity -112-111-109183-8-9644542133-251-339-39
Net Cash Flow-11-38-80-7-526-282110-302601397-3-222

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow534.00303.00505.00128.00-97.00-249.00-386.00505.00-243.00410.00103.00336.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days514931205018733634161429
Inventory Days7371,189413
Days Payable204358147
Cash Conversion Cycle514931205055090336301161429
Working Capital Days95951781372431441693119325266
ROCE %26%24%4%2%6%7%12%-18%6%18%18%18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters66.14%66.14%66.14%66.14%66.14%66.14%66.14%66.14%66.14%66.14%66.14%66.14%
FIIs1.07%0.26%0.31%0.67%1.32%1.45%1.51%1.80%2.18%2.05%3.13%3.22%
DIIs17.02%16.80%16.44%15.61%15.95%15.92%16.44%15.89%13.29%13.70%12.28%9.34%
Public15.77%16.79%17.10%17.58%16.59%16.49%15.90%16.18%18.39%18.11%18.45%21.30%
No. of Shareholders2,88,3033,07,3143,25,7763,50,8923,32,0483,26,9813,25,4543,20,9013,16,6843,64,2914,28,8015,92,285

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Small Cap Fund13,211,9771.99189.213,211,9772024-10-040%
SBI Long Term Equity Fund5,223,4210.4774.813,211,9772024-10-04-60.46%
Quant Active Fund3,768,1500.8953.9613,211,9772024-10-04-71.48%
ICICI Prudential Equity - Arbitrage Fund2,496,3000.2335.7513,211,9772024-10-04-81.11%
Kotak Equity Arbitrage Fund - Regular Plan2,464,5000.1235.2913,211,9772024-10-04-81.35%
Invesco India Arbitrage Fund2,400,9000.434.3813,211,9772024-10-04-81.83%
SBI Arbitrage Opportunities Fund2,300,2000.1532.9413,211,9772024-10-04-82.59%
SBI PSU Fund1,741,1003.0324.9313,211,9772024-10-04-86.82%
Nippon India Arbitrage Fund1,685,4000.2124.1313,211,9772024-10-04-87.24%
DSP Arbitrage Fund1,415,1000.7820.2613,211,9772024-10-04-89.29%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)3.053.063.871.19-6.15
Diluted EPS (Rs.)3.053.063.871.19-6.15
Cash EPS (Rs.)4.874.865.424.38-3.01
Book Value[Excl.RevalReserv]/Share (Rs.)23.6321.5319.7611.7710.38
Book Value[Incl.RevalReserv]/Share (Rs.)23.6321.5319.7611.7710.38
Revenue From Operations / Share (Rs.)17.7617.3418.8419.318.99
PBDIT / Share (Rs.)6.226.075.804.81-2.02
PBIT / Share (Rs.)4.414.264.251.62-5.16
PBT / Share (Rs.)4.254.093.950.94-5.81
Net Profit / Share (Rs.)3.063.053.871.19-6.15
NP After MI And SOA / Share (Rs.)3.053.063.871.19-6.16
PBDIT Margin (%)35.0434.9630.7824.89-22.41
PBIT Margin (%)24.8624.5322.568.39-57.35
PBT Margin (%)23.9223.5820.974.89-64.62
Net Profit Margin (%)17.2217.6020.516.16-68.42
NP After MI And SOA Margin (%)17.1917.6120.516.16-68.45
Return on Networth / Equity (%)12.9214.1819.5510.11-59.32
Return on Capital Employeed (%)15.7419.1618.837.82-28.56
Return On Assets (%)9.039.8912.473.88-18.26
Long Term Debt / Equity (X)0.030.010.100.700.66
Total Debt / Equity (X)0.090.070.211.041.63
Asset Turnover Ratio (%)0.540.560.620.600.25
Current Ratio (X)1.050.831.130.880.71
Quick Ratio (X)0.640.690.990.680.35
Inventory Turnover Ratio (X)0.280.130.940.010.01
Dividend Payout Ratio (NP) (%)0.0037.969.050.00-10.18
Dividend Payout Ratio (CP) (%)0.0023.846.460.00-20.80
Earning Retention Ratio (%)0.0062.0490.950.00110.18
Cash Earning Retention Ratio (%)0.0076.1693.540.00120.80
Interest Coverage Ratio (X)37.3336.8219.387.11-3.09
Interest Coverage Ratio (Post Tax) (X)19.3519.5413.932.76-8.42
Enterprise Value (Cr.)27050.609374.7311032.8912182.963518.52
EV / Net Operating Revenue (X)15.755.596.066.824.23
EV / EBITDA (X)44.9515.9819.6727.38-18.87
MarketCap / Net Operating Revenue (X)15.675.686.036.192.37
Retention Ratios (%)0.0062.0390.940.00110.18
Price / BV (X)11.774.575.7510.152.05
Price / Net Operating Revenue (X)15.675.686.036.192.37
EarningsYield0.010.030.030.01-0.28

