Nifty

:

15699.25

Sensex

:

52727.98

142.60 (0.92%)
462.26 (0.88%)

Login

Nifty
Sensex

:
:

15699.25
52727.98

142.60 (0.92%)
462.26 (0.88%)

HEG Ltd.

Electrodes & Welding Equipment

Rating :

31/99

BSE: 509631 | NSE: HEG

Watchlist

NSE BSE

985.35

24-Jun-2022

Day's Open
Day's High
Day's Low
Previous Close

978.70
995.35
973.00
967.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

95080
934.85
2629.00
890.80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,796.06
8.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,542.00
0.31%
0.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.25
7.87
-42.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-12.75
-

P:E (Median)

8 Years
5 Years
3 Years

3.48
1.85
1.44

P:BV (Average)

8 Years
5 Years
3 Years

2.54
3.58
1.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.88
27.69
17.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 673.06 380.48 76.90% 597.30 319.59 86.90% 517.56 322.88 60.29% 413.69 233.29 77.33%
Expenses 516.17 385.17 34.01% 441.32 320.86 37.54% 375.63 364.75 2.98% 341.28 244.60 39.53%
EBITDA 156.89 -4.69 - 155.98 -1.27 - 141.93 -41.87 - 72.41 -11.31 -
EBIDTM 23.31% -1.23% 26.11% -0.40% 27.42% -12.97% 17.50% -4.85%
Other Income 17.40 25.11 -30.70% 14.74 25.35 -41.85% 25.35 16.41 54.48% 22.06 46.03 -52.07%
Interest 1.00 1.09 -8.26% 4.17 1.27 228.35% 1.15 3.04 -62.17% 1.17 5.97 -80.40%
Depreciation 21.39 18.48 15.75% 21.05 18.53 13.60% 18.12 18.34 -1.20% 18.73 17.77 5.40%
PBT 151.90 0.85 17,770.59% 145.50 4.28 3,299.53% 148.01 -46.84 - 74.57 10.98 579.14%
Tax 38.65 7.65 405.23% 36.99 -0.40 - 35.01 -12.93 - 18.77 0.22 8,431.82%
PAT 113.25 -6.80 - 108.51 4.68 2,218.59% 113.00 -33.91 - 55.80 10.76 418.59%
PATM 16.83% -1.79% 18.17% 1.46% 21.83% -10.50% 13.49% 4.61%
EPS 29.34 -1.76 - 28.11 1.21 2,223.14% 29.27 -8.78 - 14.46 2.79 418.28%

