Nifty
Sensex
:
:
11709.10
38969.80
-119.15 (-1.01%)
-382.87 (-0.97%)

Electric Equipment

Rating :
45/99

BSE: 540136 | NSE: HPL

64.80
8.25 (14.59%)
21-May-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  63.10
  •  67.85
  •  60.65
  •  56.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  940154
  •  609.22
  •  107.00
  •  44.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 411.84
  • 12.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 827.92
  • 1.56%
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.31%
  • 2.11%
  • 14.35%
  • FII
  • DII
  • Others
  • 0.06%
  • 6.03%
  • 5.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.42
  • 0.50
  • -2.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.33
  • 0.89
  • -4.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.72
  • -0.67
  • -9.18

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
352.51
314.56
12.06%
259.45
276.30
-6.10%
286.49
224.19
27.79%
260.02
246.30
5.57%
Expenses
311.77
284.28
9.67%
227.34
246.04
-7.60%
253.10
198.39
27.58%
232.74
222.78
4.47%
EBITDA
40.74
30.28
34.54%
32.11
30.26
6.11%
33.39
25.81
29.37%
27.28
23.52
15.99%
EBIDTM
11.56%
9.63%
12.38%
10.95%
11.66%
11.51%
10.49%
9.55%
Other Income
1.25
1.13
10.62%
0.88
1.15
-23.48%
1.42
1.09
30.28%
1.16
1.06
9.43%
Interest
13.21
13.05
1.23%
15.69
13.75
14.11%
15.67
12.56
24.76%
13.57
11.66
16.38%
Depreciation
8.62
5.69
51.49%
8.43
5.74
46.86%
8.03
5.89
36.33%
6.95
5.48
26.82%
PBT
20.16
12.69
58.87%
8.87
11.92
-25.59%
11.10
8.45
31.36%
7.91
7.44
6.32%
Tax
7.60
5.44
39.71%
2.20
3.09
-28.80%
3.26
2.22
46.85%
2.27
2.16
5.09%
PAT
12.55
7.25
73.10%
6.67
8.83
-24.46%
7.85
6.22
26.21%
5.64
5.28
6.82%
PATM
3.56%
2.30%
2.57%
3.20%
2.74%
2.78%
2.17%
2.14%
EPS
1.95
1.12
74.11%
1.03
1.37
-24.82%
1.21
0.97
24.74%
0.87
0.81
7.41%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,158.47
1,036.31
986.29
1,116.38
1,047.13
1,010.95
911.44
721.24
565.94
Net Sales Growth
9.15%
5.07%
-11.65%
6.61%
3.58%
10.92%
26.37%
27.44%
 
Cost Of Goods Sold
759.66
669.83
638.26
725.58
693.67
699.96
628.47
487.68
380.54
Gross Profit
398.81
366.48
348.02
390.80
353.45
310.99
282.96
233.55
185.40
GP Margin
34.43%
35.36%
35.29%
35.01%
33.75%
30.76%
31.05%
32.38%
32.76%
Total Expenditure
1,024.95
926.44
862.39
975.25
921.77
905.82
800.98
638.40
494.07
Power & Fuel Cost
-
11.61
12.92
13.99
12.08
13.15
10.36
8.41
6.29
% Of Sales
-
1.12%
1.31%
1.25%
1.15%
1.30%
1.14%
1.17%
1.11%
Employee Cost
-
131.26
112.06
107.21
67.64
57.65
53.92
47.90
33.80
% Of Sales
-
12.67%
11.36%
9.60%
6.46%
5.70%
5.92%
6.64%
5.97%
Manufacturing Exp.
-
38.49
38.21
35.47
33.36
35.46
30.65
22.43
11.96
% Of Sales
-
3.71%
3.87%
3.18%
3.19%
3.51%
3.36%
3.11%
2.11%
General & Admin Exp.
-
34.56
28.38
32.35
23.49
24.17
20.87
17.37
13.12
% Of Sales
-
3.33%
2.88%
2.90%
2.24%
2.39%
2.29%
2.41%
2.32%
Selling & Distn. Exp.
-
38.64
31.58
57.16
88.01
71.88
54.28
52.65
46.28
% Of Sales
-
3.73%
3.20%
5.12%
8.40%
7.11%
5.96%
7.30%
8.18%
Miscellaneous Exp.
-
2.05
0.97
3.49
3.52
3.56
2.43
1.96
2.08
% Of Sales
-
0.20%
0.10%
0.31%
0.34%
0.35%
0.27%
0.27%
0.37%
EBITDA
133.52
109.87
123.90
141.13
125.36
105.13
110.46
82.84
71.87
EBITDA Margin
11.53%
10.60%
12.56%
12.64%
11.97%
10.40%
12.12%
11.49%
12.70%
Other Income
4.71
4.43
5.42
4.87
4.73
5.10
4.30
3.12
1.56
Interest
58.14
51.02
67.94
78.24
69.93
59.27
61.71
41.29
21.00
Depreciation
32.03
22.79
24.46
19.36
16.20
13.29
11.35
6.69
5.11
PBT
48.04
40.49
36.92
48.39
43.95
37.67
41.70
37.97
47.32
Tax
15.33
12.91
10.99
11.78
9.33
9.30
10.28
9.59
10.07
Tax Rate
31.91%
31.88%
29.77%
24.34%
21.23%
24.69%
24.65%
25.26%
21.28%
PAT
32.71
27.43
25.76
36.62
34.62
28.37
31.42
28.39
37.25
PAT before Minority Interest
32.53
27.58
25.93
36.62
34.62
28.37
31.42
28.39
37.25
Minority Interest
-0.18
-0.15
-0.17
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.82%
2.65%
2.61%
3.28%
3.31%
2.81%
3.45%
3.94%
6.58%
PAT Growth
18.60%
6.48%
-29.66%
5.78%
22.03%
-9.71%
10.67%
-23.79%
 
