Nifty

:

15057.60

Sensex

:

50825.97

119.50 (0.80%)
420.65 (0.83%)

Login

Nifty
Sensex

:
:

15057.60
50825.97

119.50 (0.80%)
420.65 (0.83%)

Hind Rectifiers Ltd.

Electric Equipment

Rating :

52/99

BSE: 504036 | NSE: HIRECT

Watchlist

NSE BSE

141.20

05-Mar-2021

Open
High
Low
Previous Close

143.85
149.60
140.75
141.95

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

116967
169.80
180.15
89.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

234.13
35.76
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

320.87
0.57%
2.40

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.42
26.11
33.58

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.99
79.12
31.01

PAT CAGR (%)

10 Years
5 Years
3 Years

6.19
-
141.63

P:E (Median)

8 Years
5 Years
3 Years

9.47
17.40
17.61

P:BV (Average)

8 Years
5 Years
3 Years

2.33
2.33
2.33

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.12
23.40
13.66

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 81.00 70.20 15.38% 100.91 83.18 21.32% 47.62 68.35 -30.33% 77.89 83.93 -7.20%
Expenses 76.15 61.97 22.88% 93.67 69.73 34.33% 44.35 58.66 -24.39% 72.10 75.20 -4.12%
EBITDA 4.85 8.23 -41.07% 7.24 13.45 -46.17% 3.27 9.68 -66.22% 5.78 8.73 -33.79%
EBIDTM 5.99% 11.72% 7.18% 16.17% 6.87% 14.17% 7.42% 10.40%
Other Income 0.04 0.19 -78.95% 0.09 0.02 350.00% 0.14 0.04 250.00% 0.24 0.42 -42.86%
Interest 2.26 2.16 4.63% 2.39 1.80 32.78% 1.97 1.41 39.72% 1.94 1.87 3.74%
Depreciation 0.96 1.00 -4.00% 0.91 0.96 -5.21% 0.91 0.97 -6.19% 1.14 0.67 70.15%
PBT 1.67 5.26 -68.25% 4.03 10.71 -62.37% 0.53 7.34 -92.78% 2.93 6.59 -55.54%
Tax 0.42 1.57 -73.25% 1.17 3.18 -63.21% 0.16 2.14 -92.52% 0.86 1.63 -47.24%
PAT 1.25 3.69 -66.12% 2.86 7.53 -62.02% 0.37 5.20 -92.88% 2.07 4.96 -58.27%
PATM 1.54% 5.25% 2.83% 9.05% 0.77% 7.61% 2.66% 5.91%
EPS 0.75 2.22 -66.22% 1.72 4.53 -62.03% 0.22 3.13 -92.97% 1.25 2.99 -58.19%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 307.42 299.62 255.14 125.69 111.48 93.94 93.97 96.72 136.22 117.94 101.64 Net Sales Growth 0.58% 17.43% 102.99% 12.75% 18.67% -0.03% -2.84% -29.00% 15.50% 16.04% Cost Of Goods Sold 234.60 209.34 185.91 87.96 78.83 66.03 69.68 74.57 95.44 79.15 67.18 Gross Profit 72.82 90.28 69.23 37.73 32.66 27.91 24.28 22.15 40.77 38.79 34.46 GP Margin 23.69% 30.13% 27.13% 30.02% 29.30% 29.71% 25.84% 22.90% 29.93% 32.89% 33.90% Total Expenditure 286.27 261.64 236.08 115.85 106.76 91.88 96.44 100.24 122.05 102.12 86.98 Power & Fuel Cost - 1.92 1.83 1.56 1.52 1.48 1.52 1.55 1.75 1.35 1.26 % Of Sales - 0.64% 0.72% 1.24% 1.36% 1.58% 1.62% 1.60% 1.28% 1.14% 1.24% Employee Cost - 29.80 22.31 18.28 18.73 16.51 16.34 15.64 15.83 13.88 12.82 % Of Sales - 9.95% 8.74% 14.54% 16.80% 17.58% 17.39% 16.17% 11.62% 11.77% 12.61% Manufacturing Exp. - 3.04 2.90 1.91 1.38 1.68 1.92 1.84 3.10 2.53 1.93 % Of Sales - 1.01% 1.14% 1.52% 1.24% 1.79% 2.04% 1.90% 2.28% 2.15% 1.90% General & Admin Exp. - 6.82 6.45 5.08 4.94 4.74 5.25 4.78 3.68 3.28 2.68 % Of Sales - 2.28% 2.53% 4.04% 4.43% 5.05% 5.59% 4.94% 2.70% 2.78% 2.64% Selling & Distn. Exp. - 3.94 3.62 0.22 0.35 0.36 0.42 0.65 0.63 0.34 0.22 % Of Sales - 1.31% 1.42% 0.18% 0.31% 0.38% 0.45% 0.67% 0.46% 0.29% 0.22% Miscellaneous Exp. - 6.78 13.06 0.83 1.01 1.08 1.30 1.22 1.62 1.58 0.22 % Of Sales - 2.26% 5.12% 0.66% 0.91% 1.15% 1.38% 1.26% 1.19% 1.34% 0.89% EBITDA 21.14 37.98 19.06 9.84 4.72 2.06 -2.47 -3.52 14.17 15.82 14.66 EBITDA Margin 6.88% 12.68% 7.47% 7.83% 4.23% 2.19% -2.63% -3.64% 10.40% 13.41% 14.42% Other Income 0.51 0.48 7.69 0.44 0.68 0.61 0.37 0.46 0.24 0.24 0.18 Interest 8.56 8.15 7.83 5.95 5.16 3.27 2.35 1.71 0.95 1.58 0.82 Depreciation 3.92 4.07 2.72 2.31 2.00 1.58 1.47 2.29 2.35 2.40 2.40 PBT 9.16 26.24 16.20 2.02 -1.76 -2.18 -5.92 -7.06 11.11 12.08 11.62 Tax 2.61 7.76 4.86 0.70 -2.58 -0.67 -2.35 -2.14 0.98 1.40 1.48 Tax Rate 28.49% 29.57% 29.19% 34.65% 27.02% 30.73% 39.70% 30.31% 8.82% 11.59% 12.74% PAT 6.55 18.48 11.79 1.31 -6.97 -1.51 -3.57 -4.93 10.13 10.68 10.14 PAT before Minority Interest 6.55 18.48 11.79 1.31 -6.97 -1.51 -3.57 -4.93 10.13 10.68 10.14 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 2.13% 6.17% 4.62% 1.04% -6.25% -1.61% -3.80% -5.10% 7.44% 9.06% 9.98% PAT Growth -69.36% 56.74% 800.00% - - - - - -5.15% 5.33% EPS 3.95 11.13 7.10 0.79 -4.20 -0.91 -2.15 -2.97 6.10 6.43 6.11

