Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Electrodes & Welding Equipment

Rating :
85/99

BSE: 509631 | NSE: HEG

4250.75
29.75 (0.70%)
19-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  4216.00
  •  4348.00
  •  4190.15
  •  4221.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  308627
  •  13118.96
  •  4955.00
  •  1564.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16,850.17
  • 6.39
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,140.00
  • 1.90%
  • 5.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.04%
  • 6.59%
  • 12.37%
  • FII
  • DII
  • Others
  • 0.02%
  • 10.88%
  • 9.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.33
  • 13.40
  • 46.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.80
  • 47.18
  • 66.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.03
  • 65.68
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.69
  • 10.53
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.93
  • 2.50
  • 3.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.29
  • 13.83
  • 17.61

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
Net Sales
-
2,750.07
860.04
869.50
1,233.07
1,466.81
1,622.61
1,424.61
1,113.65
1,131.40
Net Sales Growth
-
219.76%
-1.09%
-29.48%
-15.94%
-9.60%
13.90%
27.92%
-1.57%
 
Cost Of Goods Sold
-
284.07
243.96
210.38
412.98
503.88
577.94
516.49
331.97
364.95
Gross Profit
-
2,465.99
616.08
659.12
820.09
962.94
1,044.67
908.12
781.68
766.45
GP Margin
-
89.67%
71.63%
75.80%
66.51%
65.65%
64.38%
63.75%
70.19%
67.74%
Total Expenditure
-
1,051.05
779.83
736.62
1,051.43
1,220.83
1,329.50
1,182.79
893.61
793.60
Power & Fuel Cost
-
358.58
263.23
239.85
278.12
284.75
325.89
291.95
232.30
169.04
% Of Sales
-
13.04%
30.61%
27.58%
22.56%
19.41%
20.08%
20.49%
20.86%
14.94%
Employee Cost
-
112.56
58.78
62.58
61.07
57.19
55.78
47.16
51.80
39.02
% Of Sales
-
4.09%
6.83%
7.20%
4.95%
3.90%
3.44%
3.31%
4.65%
3.45%
Manufacturing Exp.
-
149.47
120.47
125.26
161.77
155.65
183.88
165.01
146.93
77.12
% Of Sales
-
5.44%
14.01%
14.41%
13.12%
10.61%
11.33%
11.58%
13.19%
6.82%
General & Admin Exp.
-
13.32
14.72
14.37
15.81
18.37
19.76
17.08
15.65
33.85
% Of Sales
-
0.48%
1.71%
1.65%
1.28%
1.25%
1.22%
1.20%
1.41%
2.99%
Selling & Distn. Exp.
-
121.64
67.50
70.93
95.06
173.81
149.94
132.29
102.38
100.73
% Of Sales
-
4.42%
7.85%
8.16%
7.71%
11.85%
9.24%
9.29%
9.19%
8.90%
Miscellaneous Exp.
-
11.40
11.16
13.25
26.62
27.18
16.30
12.83
12.59
8.89
% Of Sales
-
0.41%
1.30%
1.52%
2.16%
1.85%
1.00%
0.90%
1.13%
0.79%
EBITDA
-
1,699.02
80.21
132.88
181.64
245.98
293.11
241.82
220.04
337.80
EBITDA Margin
-
61.78%
9.33%
15.28%
14.73%
16.77%
18.06%
16.97%
19.76%
29.86%
Other Income
-
34.97
7.65
7.69
15.16
21.77
13.60
16.79
26.81
15.14
Interest
-
56.72
54.72
60.31
77.13
72.30
63.60
40.68
21.57
59.26
Depreciation
-
72.56
73.92
79.30
75.36
72.66
62.64
57.93
57.31
51.37
PBT
-
1,604.71
-40.77
0.96
44.31
122.80
180.47
159.99
167.98
242.32
Tax
-
523.37
9.27
8.51
5.32
10.83
19.48
4.82
39.11
71.26
Tax Rate
-
32.61%
-22.74%
886.46%
12.01%
11.11%
15.55%
7.18%
23.28%
29.41%
PAT
-
1,081.34
-50.05
-7.55
39.00
86.62
105.79
62.32
128.86
171.06
PAT before Minority Interest
-
1,081.34
-50.05
-7.55
39.00
86.62
105.79
62.32
128.86
171.06
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
39.32%
-5.82%
-0.87%
3.16%
5.91%
6.52%
4.37%
11.57%
15.12%
PAT Growth
-
-
-
-
-54.98%
-18.12%
69.75%
-51.64%
-24.67%
 
