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

BPO/ITeS

Rating :
58/99

BSE: 532859 | NSE: HGS

687.65
-11.15 (-1.60%)
16-Nov-2018 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  699.50
  •  700.00
  •  676.50
  •  698.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3647
  •  25.08
  •  1037.80
  •  591.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,430.76
  • 7.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,537.35
  • 1.46%
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.37%
  • 4.00%
  • 16.67%
  • FII
  • DII
  • Others
  • 0.03%
  • 1.81%
  • 10.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.05
  • 8.97
  • 5.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.64
  • 4.76
  • 5.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.52
  • 2.69
  • 24.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.02
  • 7.45
  • 7.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.91
  • 0.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.26
  • 4.00
  • 4.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,158.62
942.62
22.91%
1,100.83
927.15
18.73%
1,003.89
939.99
6.80%
975.71
956.27
2.03%
Expenses
1,081.03
837.94
29.01%
1,027.68
827.85
24.14%
900.01
837.83
7.42%
877.52
841.78
4.25%
EBITDA
77.59
104.68
-25.88%
73.15
99.30
-26.33%
103.88
102.16
1.68%
98.19
114.48
-14.23%
EBIDTM
6.70%
11.10%
6.64%
10.71%
10.35%
10.87%
10.06%
11.97%
Other Income
43.16
13.17
227.71%
31.49
4.44
609.23%
15.85
2.56
519.14%
2.81
3.41
-17.60%
Interest
9.08
8.59
5.70%
9.45
9.19
2.83%
8.85
9.70
-8.76%
8.02
10.36
-22.59%
Depreciation
46.57
35.30
31.93%
35.45
36.69
-3.38%
31.91
36.91
-13.55%
37.38
35.50
5.30%
PBT
65.09
73.95
-11.98%
59.74
57.86
3.25%
66.97
58.11
15.25%
55.60
72.04
-22.82%
Tax
20.33
22.13
-8.13%
19.43
13.53
43.61%
18.69
15.40
21.36%
6.63
24.82
-73.29%
PAT
44.77
51.82
-13.60%
40.31
44.33
-9.07%
48.29
42.71
13.06%
48.97
47.22
3.71%
PATM
3.86%
5.50%
3.66%
4.78%
4.81%
4.54%
5.02%
4.94%
EPS
22.04
25.23
-12.64%
19.25
21.40
-10.05%
23.44
20.65
13.51%
23.71
22.93
3.40%

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
4,239.05
3,849.37
3,710.99
3,321.00
2,807.58
2,504.85
1,983.43
1,554.31
1,073.07
892.34
797.57
Net Sales Growth
12.56%
3.73%
11.74%
18.29%
12.09%
26.29%
27.61%
44.85%
20.25%
11.88%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,239.05
3,849.37
3,710.99
3,321.00
2,807.58
2,504.85
1,983.43
1,554.31
1,073.07
892.34
797.57
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,886.24
3,443.32
3,292.98
3,010.34
2,496.31
2,183.08
1,759.71
1,373.11
917.53
734.38
662.51
Power & Fuel Cost
-
68.74
60.55
50.75
41.32
36.84
34.16
29.35
17.53
14.23
17.03
% Of Sales
-
1.79%
1.63%
1.53%
1.47%
1.47%
1.72%
1.89%
1.63%
1.59%
2.14%
Employee Cost
-
2,596.26
2,455.79
2,235.13
1,910.46
1,692.12
1,341.20
1,034.79
686.63
526.69
475.01
% Of Sales
-
67.45%
66.18%
67.30%
68.05%
67.55%
67.62%
66.58%
63.99%
59.02%
59.56%
Manufacturing Exp.
-
137.13
139.84
126.90
98.30
85.87
54.59
52.76
41.63
20.07
13.49
% Of Sales
-
3.56%
3.77%
3.82%
3.50%
3.43%
2.75%
3.39%
3.88%
2.25%
1.69%
General & Admin Exp.
-
469.77
455.64
440.99
335.04
284.18
262.30
201.94
136.97
134.00
120.98
% Of Sales
-
12.20%
12.28%
13.28%
11.93%
11.35%
13.22%
12.99%
12.76%
15.02%
15.17%
Selling & Distn. Exp.
-
89.43
81.54
77.99
58.04
46.07
35.93
28.24
22.49
19.41
17.29
% Of Sales
-
2.32%
2.20%
2.35%
2.07%
1.84%
1.81%
1.82%
2.10%
2.18%
2.17%
Miscellaneous Exp.
-
81.99
99.61
78.59
53.15
37.99
31.52
26.02
12.27
19.99
17.29
% Of Sales
-
2.13%
2.68%
2.37%
1.89%
1.52%
1.59%
1.67%
1.14%
2.24%
2.35%
EBITDA
352.81
406.05
418.01
310.66
311.27
321.77
223.72
181.20
155.54
157.96
135.06
EBITDA Margin
8.32%
10.55%
11.26%
9.35%
11.09%
12.85%
11.28%
11.66%
14.49%
17.70%
16.93%
Other Income
93.31
36.26
22.77
26.39
26.05
34.12
33.28
31.72
29.12
31.13
33.06
Interest
35.40
34.65
42.94
40.43
38.64
38.75
43.66
29.23
9.32
13.40
10.83
Depreciation
151.31
141.28
143.17
136.40
105.24
86.20
77.25
61.29
45.22
38.57
32.68
PBT
247.40
266.39
254.68
160.22
193.43
230.95
136.08
122.41
130.12
137.13
124.60
Tax
65.08
62.31
75.47
59.84
28.41
61.39
40.23
16.34
22.80
12.81
20.26
Tax Rate
26.31%
24.49%
29.63%
37.35%
14.69%
26.58%
30.76%
13.35%
17.52%
8.96%
17.77%
PAT
182.34
193.60
179.55
100.88
165.03
169.55
90.57
106.07
107.32
130.08
93.73
PAT before Minority Interest
184.04
192.07
179.21
100.38
165.03
169.55
90.57
106.07
107.32
130.08
93.73
Minority Interest
1.70
1.53
0.34
0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.30%
5.03%
4.84%
3.04%
5.88%
6.77%
4.57%
6.82%
10.00%
14.58%
11.75%
PAT Growth
-2.01%
7.83%
77.98%
-38.87%
-2.67%
87.20%
-14.61%
-1.16%
-17.50%
38.78%
 
