Hindustan Zinc Ltd

HINDZINC
Non Ferrous Metals
โ‚น 464.75
Price
โ‚น 196,437
Market Cap
Large Cap
18.99
P/E Ratio

๐Ÿ“Š Score Snapshot

18.16 / 25
Performance
25 / 25
Valuation
5.0 / 20
Growth
7.0 / 30
Profitability
55.16 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 18,388 16,146 19,427 16,027 13,783 9,478 12,761 14,161
Adj Cash EBITDA Margin 54.06 55.38 56.42 55.02 60.98 51.63 60.46 64.27
Adj Cash EBITDA To EBITDA 1.01 1.09 1.03 0.93 1.05 0.89 1.06 1.04
Adj Cash EPS 24.49 21.77 26.25 20.09 21.02 13.82 21.07 24.20
Adj Cash PAT 10,345 9,199 11,092 8,487 8,879 5,839 8,902 10,225
Adj Cash PAT To PAT 1.01 1.18 1.05 0.88 1.08 0.84 1.08 1.05
Adj Cash PE 18.44 15.63 11.19 16.06 13.73 11.99 14.14 13.61
Adj EPS 24.18 18.46 24.94 22.92 19.51 16.47 19.48 22.97
Adj EV To Cash EBITDA 10.47 8.78 6.40 7.33 7.49 4.91 8.23 7.82
Adj EV To EBITDA 10.52 9.61 6.59 6.82 7.85 4.39 8.69 8.12
Adj Number Of Shares 422.48 422.52 422.49 422.55 422.45 422.41 422.52 422.60
Adj PE 18.65 18.44 11.78 14.06 14.83 10.02 15.33 14.37
Adj Peg 0.60 - 1.34 0.80 0.80 - - 1.18
Bvps 31.46 36.05 30.63 81.13 76.49 95.43 79.53 85.03
Cash Conversion Cycle 1.00 2.00 4.00 9.00 7.00 7.00 3.00 3.00
Cash ROCE 44.02 40.47 35.78 22.24 21.76 11.13 19.37 22.25
Cash Roic 72.30 69.71 68.55 45.52 41.88 16.18 38.77 72.08
Cash Revenue 34,017 29,153 34,434 29,130 22,603 18,356 21,106 22,034
Cash Revenue To Revenue 1.00 1.01 1.01 0.99 1.00 0.99 1.00 1.00
Dio - - - - - - - -
Dpo - - - - - - - -
Dso 1.00 2.00 4.00 9.00 7.00 7.00 3.00 3.00
Dividend Yield 2.20 3.85 25.71 5.62 7.62 10.18 6.91 2.51
EV 192,518 141,690 124,321 117,456 103,196 46,562 105,009 110,743
EV To EBITDA 10.48 9.62 6.60 6.85 8.06 4.47 8.95 8.48
EV To Fcff 19.45 15.63 12.24 14.98 13.51 16.11 17.80 15.20
Fcfe 11,851 5,828 19,864 4,121 15,507 2,576 9,980 1,085
Fcfe Margin 34.84 19.99 57.69 14.15 68.61 14.03 47.29 4.92
Fcfe To Adj PAT 1.16 0.75 1.89 0.43 1.88 0.37 1.21 0.11
Fcff 9,898 9,068 10,155 7,839 7,641 2,890 5,899 7,284
Fcff Margin 29.10 31.10 29.49 26.91 33.80 15.74 27.95 33.06
Fcff To NOPAT 0.95 1.18 1.04 0.86 1.11 0.54 0.88 0.91
Market Cap 191,700 143,593 123,959 135,427 118,328 68,198 121,982 132,929
PB 14.42 9.43 9.58 3.95 3.66 1.69 3.63 3.70
PE 18.65 18.44 11.78 14.06 14.83 10.02 15.33 14.33
Peg 0.58 - 1.27 0.68 0.86 - - 1.24
PS 5.64 4.96 3.64 4.60 5.23 3.67 5.78 6.02
ROCE 46.42 34.82 34.65 25.50 19.92 17.51 21.55 24.19
ROE 71.63 55.37 44.62 29.09 22.70 18.82 23.68 29.09
Roic 76.69 59.12 66.18 52.78 37.81 29.93 43.94 79.23
Share Price 453.75 339.85 293.40 320.50 280.10 161.45 288.70 314.55

