Nifty

:

17138.10

Sensex

:

57515.13

-479.05 (-2.72%)
-1522.05 (-2.58%)

Login

Nifty
Sensex

:
:

17138.10
57515.13

-479.05 (-2.72%)
-1522.05 (-2.58%)

Hind Rectifiers Ltd.

Electric Equipment

Rating :

50/99

BSE: 504036 | NSE: HIRECT

Watchlist

NSE BSE

236.25

21-Jan-2022

Open
High
Low
Previous Close

234.70
239.95
232.75
232.65

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

10042
23.70
288.00
116.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

386.51
55.00
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

468.65
0.17%
3.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.97
22.31
6.14

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.38
33.51
0.99

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.71
-
-23.25

P:E (Median)

8 Years
5 Years
3 Years

13.40
18.77
18.81

P:BV (Average)

8 Years
5 Years
3 Years

2.55
2.55
2.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.09
18.73
11.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 102.13 100.91 1.21% 73.45 47.62 54.24% 75.57 77.89 -2.98% 81.00 70.20 15.38%
Expenses 94.67 93.67 1.07% 68.35 44.35 54.11% 71.39 72.10 -0.98% 76.15 61.97 22.88%
EBITDA 7.45 7.24 2.90% 5.10 3.27 55.96% 4.18 5.78 -27.68% 4.85 8.23 -41.07%
EBIDTM 7.30% 7.18% 6.94% 6.87% 5.53% 7.42% 5.99% 11.72%
Other Income 0.10 0.09 11.11% 0.05 0.14 -64.29% 0.10 0.24 -58.33% 0.04 0.19 -78.95%
Interest 1.68 2.39 -29.71% 1.77 1.97 -10.15% 2.10 1.94 8.25% 2.26 2.16 4.63%
Depreciation 1.08 0.91 18.68% 1.06 0.91 16.48% 1.05 1.14 -7.89% 0.96 1.00 -4.00%
PBT 4.79 4.03 18.86% 2.32 0.53 337.74% 1.13 2.93 -61.43% 1.67 5.26 -68.25%
Tax 1.41 1.17 20.51% 0.77 0.16 381.25% 0.28 0.86 -67.44% 0.42 1.57 -73.25%
PAT 3.38 2.86 18.18% 1.55 0.37 318.92% 0.85 2.07 -58.94% 1.25 3.69 -66.12%
PATM 3.31% 2.83% 2.10% 0.77% 1.13% 2.66% 1.54% 5.25%
EPS 2.03 1.72 18.02% 0.93 0.22 322.73% 0.51 1.25 -59.20% 0.75 2.22 -66.22%