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 673.06 380.48 76.90% 597.30 319.59 86.90% 517.56 322.88 60.29% 413.69 233.29 77.33%
Expenses 516.17 385.17 34.01% 441.32 320.86 37.54% 375.63 364.75 2.98% 341.28 244.60 39.53%
EBITDA 156.89 -4.69 - 155.98 -1.27 - 141.93 -41.87 - 72.41 -11.31 -
EBIDTM 23.31% -1.23% 26.11% -0.40% 27.42% -12.97% 17.50% -4.85%
Other Income 17.40 25.11 -30.70% 14.74 25.35 -41.85% 25.35 16.41 54.48% 22.06 46.03 -52.07%
Interest 1.00 1.09 -8.26% 4.17 1.27 228.35% 1.15 3.04 -62.17% 1.17 5.97 -80.40%
Depreciation 21.39 18.48 15.75% 21.05 18.53 13.60% 18.12 18.34 -1.20% 18.73 17.77 5.40%
PBT 151.90 0.85 17,770.59% 145.50 4.28 3,299.53% 148.01 -46.84 - 74.57 10.98 579.14%
Tax 38.65 7.65 405.23% 36.99 -0.40 - 35.00 -12.93 - 18.77 0.22 8,431.82%
PAT 113.25 -6.80 - 108.51 4.68 2,218.59% 113.01 -33.91 - 55.80 10.76 418.59%
PATM 16.83% -1.79% 18.17% 1.46% 21.84% -10.50% 13.49% 4.61%
EPS 33.49 -4.17 - 29.40 -0.21 - 34.07 -3.98 - 14.71 3.71 296.50%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 2,201.61 1,256.23 2,149.02 6,592.83 2,750.07 860.04 869.50 1,233.07 1,466.81 1,622.61 1,424.61 Net Sales Growth 75.25% -41.54% -67.40% 139.73% 219.76% -1.09% -29.48% -15.94% -9.60% 13.90% Cost Of Goods Sold 829.02 809.09 1,621.08 1,114.78 283.76 243.96 210.38 412.98 503.88 577.94 516.49 Gross Profit 1,372.59 447.14 527.95 5,478.04 2,466.31 616.08 659.12 820.09 962.94 1,044.67 908.12 GP Margin 62.34% 35.59% 24.57% 83.09% 89.68% 71.63% 75.80% 66.51% 65.65% 64.38% 63.75% Total Expenditure 1,674.40 1,315.41 2,154.85 1,934.58 1,051.31 779.83 736.62 1,051.43 1,220.82 1,329.50 1,182.79 Power & Fuel Cost - 141.85 165.83 184.00 359.26 263.23 239.85 278.12 284.75 325.89 291.95 % Of Sales - 11.29% 7.72% 2.79% 13.06% 30.61% 27.58% 22.56% 19.41% 20.08% 20.49% Employee Cost - 54.53 65.60 197.57 112.44 58.78 62.58 61.07 57.19 55.78 47.16 % Of Sales - 4.34% 3.05% 3.00% 4.09% 6.83% 7.20% 4.95% 3.90% 3.44% 3.31% Manufacturing Exp. - 132.05 137.45 182.59 133.61 120.47 125.26 161.77 155.65 183.88 165.01 % Of Sales - 10.51% 6.40% 2.77% 4.86% 14.01% 14.41% 13.12% 10.61% 11.33% 11.58% General & Admin Exp. - 33.46 40.00 38.57 29.72 14.72 14.37 15.81 18.37 19.75 17.07 % Of Sales - 2.66% 1.86% 0.59% 1.08% 1.71% 1.65% 1.28% 1.25% 1.22% 1.20% Selling & Distn. Exp. - 78.95 82.67 156.85 120.58 67.50 70.93 95.06 173.81 149.94 132.29 % Of Sales - 6.28% 3.85% 2.38% 4.38% 7.85% 8.16% 7.71% 11.85% 9.24% 9.29% Miscellaneous Exp. - 65.48 42.22 60.22 11.95 11.16 13.25 26.62 27.18 16.30 132.29 % Of Sales - 5.21% 1.96% 0.91% 0.43% 1.30% 1.52% 2.16% 1.85% 1.00% 0.90% EBITDA 527.21 -59.18 -5.83 4,658.25 1,698.76 80.21 132.88 181.64 245.99 293.11 241.82 EBITDA Margin 23.95% -4.71% -0.27% 70.66% 61.77% 9.33% 15.28% 14.73% 16.77% 18.06% 16.97% Other Income 79.55 112.91 143.76 109.19 34.93 7.65 7.69 15.16 21.77 13.60 16.79 Interest 7.49 11.37 36.51 17.97 56.42 54.72 60.31 77.13 72.30 63.60 40.68 Depreciation 79.29 73.12 72.13 72.39 72.56 73.92 79.30 75.36 72.66 62.64 57.93 PBT 519.98 -30.76 29.29 4,677.08 1,604.71 -40.77 0.96 44.32 122.80 180.47 159.99 Tax 129.42 -5.46 -24.08 1,626.65 523.37 9.27 8.51 5.32 10.83 19.48 4.82 Tax Rate 24.89% 17.75% -82.21% 34.78% 32.61% -22.74% 886.46% 12.00% 11.11% 15.55% 7.18% PAT 390.56 -25.30 53.37 3,050.43 1,081.34 -50.05 -7.55 39.00 86.62 105.79 62.32 PAT before Minority Interest 390.56 -25.30 53.37 3,050.43 1,081.34 -50.05 -7.55 39.00 86.62 105.79 62.32 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.74% -2.01% 2.48% 46.27% 39.32% -5.82% -0.87% 3.16% 5.91% 6.52% 4.37% PAT Growth 1,645.55% - -98.25% 182.10% - - - -54.98% -18.12% 69.75% EPS 101.18 -6.55 13.83 790.27 280.14 -12.97 -1.96 10.10 22.44 27.41 16.15