๐Ÿ“Š Quarterly Results

Metric Sep 2025 Jun 2025 Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022
Sales 8,525 7,723 9,041 8,556 8,242 8,130 7,550 7,310 6,792 7,282 8,509 7,866 8,336 9,387
Interest 259.00 239.00 251.00 285.00 319.00 256.00 262.00 243.00 232.00 218.00 176.00 62.00 51.00 44.00
Expenses - 4,099 3,907 4,258 4,098 4,138 4,179 3,896 3,790 3,653 3,934 4,250 4,159 3,928 4,249
Other Income - 237.00 282.00 230.00 221.00 268.00 277.00 280.00 305.00 231.00 287.00 356.00 349.00 367.00 310.00
Exceptional Items - - - - -83.00 - - - - - - - - -
Depreciation 881.00 911.00 1,013 903.00 875.00 843.00 936.00 904.00 825.00 801.00 928.00 807.00 798.00 731.00
Profit Before Tax 3,523 2,948 3,749 3,491 3,095 3,129 2,736 2,678 2,313 2,616 3,511 3,187 3,926 4,673
Tax % 25.29 25.24 20.62 24.18 25.75 24.64 25.37 23.90 24.90 24.69 26.26 32.32 31.71 33.81
Net Profit - 2,632 2,204 2,976 2,647 2,298 2,358 2,042 2,038 1,737 1,970 2,589 2,157 2,681 3,093
Exceptional Items At - - - - -61.00 - - - - - - - - -
Profit Excl Exceptional 2,632 2,204 2,976 2,647 2,359 2,358 2,042 2,038 1,737 1,970 2,589 2,157 2,681 3,093
Profit For PE 2,632 2,204 2,976 2,647 2,359 2,358 2,042 2,038 1,737 1,970 2,589 2,157 2,681 3,093
Profit For EPS 2,632 2,204 2,976 2,647 2,298 2,358 2,042 2,038 1,737 1,970 2,589 2,157 2,681 3,093
EPS In Rs 6.23 5.22 7.04 6.26 5.44 5.58 4.83 4.82 4.11 4.66 6.13 5.10 6.35 7.32
PAT Margin % 30.87 28.54 32.92 30.94 27.88 29.00 27.05 27.88 25.57 27.05 30.43 27.42 32.16 32.95
PBT Margin 41.33 38.17 41.47 40.80 37.55 38.49 36.24 36.63 34.05 35.92 41.26 40.52 47.10 49.78
Tax 891.00 744.00 773.00 844.00 797.00 771.00 694.00 640.00 576.00 646.00 922.00 1,030 1,245 1,580
Yoy Profit Growth % 12.00 -7.00 46.00 30.00 36.00 20.00 -21.00 -6.00 -35.00 -36.00 -12.00 -20.00 33.00 49.00
Adj Ebit 3,782 3,187 4,000 3,776 3,497 3,385 2,998 2,921 2,545 2,834 3,687 3,249 3,977 4,717
Adj EBITDA 4,663 4,098 5,013 4,679 4,372 4,228 3,934 3,825 3,370 3,635 4,615 4,056 4,775 5,448
Adj EBITDA Margin 54.70 53.06 55.45 54.69 53.05 52.00 52.11 52.33 49.62 49.92 54.24 51.56 57.28 58.04
Adj Ebit Margin 44.36 41.27 44.24 44.13 42.43 41.64 39.71 39.96 37.47 38.92 43.33 41.30 47.71 50.25
Adj PAT 2,632 2,204 2,976 2,647 2,236 2,358 2,042 2,038 1,737 1,970 2,589 2,157 2,681 3,093
Adj PAT Margin 30.87 28.54 32.92 30.94 27.13 29.00 27.05 27.88 25.57 27.05 30.43 27.42 32.16 32.95
Ebit 3,782 3,187 4,000 3,776 3,580 3,385 2,998 2,921 2,545 2,834 3,687 3,249 3,977 4,717
EBITDA 4,663 4,098 5,013 4,679 4,455 4,228 3,934 3,825 3,370 3,635 4,615 4,056 4,775 5,448
EBITDA Margin 54.70 53.06 55.45 54.69 54.05 52.00 52.11 52.33 49.62 49.92 54.24 51.56 57.28 58.04
Ebit Margin 44.36 41.27 44.24 44.13 43.44 41.64 39.71 39.96 37.47 38.92 43.33 41.30 47.71 50.25
NOPAT 2,648 2,172 2,993 2,695 2,398 2,342 2,028 1,991 1,738 1,918 2,456 1,963 2,465 2,917
NOPAT Margin 31.07 28.12 33.10 31.50 29.09 28.81 26.87 27.23 25.59 26.34 28.87 24.95 29.57 31.07
Operating Profit 3,545 2,905 3,770 3,555 3,229 3,108 2,718 2,616 2,314 2,547 3,331 2,900 3,610 4,407
Operating Profit Margin 41.58 37.61 41.70 41.55 39.18 38.23 36.00 35.79 34.07 34.98 39.15 36.87 43.31 46.95

