Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Consumer Durables - Domestic Appliances

Rating :
63/99

BSE: 517354 | NSE: HAVELLS

1159.40
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1165.00
  •  1177.65
  •  1151.65
  •  1162.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1466489
  •  17112.72
  •  1231.90
  •  568.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72,795.21
  • 59.86
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71,634.62
  • 0.56%
  • 13.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.47%
  • 0.56%
  • 6.12%
  • FII
  • DII
  • Others
  • 24.01%
  • 7.93%
  • 1.91%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.84
  • 11.18
  • 1.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 14.20
  • 5.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.92
  • 15.90
  • 9.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.13
  • 60.97
  • 62.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.79
  • 10.45
  • 10.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.09
  • 33.19
  • 35.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
2,609.97
1,483.40
75.95%
3,339.21
2,217.44
50.59%
3,175.20
2,273.29
39.67%
2,459.49
2,232.65
10.16%
Expenses
2,254.66
1,351.80
66.79%
2,831.03
1,972.99
43.49%
2,665.14
2,003.72
33.01%
2,037.55
1,997.22
2.02%
EBITDA
355.31
131.60
169.99%
508.18
244.45
107.89%
510.06
269.57
89.21%
421.94
235.43
79.22%
EBIDTM
13.61%
8.87%
15.22%
11.02%
16.06%
11.86%
17.16%
10.54%
Other Income
34.20
32.16
6.34%
36.66
20.78
76.42%
39.04
24.67
58.25%
79.50
27.91
184.84%
Interest
10.95
16.72
-34.51%
23.51
4.60
411.09%
15.18
5.26
188.59%
17.27
5.14
235.99%
Depreciation
61.59
60.41
1.95%
65.00
62.51
3.98%
64.40
55.26
16.54%
59.10
53.19
11.11%
PBT
316.97
86.63
265.89%
456.33
198.12
130.33%
469.52
233.72
100.89%
425.07
205.01
107.34%
Tax
81.19
22.65
258.45%
152.50
20.39
647.92%
119.38
32.95
262.31%
98.71
25.56
286.19%
PAT
235.78
63.98
268.52%
303.83
177.73
70.95%
350.14
200.77
74.40%
326.36
179.45
81.87%
PATM
9.03%
4.31%
9.10%
8.02%
11.03%
8.83%
13.27%
8.04%
EPS
3.76
1.02
268.63%
4.85
2.84
70.77%
5.59
3.21
74.14%
5.21
2.87
81.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
11,583.87
10,457.30
9,440.26
10,073.43
8,146.41
6,155.76
7,612.56
8,569.43
8,185.80
7,247.89
6,518.20
Net Sales Growth
41.15%
10.77%
-6.29%
23.65%
32.34%
-19.14%
-11.17%
4.69%
12.94%
11.19%
 
Cost Of Goods Sold
7,200.48
6,258.19
5,639.55
6,085.15
4,774.95
3,493.28
4,217.46
4,675.87
4,487.62
4,029.10
3,509.24
Gross Profit
4,383.39
4,199.11
3,800.71
3,988.28
3,371.46
2,662.48
3,395.10
3,893.56
3,698.18
3,218.79
3,008.96
GP Margin
37.84%
40.15%
40.26%
39.59%
41.39%
43.25%
44.60%
45.44%
45.18%
44.41%
46.16%
Total Expenditure
9,788.38
8,868.11
8,380.23
8,850.43
7,086.61
5,337.59
6,854.56
7,848.30
7,443.31
6,573.51
5,860.87
Power & Fuel Cost
-
84.32
92.44
86.33
75.38
75.52
80.87
84.21
80.77
72.63
67.58
% Of Sales
-
0.81%
0.98%
0.86%
0.93%
1.23%
1.06%
0.98%
0.99%
1.00%
1.04%
Employee Cost
-
890.63
906.71
841.72
659.54
509.01
896.00
1,187.50
1,086.87
893.98
780.56
% Of Sales
-
8.52%
9.60%
8.36%
8.10%
8.27%
11.77%
13.86%
13.28%
12.33%
11.98%
Manufacturing Exp.
-
585.15
505.42
513.60
430.16
425.15
477.38
456.98
383.27
341.56
373.95
% Of Sales
-
5.60%
5.35%
5.10%
5.28%
6.91%
6.27%
5.33%
4.68%
4.71%
5.74%
General & Admin Exp.
-
128.92
175.54
212.64
225.90
222.96
373.76
438.68
496.05
427.79
349.89
% Of Sales
-
1.23%
1.86%
2.11%
2.77%
3.62%
4.91%
5.12%
6.06%
5.90%
5.37%
Selling & Distn. Exp.
-
845.49
978.37
1,049.77
674.16
466.21
555.99
860.35
801.16
706.28
611.48
% Of Sales
-
8.09%
10.36%
10.42%
8.28%
7.57%
7.30%
10.04%
9.79%
9.74%
9.38%
Miscellaneous Exp.
-
75.41
82.20
61.22
246.52
145.46
253.10
144.71
107.57
102.17
611.48
% Of Sales
-
0.72%
0.87%
0.61%
3.03%
2.36%
3.32%
1.69%
1.31%
1.41%
2.58%
EBITDA
1,795.49
1,589.19
1,060.03
1,223.00
1,059.80
818.17
758.00
721.13
742.49
674.38
657.33
EBITDA Margin
15.50%
15.20%
11.23%
12.14%
13.01%
13.29%
9.96%
8.42%
9.07%
9.30%
10.08%
Other Income
189.40
187.36
113.41
128.65
117.90
150.12
86.64
50.46
41.25
27.88
41.35
Interest
66.91
90.09
51.36
55.26
53.74
13.34
54.37
63.96
74.11
123.22
128.10
Depreciation
250.09
248.91
217.97
149.38
140.49
120.51
134.40
138.66
115.54
109.66
94.85
PBT
1,667.89
1,437.55
904.11
1,147.01
983.47
834.44
655.87
568.97
594.09
469.38
475.73
Tax
451.78
393.24
168.76
359.40
303.83
228.76
219.27
183.55
147.76
82.36
105.81
Tax Rate
27.09%
27.35%
18.67%
31.33%
31.49%
31.44%
14.44%
32.26%
24.87%
12.41%
22.24%
PAT
1,216.11
1,044.31
735.35
787.61
662.37
499.31
1,298.36
385.42
446.33
581.43
370.43
PAT before Minority Interest
1,216.11
1,044.31
735.35
787.61
660.97
498.88
1,298.70
385.42
446.33
581.43
369.92
Minority Interest
0.00
0.00
0.00
0.00
1.40
0.43
-0.34
0.00
0.00
0.00
0.51
PAT Margin
10.50%
9.99%
7.79%
7.82%
8.13%
8.11%
17.06%
4.50%
5.45%
8.02%
5.68%
PAT Growth
95.54%
42.02%
-6.64%
18.91%
32.66%
-61.54%
236.87%
-13.65%
-23.24%
56.96%
 