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 2,201.61 1,256.23 2,149.02 6,592.83 2,750.07 860.04 869.50 1,233.07 1,466.81 1,622.61 1,424.61 Net Sales Growth 75.25% -41.54% -67.40% 139.73% 219.76% -1.09% -29.48% -15.94% -9.60% 13.90% Cost Of Goods Sold 829.02 809.09 1,621.08 1,114.78 283.76 243.96 210.38 412.98 503.88 577.94 516.49 Gross Profit 1,372.59 447.14 527.95 5,478.04 2,466.31 616.08 659.12 820.09 962.94 1,044.67 908.12 GP Margin 62.34% 35.59% 24.57% 83.09% 89.68% 71.63% 75.80% 66.51% 65.65% 64.38% 63.75% Total Expenditure 1,674.40 1,315.41 2,154.85 1,934.58 1,051.31 779.83 736.62 1,051.43 1,220.83 1,329.50 1,182.79 Power & Fuel Cost - 141.85 165.83 184.00 359.26 263.23 239.85 278.12 284.75 325.89 291.95 % Of Sales - 11.29% 7.72% 2.79% 13.06% 30.61% 27.58% 22.56% 19.41% 20.08% 20.49% Employee Cost - 54.53 65.60 197.57 112.44 58.78 62.58 61.07 57.19 55.78 47.16 % Of Sales - 4.34% 3.05% 3.00% 4.09% 6.83% 7.20% 4.95% 3.90% 3.44% 3.31% Manufacturing Exp. - 132.05 137.45 182.59 133.61 120.47 125.26 161.77 155.65 183.88 165.01 % Of Sales - 10.51% 6.40% 2.77% 4.86% 14.01% 14.41% 13.12% 10.61% 11.33% 11.58% General & Admin Exp. - 33.46 40.00 51.14 29.72 14.72 14.37 15.81 18.37 19.76 17.08 % Of Sales - 2.66% 1.86% 0.78% 1.08% 1.71% 1.65% 1.28% 1.25% 1.22% 1.20% Selling & Distn. Exp. - 78.95 82.67 156.85 120.58 67.50 70.93 95.06 173.81 149.94 132.29 % Of Sales - 6.28% 3.85% 2.38% 4.38% 7.85% 8.16% 7.71% 11.85% 9.24% 9.29% Miscellaneous Exp. - 65.48 42.22 47.64 11.95 11.16 13.25 26.62 27.18 16.30 132.29 % Of Sales - 5.21% 1.96% 0.72% 0.43% 1.30% 1.52% 2.16% 1.85% 1.00% 0.90% EBITDA 527.21 -59.18 -5.83 4,658.25 1,698.76 80.21 132.88 181.64 245.98 293.11 241.82 EBITDA Margin 23.95% -4.71% -0.27% 70.66% 61.77% 9.33% 15.28% 14.73% 16.77% 18.06% 16.97% Other Income 79.55 112.91 143.76 109.19 34.93 7.65 7.69 15.16 21.77 13.60 16.79 Interest 7.49 11.37 36.51 17.97 56.42 54.72 60.31 77.13 72.30 63.60 40.68 Depreciation 79.29 73.12 72.13 72.39 72.56 73.92 79.30 75.36 72.66 62.64 57.93 PBT 519.98 -30.76 29.29 4,677.08 1,604.71 -40.77 0.96 44.31 122.80 180.47 159.99 Tax 129.41 -5.46 -24.08 1,626.65 523.37 9.27 8.51 5.32 10.83 19.48 4.82 Tax Rate 24.89% 17.75% -82.21% 34.78% 32.61% -22.74% 886.46% 12.01% 11.11% 15.55% 7.18% PAT 390.57 -25.30 53.37 3,050.43 1,081.34 -50.05 -7.55 39.00 86.62 105.79 62.32 PAT before Minority Interest 390.57 -25.30 53.37 3,050.43 1,081.34 -50.05 -7.55 39.00 86.62 105.79 62.32 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.74% -2.01% 2.48% 46.27% 39.32% -5.82% -0.87% 3.16% 5.91% 6.52% 4.37% PAT Growth 1,645.59% - -98.25% 182.10% - - - -54.98% -18.12% 69.75% EPS 101.18 -6.55 13.83 790.27 280.14 -12.97 -1.96 10.10 22.44 27.41 16.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 3,398.63 3,422.88 3,719.00 1,808.62 871.79 921.00 940.72 924.07 863.29 762.23 Share Capital 38.60 38.60 38.60 39.96 39.96 39.96 39.96 39.96 39.96 39.96 Total Reserves 3,360.04 3,384.28 3,680.40 1,768.66 831.84 881.04 900.77 884.11 823.33 722.27 Non-Current Liabilities 105.06 110.12 132.81 125.08 202.28 468.02 660.92 562.76 445.60 683.32 Secured Loans 0.00 0.00 0.00 0.00 135.64 156.55 252.37 168.96 359.74 352.74 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.58 3.91 3.87 3.41 3.43 259.02 310.15 299.60 2.00 249.86 Current Liabilities 644.03 816.51 1,217.87 706.50 697.67 745.28 887.44 1,257.65 1,309.06 1,160.53 Trade Payables 257.31 133.81 380.07 246.44 86.49 51.72 128.93 229.85 133.80 102.67 Other Current Liabilities 79.08 78.80 146.23 121.00 198.64 171.80 157.42 312.94 275.90 215.76 Short Term Borrowings 296.51 592.62 666.36 297.45 411.84 520.00 575.92 664.41 855.39 790.68 Short Term Provisions 11.12 11.28 25.21 41.60 0.70 1.77 25.18 50.44 43.97 51.42 Total Liabilities 4,147.72 4,349.51 5,069.68 2,640.20 1,771.74 2,134.30 2,489.08 2,744.48 2,617.95 2,606.08 Net Block 690.80 741.27 784.84 829.65 885.04 932.43 906.54 940.57 717.93 745.37 Gross Block 1,712.78 1,713.17 1,691.37 1,673.40 1,665.86 1,645.81 1,542.07 1,503.05 1,215.44 1,181.64 Accumulated Depreciation 1,021.99 971.90 906.53 843.75 780.82 713.38 635.53 562.48 497.51 436.27 Non Current Assets 2,074.09 2,290.63 1,634.16 1,025.46 1,071.32 1,399.13 1,554.49 1,541.76 1,142.19 1,286.59 Capital Work in Progress 373.27 100.61 18.58 1.61 1.20 26.70 107.75 118.70 154.82 104.90 Non Current Investment 705.36 1,142.75 762.34 152.98 153.14 152.10 149.31 97.66 70.23 68.46 Long Term Loans & Adv. 279.48 301.48 65.24 41.09 29.55 287.91 389.09 356.76 118.09 329.10 Other Non Current Assets 25.19 4.52 3.17 0.13 2.38 0.00 1.80 28.07 21.39 15.30 Current Assets 2,073.63 2,058.88 3,435.51 1,614.74 700.43 735.16 934.60 1,202.71 1,475.77 1,319.48 Current Investments 559.10 16.53 108.24 0.00 0.55 0.47 0.25 0.25 0.25 0.25 Inventories 580.61 1,005.14 1,308.39 511.44 257.80 371.19 401.90 494.00 607.67 618.81 Sundry Debtors 289.42 399.41 1,186.89 972.69 360.79 318.48 405.46 523.88 598.56 490.68 Cash & Bank 550.58 437.28 557.32 7.62 8.25 5.12 4.06 12.02 14.62 17.98 Other Current Assets 93.93 173.35 166.46 80.80 73.04 39.89 122.91 172.55 254.67 191.76 Short Term Loans & Adv. 42.24 27.16 108.22 42.19 28.45 6.70 45.67 53.51 42.83 30.87 Net Current Assets 1,429.60 1,242.37 2,217.65 908.24 2.76 -10.12 47.16 -54.93 166.71 158.96 Total Assets 4,147.72 4,349.51 5,069.67 2,640.20 1,771.75 2,134.29 2,489.09 2,744.47 2,617.96 2,606.07