Unadjusted EPS
88.44
93.18
86.58
48.67
79.88
82.33
43.99
51.52
52.12
63.35
45.64

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
1,483.01
1,337.25
1,188.50
1,074.23
1,452.06
1,235.47
1,129.46
998.83
949.06
955.07
Share Capital
20.80
20.74
20.73
20.72
20.62
20.59
20.59
20.59
20.59
20.54
Total Reserves
1,461.31
1,314.59
1,166.65
1,053.51
1,431.45
1,214.88
1,108.87
978.24
928.47
934.53
Non-Current Liabilities
495.99
687.61
805.58
572.67
484.65
388.57
399.54
131.53
131.92
103.62
Secured Loans
201.07
352.80
479.07
543.28
447.25
356.78
371.68
29.27
51.62
87.47
Unsecured Loans
3.93
6.91
59.44
19.59
1.26
1.56
2.00
64.85
63.19
0.00
Long Term Provisions
312.36
341.89
254.32
8.52
6.40
6.04
7.07
19.66
0.00
0.00
Current Liabilities
911.57
698.32
678.68
422.97
493.00
442.28
617.45
230.37
159.95
127.54
Trade Payables
185.77
153.65
172.03
167.94
133.81
80.37
77.49
40.27
53.33
62.67
Other Current Liabilities
356.59
262.24
234.55
179.74
193.18
197.46
161.56
76.22
8.87
6.25
Short Term Borrowings
242.87
244.15
223.55
26.28
105.76
91.76
301.00
51.97
0.00
0.00
Short Term Provisions
126.33
38.28
48.55
49.02
60.25
72.70
77.41
61.92
97.75
58.63
Total Liabilities
2,889.85
2,722.74
2,672.23
2,069.87
2,429.72
2,066.33
2,146.46
1,360.73
1,240.93
1,186.23
Net Block
918.99
949.19
936.10
771.62
1,088.43
941.64
887.92
376.49
295.75
280.55
Gross Block
1,203.97
1,151.83
1,064.53
1,333.21
1,535.65
1,306.49
1,180.17
619.60
488.21
446.60
Accumulated Depreciation
272.98
202.64
128.43
561.59
447.22
364.85
292.25
243.11
192.47
166.05
Non Current Assets
1,443.74
1,515.17
1,398.06
969.76
1,241.38
1,071.12
1,009.17
468.93
300.61
298.25
Capital Work in Progress
1.06
31.83
14.27
3.51
1.87
3.89
0.30
0.03
3.64
16.51
Non Current Investment
11.18
5.36
10.21
8.03
6.85
7.56
6.28
4.91
1.21
1.19
Long Term Loans & Adv.
441.29
461.81
349.39
177.28
136.07
111.06
114.36
86.96
0.00
0.00
Other Non Current Assets
71.22
66.98
88.08
9.32
8.16
6.97
0.30
0.54
0.00
0.00
Current Assets
1,446.11
1,207.56
1,274.16
1,100.11
1,188.35
995.21
1,137.29
891.81
940.32
887.98
Current Investments
0.00
0.00
0.00
0.71
0.13
0.13
0.12
0.11
0.11
0.10
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
649.49
462.89
458.77
409.30
469.20
359.96
272.65
178.51
172.79
130.78
Cash & Bank
478.80
374.50
374.81
354.27
455.01
406.09
719.77
618.47
642.31
665.11
Other Current Assets
317.82
332.36
51.60
223.19
264.02
229.04
144.75
94.72
125.12
91.99
Short Term Loans & Adv.
88.67
37.82
388.98
112.64
160.51
116.58
31.96
33.35
124.68
54.85
Net Current Assets
534.54
509.25
595.49
677.14
695.35
552.93
519.83
661.44
780.37
760.44
Total Assets
2,889.85
2,722.73
2,672.22
2,069.87
2,429.73
2,066.33
2,146.46
1,360.74
1,240.93
1,186.23