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 33,969 28,934 34,098 29,440 22,629 18,561 21,118 22,082 17,273 14,181 14,788 13,636
Interest 1,111 955.00 333.00 290.00 386.00 112.00 113.00 246.00 202.00 17.00 24.00 45.00
Expenses - 16,673 15,253 16,577 13,214 10,957 9,691 10,448 9,812 7,534 7,923 7,338 6,717
Other Income - 996.00 1,066 1,350 1,000 1,473 1,725 1,420 1,374 2,059 2,763 3,140 746.00
Exceptional Items -83.00 17.00 23.00 82.00 346.00 186.00 362.00 582.00 415.00 364.00 -352.00 1,134
Depreciation 3,634 3,466 3,264 2,917 2,531 2,279 1,883 1,483 1,811 745.00 644.00 785.00
Profit Before Tax 13,464 10,343 15,297 14,101 10,574 8,390 10,456 12,497 10,200 8,623 9,570 7,970
Tax % 23.66 24.71 31.23 31.71 24.53 18.89 23.91 25.77 18.47 5.20 14.55 13.36
Net Profit - 10,279 7,787 10,520 9,630 7,980 6,805 7,956 9,276 8,316 8,175 8,178 6,905
Exceptional Items At -63.00 13.00 16.00 56.00 261.00 151.00 275.00 459.00 326.00 288.00 -248.00 846.00
Profit Excl Exceptional 10,328 7,774 10,504 9,574 7,719 6,654 7,681 8,817 7,990 7,887 8,426 6,059
Profit For PE 10,342 7,774 10,504 9,574 7,719 6,654 7,681 8,817 7,990 7,887 8,426 6,059
Profit For EPS 10,279 7,787 10,520 9,630 7,980 6,805 7,956 9,276 8,316 8,175 8,178 6,905
EPS In Rs 24.33 18.43 24.90 22.79 18.89 16.11 18.83 21.95 19.68 19.35 19.35 16.34
Dividend Payout % 41.00 71.00 303.00 79.00 113.00 102.00 106.00 36.00 149.00 144.00 23.00 21.00
PAT Margin % 30.26 26.91 30.85 32.71 35.26 36.66 37.67 42.01 48.14 57.65 55.30 50.64
PBT Margin 39.64 35.75 44.86 47.90 46.73 45.20 49.51 56.59 59.05 60.81 64.71 58.45
Tax 3,185 2,556 4,777 4,471 2,594 1,585 2,500 3,221 1,884 448.00 1,392 1,065
Adj Ebit 14,658 11,281 15,607 14,309 10,614 8,316 10,207 12,161 9,987 8,276 9,946 6,880
Adj EBITDA 18,292 14,747 18,871 17,226 13,145 10,595 12,090 13,644 11,798 9,021 10,590 7,665
Adj EBITDA Margin 53.85 50.97 55.34 58.51 58.09 57.08 57.25 61.79 68.30 63.61 71.61 56.21
Adj Ebit Margin 43.15 38.99 45.77 48.60 46.90 44.80 48.33 55.07 57.82 58.36 67.26 50.45
Adj PAT 10,216 7,800 10,536 9,686 8,241 6,956 8,231 9,708 8,654 8,520 7,877 7,888
Adj PAT Margin 30.07 26.96 30.90 32.90 36.42 37.48 38.98 43.96 50.10 60.08 53.27 57.84
Ebit 14,741 11,264 15,584 14,227 10,268 8,130 9,845 11,579 9,572 7,912 10,298 5,746
EBITDA 18,375 14,730 18,848 17,144 12,799 10,409 11,728 13,062 11,383 8,657 10,942 6,531
EBITDA Margin 54.09 50.91 55.28 58.23 56.56 56.08 55.54 59.15 65.90 61.05 73.99 47.90
Ebit Margin 43.40 38.93 45.70 48.33 45.38 43.80 46.62 52.44 55.42 55.79 69.64 42.14
NOPAT 10,430 7,691 9,805 9,089 6,899 5,346 6,686 8,007 6,464 5,226 5,816 5,314
NOPAT Margin 30.70 26.58 28.75 30.87 30.49 28.80 31.66 36.26 37.42 36.85 39.33 38.97
Operating Profit 13,662 10,215 14,257 13,309 9,141 6,591 8,787 10,787 7,928 5,513 6,806 6,134
Operating Profit Margin 40.22 35.30 41.81 45.21 40.40 35.51 41.61 48.85 45.90 38.88 46.02 44.98