Unadjusted EPS
-
275.14
-11.03
1.10
9.12
20.20
25.13
14.09
28.33
44.47

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
Shareholder's Funds
1,907.52
952.56
995.86
1,014.02
999.94
945.07
849.38
910.44
832.52
Share Capital
39.96
39.96
39.96
39.96
39.96
39.96
39.96
42.85
42.61
Total Reserves
1,867.56
912.60
955.90
974.06
959.98
905.11
809.42
867.59
789.91
Non-Current Liabilities
125.08
202.28
468.02
660.92
562.76
445.60
683.32
541.63
805.69
Secured Loans
0.00
135.64
156.55
252.37
168.96
359.74
352.74
210.64
716.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.72
Long Term Provisions
3.41
3.43
259.02
310.15
299.60
2.00
249.86
255.25
0.00
Current Liabilities
1,146.87
697.67
745.28
887.44
1,257.65
1,309.06
1,160.53
851.80
380.44
Trade Payables
246.44
86.49
51.72
128.93
229.85
133.80
102.67
43.89
49.98
Other Current Liabilities
126.48
198.64
171.80
157.42
312.94
275.90
215.76
147.48
51.30
Short Term Borrowings
297.45
411.84
520.00
575.92
664.41
855.39
790.68
634.91
0.00
Short Term Provisions
476.49
0.70
1.77
25.18
50.44
43.97
51.42
25.52
279.15
Total Liabilities
3,179.47
1,852.51
2,209.16
2,562.38
2,820.35
2,699.73
2,693.23
2,303.87
2,018.65
Net Block
829.65
885.04
932.43
906.54
940.57
717.93
745.37
658.60
657.88
Gross Block
1,673.40
1,665.86
1,645.81
1,542.07
1,503.05
1,215.44
1,181.64
1,044.17
994.64
Accumulated Depreciation
843.75
780.82
713.38
635.53
562.48
497.51
436.27
385.56
336.76
Non Current Assets
1,119.56
1,152.06
1,473.97
1,627.75
1,617.59
1,223.92
1,373.70
1,201.52
884.15
Capital Work in Progress
1.61
1.20
26.70
107.75
118.70
214.54
94.03
72.51
58.10
Non Current Investment
251.88
233.88
226.93
222.57
173.50
151.96
155.58
160.68
168.17
Long Term Loans & Adv.
36.41
29.55
287.91
389.09
356.76
118.09
329.10
303.65
0.00
Other Non Current Assets
0.00
2.38
0.00
1.80
28.07
21.39
15.30
0.00
0.00
Current Assets
2,059.92
700.45
735.19
934.63
1,202.75
1,475.81
1,319.53
1,102.36
1,134.15
Current Investments
0.00
0.55
0.47
0.25
0.25
0.25
0.25
35.28
0.40
Inventories
511.44
257.80
371.19
401.90
494.00
607.67
618.81
509.52
342.82
Sundry Debtors
972.69
360.79
318.48
405.46
523.88
598.56
490.68
395.29
440.24
Cash & Bank
7.62
8.28
5.15
4.10
12.06
14.66
18.02
11.83
4.54
Other Current Assets
568.18
44.59
33.19
77.24
172.55
254.67
191.76
150.43
346.15
Short Term Loans & Adv.
487.34
28.45
6.70
45.67
53.51
45.65
30.87
27.32
340.48
Net Current Assets
913.05
2.78
-10.09
47.19
-54.90
166.75
159.00
250.56
753.71
Total Assets
3,179.48
1,852.51
2,209.16
2,562.38
2,820.34
2,699.73
2,693.23
2,303.88
2,018.65

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
Cash From Operating Activity
585.98
157.04
249.29
276.48
773.30
115.22
27.06
37.58
303.67
PBT
1,604.71
-40.77
0.96
44.31
97.44
125.27
67.14
167.98
242.33
Adjustment
119.82
132.84
146.34
143.89
161.36
123.10
97.41
79.51
110.62
Changes in Working Capital
-615.18
74.68
110.38
93.59
525.32
-113.67
-132.66
-170.98
22.07
Cash after chg. in Working capital
1,109.35
166.76
257.68
281.80
784.13
134.70
31.88
76.51
375.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-523.37
-9.72
-8.39
-5.32
-10.83
-19.48
-4.82
-38.92
-71.35
Other Direct Exp. Paid
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
Cash From Investing Activity
-9.25
-1.35
-28.77
-82.64
-293.80
-144.79
-164.91
-143.23
-49.09
Net Fixed Assets
-7.95
5.45
-22.69
-28.07
-251.49
-83.72
-169.86
-63.94
Net Investments
0.71
-1.12
-3.01
-51.65
-27.43
-1.77
33.17
-34.88
Others
-2.01
-5.68
-3.07
-2.92
-14.88
-59.30
-28.22
-44.41
Cash from Financing Activity
-577.38
-152.56
-219.47
-201.80
-482.11
26.20
144.04
112.94
-256.42
Net Cash Inflow / Outflow
-0.65
3.13
1.05
-7.96
-2.60
-3.36
6.19
7.29
-1.84
Opening Cash & Equivalents
8.28
5.15
4.10
12.06
14.66
18.02
11.83
4.54
6.38
Closing Cash & Equivalent
7.62
8.28
5.15
4.10
12.06
14.66
18.02
11.83
4.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
477.37
238.38
249.22
253.76
250.24
236.51
212.56
212.50
195.31
ROA
42.98%
-2.46%
-0.32%
1.45%
3.14%
3.92%
2.49%
5.96%
8.47%
ROE
75.62%
-5.14%
-0.75%
3.87%
8.91%
11.79%
7.08%
14.79%
20.56%
ROCE
86.50%
0.82%
3.30%
6.14%
7.77%
8.47%
5.47%
11.20%
19.30%
Fixed Asset Turnover
1.77
0.66
0.69
0.96
1.25
1.56
1.47
1.11
1.28
Receivable days
82.42
114.02
119.91
115.70
120.75
106.34
98.67
134.19
126.68
Inventory Days
47.55
105.58
128.05
111.54
118.52
119.73
125.67
136.89
98.65
Payable days
45.41
26.82
33.00
51.25
47.03
26.99
18.97
15.05
20.26
Cash Conversion Cycle
84.56
192.77
214.96
175.98
192.24
199.08
205.37
256.02
205.07
Total Debt/Equity
0.16
0.72
0.78
0.90
1.03
1.48
1.49
1.00
0.88
Interest Cover
29.29
0.25
1.02
1.57
2.35
2.97
2.65
8.79
5.09

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.