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 3,495.07 3,511.72 3,793.69 1,907.52 952.56 995.86 1,014.02 999.94 945.07 849.38 Share Capital 38.60 38.60 38.60 39.96 39.96 39.96 39.96 39.96 39.96 39.96 Total Reserves 3,456.48 3,473.12 3,755.09 1,867.56 912.60 955.90 974.06 959.98 905.11 809.42 Non-Current Liabilities 105.06 110.12 132.81 125.08 202.28 468.02 660.92 562.76 445.60 683.32 Secured Loans 0.00 0.00 0.00 0.00 135.64 156.55 252.37 168.96 359.74 352.74 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.58 3.91 3.87 3.41 3.43 259.02 310.15 299.60 2.00 249.86 Current Liabilities 644.03 816.51 1,217.87 706.50 697.67 745.28 887.44 1,257.65 1,309.06 1,160.53 Trade Payables 257.31 133.81 380.07 246.44 86.49 51.72 128.93 229.85 133.80 102.67 Other Current Liabilities 79.08 78.80 146.23 121.00 198.64 171.80 157.42 312.94 275.90 215.76 Short Term Borrowings 296.51 592.62 666.36 297.45 411.84 520.00 575.92 664.41 855.39 790.68 Short Term Provisions 11.12 11.28 25.21 41.60 0.70 1.77 25.18 50.44 43.97 51.42 Total Liabilities 4,244.16 4,438.35 5,144.37 2,739.10 1,852.51 2,209.16 2,562.38 2,820.35 2,699.73 2,693.23 Net Block 690.80 741.27 784.84 829.65 885.04 932.43 906.54 940.57 717.93 745.37 Gross Block 1,712.78 1,713.17 1,691.37 1,673.40 1,665.86 1,645.81 1,542.07 1,503.05 1,215.44 1,181.64 Accumulated Depreciation 1,021.99 971.90 906.53 843.75 780.82 713.38 635.53 562.48 497.51 436.27 Non Current Assets 2,170.53 2,379.47 1,708.85 1,124.37 1,152.06 1,473.97 1,627.75 1,617.59 1,223.92 1,373.70 Capital Work in Progress 373.27 100.61 18.58 1.61 1.20 26.70 107.75 118.70 214.54 94.03 Non Current Investment 801.81 1,231.59 837.03 251.88 233.88 226.93 222.57 173.50 151.96 155.58 Long Term Loans & Adv. 279.48 301.48 65.24 41.09 29.55 287.91 389.09 356.76 118.09 329.10 Other Non Current Assets 25.19 4.52 3.17 0.13 2.38 0.00 1.80 28.07 21.39 15.30 Current Assets 2,073.63 2,058.88 3,435.51 1,614.74 700.45 735.19 934.63 1,202.75 1,475.81 1,319.53 Current Investments 559.10 16.53 108.24 0.00 0.55 0.47 0.25 0.25 0.25 0.25 Inventories 580.61 1,005.14 1,308.39 511.44 257.80 371.19 401.90 494.00 607.67 618.81 Sundry Debtors 289.42 399.41 1,186.89 972.69 360.79 318.48 405.46 523.88 598.56 490.68 Cash & Bank 550.58 437.28 557.32 7.62 8.28 5.15 4.10 12.06 14.66 18.02 Other Current Assets 93.93 173.35 166.46 80.80 73.04 39.89 122.91 172.55 254.67 191.76 Short Term Loans & Adv. 42.24 27.16 108.22 42.19 28.45 6.70 45.67 53.51 45.65 30.87 Net Current Assets 1,429.60 1,242.37 2,217.65 908.24 2.78 -10.09 47.19 -54.90 166.75 159.00 Total Assets 4,244.16 4,438.35 5,144.36 2,739.11 1,852.51 2,209.16 2,562.38 2,820.34 2,699.73 2,693.23