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 95.64 78.14 66.29 53.21 61.84 63.35 65.56 70.49 63.18 55.30 Share Capital 3.31 3.31 3.31 3.01 3.01 3.01 3.01 3.01 3.01 3.01 Total Reserves 92.33 74.82 62.98 50.20 58.83 60.34 62.55 67.48 60.17 52.29 Non-Current Liabilities 14.77 12.13 1.31 -2.92 3.61 -1.70 -0.64 1.61 1.43 1.33 Secured Loans 15.09 16.74 10.03 5.52 5.07 0.19 0.07 0.25 0.20 0.00 Unsecured Loans 0.00 0.00 0.00 0.98 1.25 0.18 0.00 0.00 0.00 0.19 Long Term Provisions 4.19 2.04 1.68 1.66 1.62 1.62 1.82 1.77 1.63 1.38 Current Liabilities 127.43 87.41 74.51 51.62 53.26 50.00 45.53 41.51 37.75 24.44 Trade Payables 39.47 32.87 27.80 12.31 22.45 18.61 18.21 14.56 15.90 10.32 Other Current Liabilities 15.43 9.75 8.15 5.35 4.96 5.88 4.28 4.98 3.96 3.81 Short Term Borrowings 69.38 41.91 38.10 33.29 25.40 25.19 22.40 18.78 14.60 6.83 Short Term Provisions 3.15 2.88 0.46 0.67 0.44 0.33 0.64 3.19 3.28 3.49 Total Liabilities 237.84 177.68 142.11 101.91 118.71 111.65 110.45 113.61 102.36 81.07 Net Block 33.04 26.20 27.32 19.88 20.57 18.15 15.95 17.27 15.92 15.61 Gross Block 57.06 46.72 45.74 36.23 35.12 31.22 34.80 33.93 30.50 27.90 Accumulated Depreciation 24.02 20.52 18.42 16.35 14.55 13.07 18.86 16.65 14.58 12.29 Non Current Assets 60.84 46.83 37.34 29.45 28.65 27.06 21.46 22.07 20.20 19.51 Capital Work in Progress 17.98 13.84 4.24 4.72 1.95 1.33 0.01 0.00 0.00 0.00 Non Current Investment 6.10 0.10 0.10 0.05 0.05 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 3.73 6.55 5.55 4.48 6.08 7.58 5.50 4.80 4.28 3.89 Other Non Current Assets 0.00 0.13 0.13 0.32 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 176.99 130.84 104.77 72.46 90.07 84.59 88.99 91.54 82.15 61.56 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 69.27 54.15 34.41 27.13 32.63 22.38 30.07 26.03 19.16 17.90 Sundry Debtors 81.04 63.26 55.39 35.62 44.73 56.93 52.91 57.22 59.08 40.63 Cash & Bank 3.03 1.70 2.26 1.49 4.54 0.98 1.42 4.40 1.22 1.08 Other Current Assets 23.65 3.85 6.33 1.95 8.17 4.30 4.60 3.88 2.70 1.95 Short Term Loans & Adv. 19.29 7.88 6.38 6.27 8.11 4.26 4.51 3.79 2.64 1.91 Net Current Assets 49.57 43.43 30.26 20.84 36.80 34.59 43.46 50.03 44.41 37.12 Total Assets 237.83 177.67 142.11 101.91 118.72 111.65 110.45 113.61 102.35 81.07