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Hindustan Copper Ltd as of October 5, 2024 is: ₹282.43

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of October 5, 2024, Hindustan Copper Ltd is Overvalued by 14.42% compared to the current share price ₹330.00

Intrinsic Value of Hindustan Copper Ltd as of October 5, 2024 is: ₹451.75

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of October 5, 2024, Hindustan Copper Ltd is Undervalued by 36.89% compared to the current share price ₹330.00

Last 5 Year EPS CAGR: 59.95%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock is trading at a low valuation with an average P/B ratio of 1.88 and average Dividend Yield of 4.60%.
  2. The company has higher reserves (1,175.00 cr) compared to borrowings (491.17 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (64.92 cr) and profit (202.38 cr) over the years.
  1. The stock has a low average ROCE of 10.25%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 129.83, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 170.83, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Hindustan Copper Ltd:
    1. Net Profit Margin: 17.22%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 15.74% (Industry Average ROCE: 0.59%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 12.92% (Industry Average ROE: 0.49%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 19.35
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.64
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 88.4 (Industry average Stock P/E: 0)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.09
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Hindustan Copper Ltd. is a Public Limited Listed company incorporated on 09/11/1967 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L27201WB1967GOI028825 and registration number is 028825. Currently Company is involved in the business activities of Mining of copper ore. Company’s Total Operating Revenue is Rs. 1821.93 Cr. and Equity Capital is Rs. 483.51 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Metals - Non Ferrous - Copper/Copper Alloys - ProdTamara Bhavan, Kolkata West Bengal 700019investors_cs@hindustancopper.com
http://www.hindustancopper.com
Management
NamePosition Held
Mr. Ghanshyam SharmaChairman & Managing Director
Mr. Sanjiv Kumar SinghDirector - Mining
Mr. Annadevara Gurunadha Krishna PrasadIndependent Director
Mr. Avinash Janardan BhideIndependent Director
Mrs. Hemlata VermaIndependent Director
Mr. Sanjay PanjiyarDirector - Operations
Mr. Shakil AlamGovernment Nominee Director
Mr. Rabindra Prasad GuptaGovernment Nominee Director

FAQ

What is the latest fair value of Hindustan Copper Ltd?

The latest fair value of Hindustan Copper Ltd is ₹282.43.

What is the Market Cap of Hindustan Copper Ltd?

The Market Cap of Hindustan Copper Ltd is 31,946 Cr..

What is the current Stock Price of Hindustan Copper Ltd as on 05 October 2024?

The current stock price of Hindustan Copper Ltd as on 05 October 2024 is ₹330.

What is the High / Low of Hindustan Copper Ltd stocks in FY 2024?

In FY 2024, the High / Low of Hindustan Copper Ltd stocks is 416/136.

What is the Stock P/E of Hindustan Copper Ltd?

The Stock P/E of Hindustan Copper Ltd is 88.4.

What is the Book Value of Hindustan Copper Ltd?

The Book Value of Hindustan Copper Ltd is 23.6.

What is the Dividend Yield of Hindustan Copper Ltd?

The Dividend Yield of Hindustan Copper Ltd is 0.28 %.

What is the ROCE of Hindustan Copper Ltd?

The ROCE of Hindustan Copper Ltd is 18.0 %.

What is the ROE of Hindustan Copper Ltd?

The ROE of Hindustan Copper Ltd is 13.5 %.

What is the Face Value of Hindustan Copper Ltd?

The Face Value of Hindustan Copper Ltd is 5.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Hindustan Copper Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE