Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Electric Equipment

Rating :
74/99

BSE: 517354 | NSE: HAVELLS

674.20
-11.85 (-1.73%)
16-Nov-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  687.10
  •  687.45
  •  664.30
  •  686.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  937990
  •  6323.93
  •  728.75
  •  450.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 42,891.80
  • 53.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41,445.61
  • 0.58%
  • 11.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.55%
  • 2.40%
  • 5.86%
  • FII
  • DII
  • Others
  • 0.27%
  • 5.03%
  • 26.89%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.98
  • 11.51
  • 14.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.88
  • 10.34
  • 6.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.24
  • 8.28
  • 0.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.97
  • 36.36
  • 44.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.33
  • 7.82
  • 8.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.72
  • 24.73
  • 27.71

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
8,146.41
6,155.76
7,612.56
8,569.43
8,185.80
7,247.89
6,518.20
5,612.63
5,431.51
5,477.49
Net Sales Growth
-
32.34%
-19.14%
-11.17%
4.69%
12.94%
11.19%
16.13%
3.33%
-0.84%
 
Cost Of Goods Sold
-
4,774.95
3,493.28
4,217.46
4,675.87
4,638.03
4,162.76
3,636.88
3,194.78
2,915.44
3,007.01
Gross Profit
-
3,371.46
2,662.48
3,395.10
3,893.56
3,547.77
3,085.13
2,881.32
2,417.85
2,516.07
2,470.48
GP Margin
-
41.39%
43.25%
44.60%
45.44%
43.34%
42.57%
44.20%
43.08%
46.32%
45.10%
Total Expenditure
-
7,115.49
5,337.59
6,854.56
7,848.30
7,443.31
6,573.51
5,860.87
5,055.61
5,109.31
5,188.94
Power & Fuel Cost
-
75.38
75.52
80.87
84.21
80.77
72.63
67.58
60.23
60.48
47.50
% Of Sales
-
0.93%
1.23%
1.06%
0.98%
0.99%
1.00%
1.04%
1.07%
1.11%
0.87%
Employee Cost
-
659.54
509.01
896.00
1,187.50
1,086.87
893.98
780.56
631.91
760.20
845.23
% Of Sales
-
8.10%
8.27%
11.77%
13.86%
13.28%
12.33%
11.98%
11.26%
14.00%
15.43%
Manufacturing Exp.
-
430.16
425.15
477.38
456.98
273.93
250.79
246.31
219.42
225.32
189.97
% Of Sales
-
5.28%
6.91%
6.27%
5.33%
3.35%
3.46%
3.78%
3.91%
4.15%
3.47%
General & Admin Exp.
-
254.81
222.96
373.76
438.68
454.98
384.90
349.89
302.09
306.19
331.97
% Of Sales
-
3.13%
3.62%
4.91%
5.12%
5.56%
5.31%
5.37%
5.38%
5.64%
6.06%
Selling & Distn. Exp.
-
674.13
466.21
555.99
860.35
801.16
706.28
611.48
508.05
809.97
751.54
% Of Sales
-
8.28%
7.57%
7.30%
10.04%
9.79%
9.74%
9.38%
9.05%
14.91%
13.72%
Miscellaneous Exp.
-
246.52
145.46
253.10
144.71
107.57
102.17
168.17
139.13
31.71
751.54
% Of Sales
-
3.03%
2.36%
3.32%
1.69%
1.31%
1.41%
2.58%
2.48%
0.58%
0.29%
EBITDA
-
1,030.92
818.17
758.00
721.13
742.49
674.38
657.33
557.02
322.20
288.55
EBITDA Margin
-
12.65%
13.29%
9.96%
8.42%
9.07%
9.30%
10.08%
9.92%
5.93%
5.27%
Other Income
-
117.90
150.12
86.64
50.46
41.25
27.88
41.35
23.72
22.17
8.70
Interest
-
24.83
13.34
54.37
63.96
74.11
123.22
128.10
90.16
97.90
125.27
Depreciation
-
140.49
120.51
134.40
138.66
115.54
109.66
94.85
80.44
83.69
90.50
PBT
-
983.50
834.44
655.87
568.97
594.09
469.38
475.73
410.14
162.78
81.48
Tax
-
303.83
228.76
219.27
183.55
147.76
82.36
105.81
103.09
93.18
42.91
Tax Rate
-
31.49%
31.44%
14.44%
32.26%
24.87%
12.41%
22.24%
25.33%
57.24%
-36.61%
PAT
-
662.37
499.31
1,298.36
385.42
446.33
581.43
370.43
303.57
69.56
-160.16
PAT before Minority Interest
-
660.97
498.88
1,298.70
385.42
446.33
581.43
369.92
303.93
69.60
-160.12
Minority Interest
-
1.40
0.43
-0.34
0.00
0.00
0.00
0.51
-0.36
-0.04
-0.04
PAT Margin
-
8.13%
8.11%
17.06%
4.50%
5.45%
8.02%
5.68%
5.41%
1.28%
-2.92%
PAT Growth
-
32.66%
-61.54%
236.87%
-13.65%
-23.24%
56.96%
22.02%
336.41%
-
 
Unadjusted EPS
-
10.77
7.72
20.82
6.17
7.15
46.60
29.65
24.33
5.57
-27.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
3,729.16
3,276.82
3,027.67
1,818.18
1,666.01
1,442.04
955.61
653.74
400.21
614.57
Share Capital
62.51
62.49
62.46
62.44
62.39
62.39
62.39
62.39
30.08
30.08
Total Reserves
3,666.65
3,214.33
2,965.21
1,755.74
1,603.62
1,379.65
893.22
591.35
369.02
582.07
Non-Current Liabilities
340.59
131.41
107.57
638.29
1,181.37
1,136.85
837.04
921.94
1,109.77
1,218.11
Secured Loans
81.00
0.00
1.67
226.40
642.62
742.36
438.64
581.53
996.33
1,062.39
Unsecured Loans
0.00
0.00
0.00
0.00
62.95
0.00
0.00
0.00
70.03
165.44
Long Term Provisions
24.72
9.96
12.67
424.36
388.86
313.20
317.42
270.92
0.00
0.00
Current Liabilities
2,530.11
1,750.45
1,236.89
2,317.41
2,484.90
1,878.94
2,382.65
1,987.27
1,587.63
1,430.76
Trade Payables
1,640.01
633.45
500.53
1,051.11
1,207.15
932.86
1,069.92
817.80
649.41
622.23
Other Current Liabilities
669.90
731.88
468.69
816.48
857.58
643.64
699.01
674.63
906.11
771.20
Short Term Borrowings
34.38
208.33
83.92
69.63
118.39
91.84
429.87
375.38
0.00
0.00
Short Term Provisions
185.82
176.79
183.75
380.19
301.78
210.60
183.85
119.46
32.11
37.33
Total Liabilities
6,607.51
5,167.73
4,387.01
4,773.97
5,332.39
4,457.92
4,175.39
3,563.53
3,097.81
3,263.60
Net Block
2,765.72
1,345.91
1,224.25
1,540.98
1,600.38
1,500.08
1,390.83
1,330.91
1,208.56
1,211.28
Gross Block
3,124.33
1,578.07
1,360.03
3,387.86
3,645.50
3,350.37
3,120.11
3,180.79
3,017.49
3,253.99
Accumulated Depreciation
358.61
232.16
135.78
1,846.88
2,045.12
1,850.29
1,729.28
1,839.56
1,755.16
2,036.13
Non Current Assets
2,901.74
1,678.19
1,480.87
1,812.80
1,725.61
1,585.92
1,503.81
1,395.08
1,242.17
1,242.08
Capital Work in Progress
24.05
11.94
20.49
38.30
44.41
24.89
66.25
24.90
33.61
30.80
Non Current Investment
53.79
217.58
188.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
56.48
101.97
45.80
58.00
80.34
59.73
46.54
38.95
0.00
0.00
Other Non Current Assets
1.70
0.79
1.61
175.52
0.48
1.22
0.19
0.32
0.00
0.00
Current Assets
3,705.77
3,489.54
2,906.14
2,961.17
3,606.78
2,872.00
2,671.58
2,168.45
1,855.62
2,021.47
Current Investments
16.21
255.11
271.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,633.03
945.34
834.31
1,366.29
1,493.44
1,318.36
1,367.75
1,086.00
824.59
794.74
Sundry Debtors
327.75
230.68
235.73
623.18
1,000.53
862.28
890.53
772.08
698.22
757.34
Cash & Bank
1,561.57
1,974.47
1,468.00
777.47
881.70
473.57
233.64
177.85
148.01
247.33
Other Current Assets
167.21
23.99
19.41
127.15
231.11
217.79
179.66
132.52
184.80
222.06
Short Term Loans & Adv.
138.11
59.95
76.98
67.08
71.90
116.98
117.26
57.48
174.52
214.12
Net Current Assets
1,175.66
1,739.09
1,669.25
643.76
1,121.88
993.06
288.93
181.18
267.99
590.71
Total Assets
6,607.51
5,167.73
4,387.01
4,773.97
5,332.39
4,457.92
4,175.39
3,563.53
3,097.81
3,263.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,099.93
767.08
513.43
962.56
868.11
637.73
451.93
252.99
308.66
219.89
PBT
964.80
722.87
1,519.72
568.97
594.09
663.79
475.73
407.02
162.78
-117.21
Adjustment
110.01
135.92
-747.64
169.94
235.67
235.68
209.28
131.29
-25.04
160.26
Changes in Working Capital
270.17
113.48
-78.39
415.15
171.90
-139.20
-123.36
-199.82
236.86
216.83
Cash after chg. in Working capital
1,344.98
972.27
693.69
1,154.06
1,001.66
760.27
561.65
338.49
374.60
259.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-245.05
-205.19
-180.26
-191.50
-133.55
-122.54
-109.72
-85.03
-65.94
-39.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-944.12
-216.00
35.27
-486.39
-376.19
-143.34
-105.33
-176.21
-96.11
-162.63
Net Fixed Assets
-1,659.27
-123.71
20.80
-161.12
-78.93
-134.05
-145.41
-156.27
-150.23
-95.53
Net Investments
349.50
1.51
549.05
-129.24
-90.60
-16.85
-59.60
-183.76
-143.84
-223.08
Others
365.65
-93.80
-534.58
-196.03
-206.66
7.56
99.68
163.82
197.96
155.98
Cash from Financing Activity
-409.05
-97.54
-621.28
-753.77
-309.72
-252.10
-247.04
-65.42
-313.04
-51.52
Net Cash Inflow / Outflow
-253.24
453.54
-72.58
-277.60
182.20
242.29
99.56
11.36
-100.49
5.74
Opening Cash & Equivalents
591.88
142.00
370.69
655.26
472.37
230.46
130.59
119.24
241.52
235.78
Closing Cash & Equivalent
336.46
591.88
142.00
378.67
655.26
472.37
230.46
130.59
147.21
241.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
59.66
52.44
48.47
29.12
26.70
23.11
15.32
10.48
6.63
10.17
ROA
11.23%
10.44%
28.35%
7.63%
9.12%
13.47%
9.56%
9.13%
2.19%
-4.74%
ROE
18.87%
15.83%
53.60%
22.12%
28.72%
48.50%
45.97%
57.74%
13.77%
-24.93%
ROCE
27.00%
22.30%
58.19%
25.51%
25.98%
35.72%
32.17%
30.71%
15.76%
0.42%
Fixed Asset Turnover
3.52
4.50
3.38
2.68
2.57
2.47
2.25
1.96
1.77
1.78
Receivable days
12.32
12.87
19.56
31.43
37.78
39.99
42.77
44.20
47.98
51.37
Inventory Days
56.91
49.11
50.11
55.36
57.03
61.28
63.13
57.44
53.38
59.72
Payable days
58.33
39.83
37.84
45.58
48.64
57.77
56.05
47.22
44.71
44.42
Cash Conversion Cycle
10.90
22.15
31.83
41.21
46.17
43.50
49.85
54.43
56.65
66.67
Total Debt/Equity
0.03
0.06
0.04
0.23
0.63
0.68
1.07
1.71
2.67
2.01
Interest Cover
39.86
55.55
28.92
9.90
9.02
6.39
4.71
5.51
2.66
0.06

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.