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 728.68 738.71 1,488.23 594.06 157.04 249.30 276.48 773.30 115.23 27.07 PBT -30.76 29.29 4,677.08 1,604.71 -40.77 0.96 44.32 97.44 125.27 67.14 Adjustment 0.47 -30.63 -27.42 119.51 132.84 146.34 143.89 161.36 123.10 97.41 Changes in Working Capital 761.45 843.81 -1,534.78 -606.79 74.68 110.39 93.59 525.32 -113.67 -132.66 Cash after chg. in Working capital 731.16 842.47 3,114.88 1,117.43 166.76 257.69 281.80 784.13 134.71 31.89 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.49 -103.76 -1,626.65 -523.37 -9.72 -8.39 -5.32 -10.83 -19.48 -4.82 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 -430.29 -275.45 -675.78 -9.17 -1.35 -28.77 -82.64 -293.80 -144.79 -164.91 Net Fixed Assets -272.27 -103.83 -34.94 -7.95 5.45 -22.69 -28.07 -251.49 -83.72 -169.86 Net Investments -105.18 -288.70 -717.60 0.71 -1.12 -3.01 -51.65 -27.43 -1.77 33.17 Others -52.84 117.08 76.76 -1.93 -5.68 -3.07 -2.92 -14.88 -59.30 -28.22 Cash from Financing Activity -309.82 -459.62 -788.47 -587.96 -152.56 -219.47 -201.80 -482.11 26.20 144.04 Net Cash Inflow / Outflow -11.43 3.64 23.99 -3.08 3.13 1.05 -7.96 -2.60 -3.36 6.20 Opening Cash & Equivalents 32.80 29.16 5.17 8.25 5.12 4.06 12.02 14.62 17.98 11.78 Closing Cash & Equivalent 21.37 32.80 29.16 5.17 8.25 5.12 4.06 12.02 14.62 17.98