๐Ÿฆ Balance Sheet

Metric Sep 2025 Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Accumulated Depreciation - - - 23,835 - 20,567 17,982 15,498 13,148 11,063
Advance From Customers - - - 1,537 - 461.00 252.00 1,219 1,184 1,766
Average Capital Employed 23,221 24,104 23,438 24,389 - 30,974 38,320 40,218 38,532 36,038
Average Invested Capital 14,266 13,600 13,264 13,008 - 14,814 17,220 18,244 17,864 15,216
Average Total Assets 34,005 34,161 33,936 34,679 - 40,062 45,199 46,351 44,716 42,695
Average Total Equity 10,628 14,262 10,660 14,088 - 23,612 33,298 36,312 36,958 34,768
Cwip 2,942 2,552 2,567 1,529 1,250 2,107 2,075 1,922 2,489 2,254
Capital Employed 24,784 24,254 21,658 23,955 25,219 24,823 37,126 39,514 40,921 36,143
Cash Equivalents 151.00 175.00 217.00 173.00 586.00 1,412 5,763 9,376 1,918 23.00
Fixed Assets 19,147 18,488 17,657 18,055 18,547 17,620 17,396 16,808 16,469 14,778
Gross Block - - - 41,890 - 38,187 35,378 32,306 29,617 25,841
Inventory 2,242 1,882 1,685 1,924 1,787 1,862 1,953 1,425 1,835 1,544
Invested Capital 15,778 13,891 12,753 13,310 13,776 12,707 16,921 17,519 18,968 16,759
Investments 8,708 9,971 8,437 10,452 11,074 10,107 15,052 12,957 20,329 19,488
Lease Liabilities 468.00 313.00 347.00 266.00 217.00 40.00 21.00 24.00 - -
Loans N Advances 147.00 217.00 253.00 184.00 - 981.00 140.00 119.00 102.00 72.00
Long Term Borrowings 4,773 5,990 4,248 4,246 4,197 1,500 2,111 4,312 - -
Net Debt 2,310 818.00 5,362 -1,903 -119.00 362.00 -17,971 -15,132 -21,636 -16,973
Net Working Capital -6,311 -7,149 -7,471 -6,274 -6,021 -7,020 -2,550 -1,211 10.00 -273.00
Other Asset Items 1,949 1,021 1,407 1,426 1,823 985.00 1,576 2,714 3,454 4,103
Other Borrowings - - - - - - - 704.00 - -
Other Liability Items 8,446 7,956 8,508 5,911 8,302 7,777 4,975 3,449 3,382 3,375
Reserves 12,770 12,445 6,797 14,388 12,833 12,097 33,437 31,468 39,465 32,760
Share Capital 845.00 845.00 845.00 845.00 845.00 845.00 845.00 845.00 845.00 845.00
Short Term Borrowings 5,928 4,661 9,421 4,210 7,127 10,341 712.00 2,161 611.00 2,538
Short Term Loans And Advances - - 2.00 3.00 52.00 4.00 34.00 51.00 17.00 3.00
Total Assets 35,474 34,418 32,536 33,904 35,336 35,454 44,671 45,727 46,975 42,458
Total Borrowings 11,169 10,964 14,016 8,722 11,541 11,881 2,844 7,201 611.00 2,538
Total Equity 13,615 13,290 7,642 15,233 13,678 12,942 34,282 32,313 40,310 33,605
Total Equity And Liabilities 35,474 34,418 32,536 33,904 35,336 35,454 44,671 45,727 46,975 42,458