EPS
19.42
16.67
11.74
12.58
10.58
7.97
20.73
6.15
7.13
9.28
5.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
5,176.30
4,311.56
4,197.58
3,729.16
3,276.82
3,027.67
1,818.18
1,666.01
1,442.04
955.61
Share Capital
62.60
62.58
62.55
62.51
62.49
62.46
62.44
62.39
62.39
62.39
Total Reserves
5,113.06
4,248.34
4,134.76
3,666.65
3,214.33
2,965.21
1,755.74
1,603.62
1,379.65
893.22
Non-Current Liabilities
898.58
434.99
411.19
340.59
131.41
107.57
638.29
1,181.37
1,136.85
837.04
Secured Loans
393.65
0.00
40.50
81.00
0.00
1.67
226.40
642.62
742.36
438.64
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
62.95
0.00
0.00
Long Term Provisions
58.43
35.57
32.68
24.72
9.96
12.67
424.36
388.86
313.20
317.42
Current Liabilities
2,777.38
2,326.90
2,539.58
2,530.11
1,750.45
1,236.89
2,317.41
2,484.90
1,878.94
2,382.65
Trade Payables
1,597.14
1,413.82
1,559.80
1,640.01
633.45
500.53
1,051.11
1,207.15
932.86
1,069.92
Other Current Liabilities
848.43
703.07
745.73
696.90
731.88
468.69
816.48
857.58
643.64
699.01
Short Term Borrowings
0.00
0.00
0.00
7.38
208.33
83.92
69.63
118.39
91.84
429.87
Short Term Provisions
331.81
210.01
234.05
185.82
176.79
183.75
380.19
301.78
210.60
183.85
Total Liabilities
8,852.26
7,073.45
7,148.35
6,607.51
5,167.73
4,387.01
4,773.97
5,332.39
4,457.92
4,175.39
Net Block
3,291.01
3,350.52
2,904.58
2,764.95
1,345.91
1,224.25
1,540.98
1,600.38
1,500.08
1,390.83
Gross Block
4,197.46
4,049.24
3,403.64
3,123.56
1,578.07
1,360.03
3,387.86
3,645.50
3,350.37
3,120.11
Accumulated Depreciation
906.45
698.72
499.06
358.61
232.16
135.78
1,846.88
2,045.12
1,850.29
1,729.28
Non Current Assets
3,532.38
3,593.76
3,304.83
2,900.97
1,678.19
1,480.87
1,812.80
1,725.61
1,585.92
1,503.81
Capital Work in Progress
89.91
86.13
232.66
24.05
11.94
20.49
38.30
44.41
24.89
66.25
Non Current Investment
0.00
0.00
0.00
53.79
217.58
188.72
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
95.50
90.69
95.84
56.48
101.97
45.80
58.00
80.34
60.63
46.54
Other Non Current Assets
55.96
66.42
71.75
1.70
0.79
1.61
175.52
0.48
0.32
0.19
Current Assets
5,319.88
3,479.69
3,843.52
3,706.54
3,489.54
2,906.14
2,961.17
3,606.78
2,872.00
2,671.58
Current Investments
306.30
18.85
17.29
16.98
255.11
271.71
0.00
0.00
0.00
0.00
Inventories
2,619.89
1,871.88
1,918.97
1,633.03
945.34
834.31
1,366.29
1,493.44
1,318.36
1,367.75
Sundry Debtors
563.73
241.66
406.58
327.75
230.68
235.73
623.18
1,000.53
862.28
890.53
Cash & Bank
1,652.79
1,132.53
1,311.37
1,561.57
1,974.47
1,468.00
777.47
881.70
473.57
233.64
Other Current Assets
177.17
126.51
100.92
57.66
83.94
96.39
194.23
231.11
217.79
179.66
Short Term Loans & Adv.
69.33
88.26
88.39
109.55
59.95
76.98
67.08
71.90
116.98
117.26
Net Current Assets
2,542.50
1,152.79
1,303.94
1,176.43
1,739.09
1,669.25
643.76
1,121.88
993.06
288.93
Total Assets
8,852.26
7,073.45
7,148.35
6,607.51
5,167.73
4,387.01
4,773.97
5,332.39
4,457.92
4,175.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
660.33
826.71
501.28