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 728.68 738.71 1,488.23 594.06 157.04 249.29 276.48 773.30 115.22 27.06 PBT -30.76 29.29 4,677.08 1,604.71 -40.77 0.96 44.31 97.44 125.27 67.14 Adjustment 0.47 -30.63 -27.42 119.51 132.84 146.34 143.89 161.36 123.10 97.41 Changes in Working Capital 761.45 843.81 -1,534.78 -606.79 74.68 110.38 93.59 525.32 -113.67 -132.66 Cash after chg. in Working capital 731.16 842.47 3,114.88 1,117.43 166.76 257.68 281.80 784.13 134.70 31.88 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.49 -103.76 -1,626.65 -523.37 -9.72 -8.39 -5.32 -10.83 -19.48 -4.82 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 -430.29 -275.45 -675.78 -9.17 -1.35 -28.77 -82.64 -293.80 -144.79 -164.91 Net Fixed Assets -272.27 -103.83 -34.94 -7.95 5.45 -22.69 -28.07 -251.49 -83.72 -169.86 Net Investments -105.18 -288.70 -717.60 0.71 -1.12 -3.01 -51.65 -27.43 -1.77 33.17 Others -52.84 117.08 76.76 -1.93 -5.68 -3.07 -2.92 -14.88 -59.30 -28.22 Cash from Financing Activity -309.82 -459.62 -788.47 -587.96 -152.56 -219.47 -201.80 -482.11 26.20 144.04 Net Cash Inflow / Outflow -11.43 3.64 23.99 -3.08 3.13 1.05 -7.96 -2.60 -3.36 6.19 Opening Cash & Equivalents 32.80 29.16 5.17 8.25 5.15 4.10 12.06 14.66 18.02 11.83 Closing Cash & Equivalent 21.37 32.80 29.16 5.17 8.28 5.15 4.10 12.06 14.66 18.02