Total Liabilities 21,859 21,128 24,894 18,671 21,658 22,512 10,389 13,414 6,665 8,853
Trade Payables 2,244 2,208 2,370 2,501 1,815 2,393 2,318 1,545 1,488 1,174
Trade Receivables 188.00 112.00 313.00 322.00 434.00 760.00 1,432 812.00 758.00 392.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity -11,426 -9,946 -23,224 -12,258 -9,697 -2,098 -9,630 -18,612
Cash From Investing Activity -2,658 -3,405 6,525 846.00 -2,435 -2,648 -1,092 2,396
Cash From Operating Activity 14,127 13,343 15,166 12,691 10,567 6,621 8,781 9,800
Cash Paid For Loan Advances - - - - - - - -
Cash Paid For Purchase Of Fixed Assets -4,320 -3,539 -3,490 -2,998 -2,481 -3,637 -3,400 -2,733
Cash Paid For Purchase Of Investments -23,941 -23,548 -43,285 -46,753 -41,385 -35,593 -41,660 -33,938
Cash Paid For Repayment Of Borrowings -12,327 -15,419 -5,980 -4,324 -11,965 -8,869 -9,871 -20,225
Cash Received From Borrowings 14,512 12,070 14,958 9.00 18,489 6,945 12,407 12,325
Cash Received From Sale Of Fixed Assets 7.00 51.00 20.00 30.00 54.00 19.00 59.00 10.00
Cash Received From Sale Of Investments 24,533 23,507 47,950 44,904 48,578 36,063 43,656 38,558
Change In Inventory 42.00 -62.00 91.00 -528.00 411.00 -291.00 -165.00 557.00
Change In Other Working Capital Items -250.00 1,134 54.00 -1,134 195.00 -934.00 621.00 -116.00
Change In Payables 275.00 108.00 75.00 773.00 58.00 313.00 227.00 124.00
Change In Receivables 48.00 219.00 336.00 -310.00 -26.00 -205.00 -12.00 -48.00
Change In Working Capital 115.00 1,399 556.00 -1,199 638.00 -1,117 671.00 517.00
Direct Taxes Paid -3,376 -1,757 -3,140 -2,391 -1,755 -1,135 -2,560 -3,028
Dividends Paid -12,253 -5,493 -31,901 -7,606 -15,972 - -11,958 -10,469
Dividends Received - 4.00 - - - - - -
Interest Paid -1,253 -1,029 -287.00 -332.00 -244.00 -170.00 -208.00 -243.00
Interest Received 678.00 568.00 1,441 936.00 1,507 523.00 253.00 499.00
Net Cash Flow 43.00 -8.00 -1,533 1,279 -1,565 1,875 -1,941 -6,416
Other Cash Financing Items Paid -105.00 - -14.00 -5.00 -5.00 -4.00 - -
Other Cash Investing Items Paid 385.00 -448.00 3,889 4,727 -8,708 -23.00 - -
Profit From Operations 17,388 13,701 17,750 16,281 11,684 8,873 10,670 12,311

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Hindzinc 2025-09-30 - 1.32 4.92 4.00 0.00
Hindzinc 2025-06-30 - 1.36 4.81 4.07 0.00
Hindzinc 2025-03-31 - 1.43 4.14 3.10 0.00
Hindzinc 2024-12-31 - 1.38 4.12 3.16 0.00
๐Ÿ’ฌ
Stock Chat