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 4.44 6.47 -3.63 -3.26 5.21 1.95 -1.24 6.26 -0.79 2.17 PBT 26.24 16.65 2.02 -9.78 -2.18 -5.92 -7.06 11.11 12.08 11.62 Adjustment 11.13 9.50 7.47 7.05 4.71 3.66 3.69 3.10 3.88 3.15 Changes in Working Capital -28.88 -18.03 -13.17 -1.24 2.99 4.35 2.40 -5.00 -14.27 -10.53 Cash after chg. in Working capital 8.48 8.12 -3.68 -3.96 5.52 2.09 -0.97 9.20 1.69 4.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.05 -1.65 0.05 0.71 -0.31 -0.15 -0.62 -2.94 -2.48 -2.06 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 0.35 0.00 0.00 0.00 Cash From Investing Activity -21.62 -10.42 -10.31 -3.81 -4.54 -2.77 -0.67 -3.53 -2.62 -2.06 Net Fixed Assets -14.48 -10.58 -9.03 -3.88 -4.52 2.26 -0.88 -3.43 -2.60 -1.91 Net Investments -6.00 0.00 -0.05 0.00 -0.05 0.00 0.00 0.00 0.00 0.00 Others -1.14 0.16 -1.23 0.07 0.03 -5.03 0.21 -0.10 -0.02 -0.15 Cash from Financing Activity 18.51 3.39 14.71 3.66 2.89 0.39 -1.08 0.45 3.55 0.13 Net Cash Inflow / Outflow 1.33 -0.56 0.77 -3.41 3.55 -0.43 -2.99 3.19 0.14 0.24 Opening Cash & Equivalents 1.70 2.26 1.49 4.90 0.98 1.42 4.40 1.22 1.08 0.84 Closing Cash & Equivalent 3.03 1.70 2.26 1.49 4.54 0.98 1.42 4.40 1.22 1.08

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 57.74 47.17 40.02 34.24 39.79 40.76 42.19 45.36 40.65 35.58 ROA 8.89% 7.37% 1.08% -6.32% -1.31% -3.22% -4.40% 9.38% 11.65% 13.69% ROE 21.27% 16.33% 2.20% -12.11% -2.41% -5.54% -7.24% 15.15% 18.03% 19.68% ROCE 21.02% 18.91% 7.54% -4.67% 1.19% -4.02% -6.01% 14.35% 19.41% 21.84% Fixed Asset Turnover 5.77 5.52 3.10 3.38 3.00 3.00 2.96 4.51 4.33 4.03 Receivable days 87.89 84.86 130.72 121.56 186.51 202.57 197.30 145.98 143.81 118.42 Inventory Days 75.17 63.35 88.40 90.42 100.92 96.72 100.50 56.72 53.45 53.26 Payable days 50.71 49.17 64.48 61.41 84.73 73.72 61.03 46.59 47.81 41.47 Cash Conversion Cycle 112.36 99.04 154.64 150.57 202.70 225.57 236.76 156.10 149.44 130.21 Total Debt/Equity 0.94 0.81 0.77 0.77 0.51 0.41 0.35 0.27 0.24 0.13 Interest Cover 4.22 3.13 1.34 -0.85 0.33 -1.52 -3.13 12.64 8.63 15.15

Top Investors:

btr industries ltd

rahulkumar bajaj

veena k jagwani

shri niraj bajaj

Annual Reports:

News Update:

Hind Rectifiers secures order of Rs 72.02 crore in February
4th Mar 2021, 16:32 PM

The company has further secured order of Rs 39.25 crore in the month of March 2021
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