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 880.58 886.86 963.58 452.62 218.17 230.48 235.42 231.25 216.04 190.75 ROA -0.60% 1.13% 79.13% 49.02% -2.56% -0.33% 1.49% 3.23% 4.05% 2.59% ROE -0.74% 1.49% 110.37% 80.68% -5.58% -0.81% 4.18% 9.69% 13.02% 7.90% ROCE -0.50% 1.57% 144.65% 90.73% 0.86% 3.44% 6.38% 8.06% 8.80% 5.74% Fixed Asset Turnover 0.73 1.26 3.92 1.65 0.66 0.69 0.96 1.25 1.56 1.47 Receivable days 100.07 134.71 59.78 88.22 114.02 119.91 115.70 120.75 106.34 98.67 Inventory Days 230.37 196.47 50.38 50.89 105.58 128.05 111.54 118.52 119.73 125.67 Payable days 88.22 43.73 52.07 45.97 26.82 33.00 51.25 47.03 26.99 18.97 Cash Conversion Cycle 242.22 287.45 58.09 93.14 192.77 214.96 175.98 192.24 199.08 205.37 Total Debt/Equity 0.09 0.17 0.18 0.16 0.78 0.85 0.97 1.11 1.62 1.66 Interest Cover -1.71 1.80 261.29 29.44 0.25 1.02 1.57 2.35 2.97 2.65

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 905.57 909.88 982.93 477.37 238.38 249.22 253.76 250.24 236.51 212.56 ROA -0.58% 1.11% 77.39% 47.10% -2.46% -0.32% 1.45% 3.14% 3.92% 2.49% ROE -0.72% 1.46% 107.01% 75.62% -5.14% -0.75% 3.87% 8.91% 11.79% 7.08% ROCE -0.49% 1.54% 140.89% 86.49% 0.82% 3.30% 6.14% 7.77% 8.47% 5.47% Fixed Asset Turnover 0.73 1.26 3.92 1.65 0.66 0.69 0.96 1.25 1.56 1.47 Receivable days 100.07 134.71 59.78 88.22 114.02 119.91 115.70 120.75 106.34 98.67 Inventory Days 230.37 196.47 50.38 50.89 105.58 128.05 111.54 118.52 119.73 125.67 Payable days 88.22 43.73 52.07 45.97 26.82 33.00 51.25 47.03 26.99 18.97 Cash Conversion Cycle 242.22 287.45 58.09 93.14 192.77 214.96 175.98 192.24 199.08 205.37 Total Debt/Equity 0.08 0.17 0.18 0.16 0.72 0.78 0.90 1.03 1.48 1.49 Interest Cover -1.71 1.80 261.29 29.44 0.25 1.02 1.57 2.35 2.97 2.65

Top Investors:

lici asm non par

mekima corporation

pgim india trustee private limited a/c - pgim india small cap fund

blackrock global funds-india fund

the new india assurance company limited

Annual Reports:

News Update:

HEG - Quarterly Results
25th May 2022, 20:06 PM

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.

Feedback