Unadjusted EPS
5.06
4.27
4.65
7.89
7.46
6.11
6.81
6.32
8.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Shareholder's Funds
703.91
688.11
354.26
Share Capital
64.30
64.30
46.43
Total Reserves
639.61
623.80
307.83
Non-Current Liabilities
-1.80
-14.29
156.73
Secured Loans
21.34
12.91
116.21
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
7.85
5.31
2.90
Current Liabilities
774.18
704.97
837.43
Trade Payables
288.31
265.13
332.39
Other Current Liabilities
22.21
68.21
53.49
Short Term Borrowings
458.32
362.57
431.39
Short Term Provisions
5.35
9.06
20.16
Total Liabilities
1,477.62
1,379.97
1,348.42
Net Block
425.33
398.67
334.58
Gross Block
472.07
422.71
419.92
Accumulated Depreciation
46.74
24.04
85.34
Non Current Assets
455.51
401.97
400.43
Capital Work in Progress
0.15
0.00
2.75
Non Current Investment
0.00
0.00
54.00
Long Term Loans & Adv.
16.32
3.21
9.10
Other Non Current Assets
13.71
0.09
0.00
Current Assets
1,022.12
978.00
947.98
Current Investments
0.00
0.00
0.00
Inventories
423.73
377.58
317.18
Sundry Debtors
467.38
469.18
512.36
Cash & Bank
69.68
67.44
51.66
Other Current Assets
61.32
6.80
8.73
Short Term Loans & Adv.
55.33
57.00
58.06
Net Current Assets
247.93
273.03
110.56
Total Assets
1,477.63
1,379.97
1,348.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
20.41
3.47
102.73
PBT
40.49
36.92
48.39
Adjustment
70.73
88.23
93.62
Changes in Working Capital
-79.13
-113.94
-30.91
Cash after chg. in Working capital
32.09
11.21
111.11
Interest Paid
0.00
0.00
0.00
Tax Paid
-11.68
-7.75
-8.38
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-58.63
-50.91
-91.60
Net Fixed Assets
-42.26
43.67
Net Investments
0.00
0.00
Others
-16.37
-94.58
Cash from Financing Activity
40.45
48.89
-13.90
Net Cash Inflow / Outflow
2.24
1.45
-2.77
Opening Cash & Equivalents
67.44
65.98
54.43
Closing Cash & Equivalent
69.68
67.44
51.66

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
109.47
107.01
76.30
68.53
66.75
60.69
53.61
47.39
ROA
1.93%
1.90%
2.94%
3.25%
2.99%
3.75%
4.25%
6.58%
ROE
3.96%
4.98%
10.89%
11.02%
9.59%
12.02%
12.51%
17.49%
ROCE
8.12%
10.50%
14.34%
14.54%
14.02%
16.83%
15.71%
15.93%
Fixed Asset Turnover
2.37
2.62
3.14
3.31
3.89
4.48
4.56
4.21
Receivable days
161.04
162.05
133.94
114.86
97.06
87.94
83.55
85.69
Inventory Days
137.79
114.71
91.71
89.52
85.30
86.04
80.65
81.87
Payable days
116.18
125.27
109.49
86.68
81.50
78.95
70.55
76.42
Cash Conversion Cycle
182.64
151.49
116.16
117.71
100.87
95.03
93.64
91.14
Total Debt/Equity
0.69
0.55
1.63
1.62
1.37
1.30
1.41
1.01
Interest Cover
1.79
1.54
1.62
1.63
1.64
1.68
1.92
3.25

News Update:


  • HPL Electric reports 73% rise in Q4 consolidated net profit
    21st May 2019, 12:32 PM

    Total consolidated income of the company rose by 12.06% at Rs 353.76 crore for quarter ended March 31, 2019

    Read More
  • HPL Electric issues Commercial Papers worth Rs 10 crore
    11th May 2019, 09:44 AM

    The CPs has a coupon rate of 8.85% per annum

    Read More
  • HPL Electric issues Commercial Papers worth Rs 60 crore
    24th Apr 2019, 15:25 PM

    The CPs has a coupon rate of 8.85% per annum

    Read More
  • HPL Electric launches ‘Karo Powerplay On’ advertising campaign with Delhi Capitals
    15th Apr 2019, 15:40 PM

    The advertisement features declarative statements about LED light bulbs that are designed for optimum light output and savings in power

    Read More
  • HPL Electric issues Commercial Papers worth Rs150 crore
    5th Apr 2019, 16:38 PM

    The CPs has a coupon rate of 8.85% p.a

    Read More
  • HPL Electric partners with Delhi Capitals team for IPL season 2019
    27th Feb 2019, 12:41 PM

    The company plans to come up with a 360 degree marketing approach to get maximum benefit around the tie-up

    Read More
  • HPL Electric - Quarterly Results
    13th Feb 2019, 18:31 PM

    Read More

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.