Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Electrodes & Welding Equipment

Rating :
31/99

BSE: 509631 | NSE: HEG

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

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.13%
  • 3.71%
  • 19.00%
  • FII
  • DII
  • Others
  • 8.9%
  • 8.20%
  • 5.06%

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
-
35.00
-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
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
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
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
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

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.