1,099.93
767.08
513.43
962.56
868.11
637.73
451.93
PBT
1,437.55
904.11
1,147.01
983.47
722.87
1,519.72
568.97
594.09
663.79
475.73
Adjustment
195.85
183.83
72.81
92.52
135.92
-747.64
169.94
235.67
235.68
209.28
Changes in Working Capital
-700.33
-21.38
-471.05
268.99
113.48
-78.39
415.15
171.90
-139.20
-123.36
Cash after chg. in Working capital
933.07
1,066.56
748.77
1,344.98
972.27
693.69
1,154.06
1,001.66
760.27
561.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-272.74
-239.85
-247.49
-245.05
-205.19
-180.26
-191.50
-133.55
-122.54
-109.72
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
-762.85
-547.65
188.30
-944.12
-216.00
35.27
-486.39
-376.19
-143.34
-105.33
Net Fixed Assets
-151.97
-499.02
-524.36
-1,659.27
-123.71
20.80
-161.12
-78.93
-134.05
-145.41
Net Investments
-287.45
-1.53
92.75
349.50
1.51
549.05
-129.24
-90.60
-16.85
-59.60
Others
-323.43
-47.10
619.91
365.65
-93.80
-534.58
-196.03
-206.66
7.56
99.68
Cash from Financing Activity
189.77
-715.90
-318.06
-409.05
-97.54
-621.28
-753.77
-309.72
-252.10
-247.04
Net Cash Inflow / Outflow
87.25
-436.84
371.52
-253.24
453.54
-72.58
-277.60
182.20
242.29
99.56
Opening Cash & Equivalents
267.70
704.54
336.46
591.88
142.00
370.69
655.26
472.37
230.46
130.59
Closing Cash & Equivalent
354.62
267.70
704.54
336.46
591.88
142.00
378.67
655.26
472.37
230.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
82.68
68.89
67.10
59.66
52.44
48.47
29.12
26.70
23.11
15.32
ROA
13.11%
10.34%
11.45%
11.23%
10.44%
28.35%
7.63%
9.12%
13.47%
9.56%
ROE
22.02%
17.29%
19.87%
18.87%
15.83%
53.60%
22.12%
28.72%
48.50%
45.97%
ROCE
30.49%
22.11%
29.55%
27.79%
22.30%
58.19%
25.51%
25.98%
35.72%
32.17%
Fixed Asset Turnover
2.55
2.55
3.11
3.52
4.50
3.38
2.68
2.57
2.47
2.25
Receivable days
13.96
12.44
13.21
12.32
12.87
19.56
31.43
37.78
39.99
42.77
Inventory Days
77.83
72.77
63.92
56.91
49.11
50.11
55.36
57.03
61.28
63.13
Payable days
58.47
66.31
65.07
58.33
39.83
37.84
45.58
48.93
58.17
56.05
Cash Conversion Cycle
33.32
18.90
12.06
10.90
22.15
31.83
41.21
45.88
43.10
49.85
Total Debt/Equity
0.10
0.01
0.02
0.03
0.06
0.04
0.23
0.63
0.68
1.07
Interest Cover
16.96
18.60
21.76
18.95
55.55
28.92
9.90
9.02
6.39
4.71

News Update:


  • Havells India reports around 4-fold jump in Q1 consolidated net profit
    22nd Jul 2021, 15:10 PM

    Total consolidated income of the company increased by 74.47% at Rs 2,644.17 crore for Q1FY22

    Read More
  • Havells India reports 71% rise in Q4 consolidated net profit
    21st May 2021, 12:08 PM

    Total consolidated income of the company increased by 50.82% at Rs 3375.87 crore for Q4FY21

    Read More
  • Havells India to cover COVID-19 vaccination cost of direct, indirect employees
    26th Apr 2021, 15:59 PM

    Recently, the company had carried out a vaccination programme and vaccinated 95 per cent of its direct and indirect employees above 45 years of age

    Read More

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