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
341.47
409.22
145.92
191.23
235.11
132.30
145.18
95.17
98.22
93.32
PBT
254.39
254.68
160.22
193.43
230.95
130.80
122.41
130.12
137.13
124.60
Adjustment
154.52
170.89
159.17
99.44
130.11
118.20
69.80
34.77
24.85
13.15
Changes in Working Capital
-31.04
60.25
-115.84
-22.10
-67.25
-81.62
-10.43
-49.56
-52.83
-22.68
Cash after chg. in Working capital
377.86
485.83
203.56
270.78
293.81
167.37
181.78
115.33
109.15
115.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-36.39
-76.61
-57.64
-79.55
-58.70
-35.07
-36.61
-20.16
-10.93
-21.75
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
-59.72
-113.33
-197.39
-68.37
-134.51
93.13
-614.72
-100.85
-26.42
-35.84
Net Fixed Assets
33.28
-29.29
167.17
-100.42
-61.11
-24.82
-48.19
-26.54
-19.69
-56.73
Net Investments
-5.82
4.85
-2.04
10.81
0.64
-13.29
-39.88
-4.65
-0.01
1.00
Others
-87.18
-88.89
-362.52
21.24
-74.04
131.24
-526.65
-69.66
-6.72
19.89
Cash from Financing Activity
-134.31
-245.98
-68.62
-89.73
-13.59
-268.14
494.55
-21.26
-16.72
-20.04
Net Cash Inflow / Outflow
147.45
49.91
-120.09
33.13
87.01
-42.71
25.01
-26.93
55.08
37.45
Opening Cash & Equivalents
309.57
266.79
168.90
155.32
64.12
101.46
84.03
104.26
665.11
559.99
Closing Cash & Equivalent
461.56
309.57
59.79
195.17
155.32
64.12
101.46
84.03
642.31
597.44

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.)
712.55
643.76
572.81
518.46
704.32
600.06
548.57
485.13
460.95
465.02
ROA
6.84%
6.64%
4.23%
7.34%
7.54%
4.30%
6.05%
8.25%
10.72%
8.91%
ROE
13.63%
14.21%
8.88%
13.06%
12.62%
7.66%
9.97%
11.02%
13.66%
11.08%
ROCE
14.21%
14.79%
10.73%
12.21%
13.93%
9.56%
10.07%
12.60%
14.84%
13.46%
Fixed Asset Turnover
3.27
3.35
2.77
1.96
1.76
1.60
1.73
1.94
1.91
1.96
Receivable days
52.74
45.33
47.70
57.10
60.41
58.21
52.97
59.75
62.09
55.79
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
20.35
20.57
23.55
24.82
20.03
18.62
17.72
20.92
34.03
38.36
Cash Conversion Cycle
32.39
24.75
24.15
32.28
40.38
39.59
35.25
38.82
28.05
17.43
Total Debt/Equity
0.39
0.50
0.70
0.60
0.44
0.45
0.65
0.15
0.12
0.09
Interest Cover
8.34
6.93
4.96
6.01
6.96
4.00
5.19
14.95
11.67
11.53

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.