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 332.15 305.10 299.62 255.14 125.69 111.48 93.94 93.97 96.72 136.22 117.94 Net Sales Growth 11.98% 1.83% 17.43% 102.99% 12.75% 18.67% -0.03% -2.84% -29.00% 15.50% Cost Of Goods Sold 253.51 235.66 209.34 185.91 87.96 78.83 66.03 69.68 74.57 95.44 79.15 Gross Profit 78.64 69.44 90.28 69.23 37.73 32.66 27.91 24.28 22.15 40.77 38.79 GP Margin 23.68% 22.76% 30.13% 27.13% 30.02% 29.30% 29.71% 25.84% 22.90% 29.93% 32.89% Total Expenditure 310.56 285.08 261.64 236.08 115.85 106.76 91.88 96.44 100.24 122.05 102.12 Power & Fuel Cost - 1.88 1.92 1.83 1.56 1.52 1.48 1.52 1.55 1.75 1.35 % Of Sales - 0.62% 0.64% 0.72% 1.24% 1.36% 1.58% 1.62% 1.60% 1.28% 1.14% Employee Cost - 32.74 29.80 22.31 18.28 18.73 16.51 16.34 15.64 15.83 13.88 % Of Sales - 10.73% 9.95% 8.74% 14.54% 16.80% 17.58% 17.39% 16.17% 11.62% 11.77% Manufacturing Exp. - 3.02 3.04 2.90 1.91 1.38 1.68 1.92 1.84 3.10 2.53 % Of Sales - 0.99% 1.01% 1.14% 1.52% 1.24% 1.79% 2.04% 1.90% 2.28% 2.15% General & Admin Exp. - 5.22 6.82 6.45 5.08 4.94 4.74 5.25 4.78 3.68 3.28 % Of Sales - 1.71% 2.28% 2.53% 4.04% 4.43% 5.05% 5.59% 4.94% 2.70% 2.78% Selling & Distn. Exp. - 2.10 3.94 3.62 0.22 0.35 0.36 0.42 0.65 0.63 0.34 % Of Sales - 0.69% 1.31% 1.42% 0.18% 0.31% 0.38% 0.45% 0.67% 0.46% 0.29% Miscellaneous Exp. - 4.47 6.78 13.06 0.83 1.01 1.08 1.30 1.22 1.62 0.34 % Of Sales - 1.47% 2.26% 5.12% 0.66% 0.91% 1.15% 1.38% 1.26% 1.19% 1.34% EBITDA 21.58 20.02 37.98 19.06 9.84 4.72 2.06 -2.47 -3.52 14.17 15.82 EBITDA Margin 6.50% 6.56% 12.68% 7.47% 7.83% 4.23% 2.19% -2.63% -3.64% 10.40% 13.41% Other Income 0.29 0.36 0.48 7.69 0.44 0.68 0.61 0.37 0.46 0.24 0.24 Interest 7.81 9.18 8.15 7.83 5.95 5.16 3.27 2.35 1.71 0.95 1.58 Depreciation 4.15 3.83 4.07 2.72 2.31 2.00 1.58 1.47 2.29 2.35 2.40 PBT 9.91 7.36 26.24 16.20 2.02 -1.76 -2.18 -5.92 -7.06 11.11 12.08 Tax 2.88 2.03 7.76 4.86 0.70 -2.58 -0.67 -2.35 -2.14 0.98 1.40 Tax Rate 29.06% 27.58% 29.57% 29.19% 34.65% 27.02% 30.73% 39.70% 30.31% 8.82% 11.59% PAT 7.03 5.33 18.48 11.79 1.31 -6.97 -1.51 -3.57 -4.93 10.13 10.68 PAT before Minority Interest 7.03 5.33 18.48 11.79 1.31 -6.97 -1.51 -3.57 -4.93 10.13 10.68 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 2.12% 1.75% 6.17% 4.62% 1.04% -6.25% -1.61% -3.80% -5.10% 7.44% 9.06% PAT Growth -21.80% -71.16% 56.74% 800.00% - - - - - -5.15% EPS 4.23 3.21 11.13 7.10 0.79 -4.20 -0.91 -2.15 -2.97 6.10 6.43

Results Balance Sheet

Standalone Figures in Rs. Crores

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 99.77 95.64 78.14 66.29 53.21 61.84 63.35 65.56 70.49 63.18 Share Capital 3.31 3.31 3.31 3.31 3.01 3.01 3.01 3.01 3.01 3.01 Total Reserves 96.46 92.33 74.82 62.98 50.20 58.83 60.34 62.55 67.48 60.17 Non-Current Liabilities 12.88 14.77 12.13 1.31 -2.92 3.61 -1.70 -0.64 1.61 1.43 Secured Loans 11.25 15.09 16.74 10.03 5.52 5.07 0.19 0.07 0.25 0.20 Unsecured Loans 0.00 0.00 0.00 0.00 0.98 1.25 0.18 0.00 0.00 0.00 Long Term Provisions 5.32 4.19 2.04 1.68 1.66 1.62 1.62 1.82 1.77 1.63 Current Liabilities 124.47 127.43 87.41 74.51 51.62 53.26 50.00 45.53 41.51 37.75 Trade Payables 41.89 39.47 32.87 27.80 12.31 22.45 18.61 18.21 14.56 15.90 Other Current Liabilities 14.83 15.43 9.75 8.15 5.35 4.96 5.88 4.28 4.98 3.96 Short Term Borrowings 65.80 69.38 41.91 38.10 33.29 25.40 25.19 22.40 18.78 14.60 Short Term Provisions 1.96 3.15 2.88 0.46 0.67 0.44 0.33 0.64 3.19 3.28 Total Liabilities 237.12 237.84 177.68 142.11 101.91 118.71 111.65 110.45 113.61 102.36 Net Block 40.61 33.04 26.20 27.32 19.88 20.57 18.15 15.95 17.27 15.92 Gross Block 68.33 57.06 46.72 45.74 36.23 35.12 31.22 34.80 33.93 30.50 Accumulated Depreciation 27.72 24.02 20.52 18.42 16.35 14.55 13.07 18.86 16.65 14.58 Non Current Assets 62.46 60.84 46.83 37.34 29.45 28.65 27.06 21.46 22.07 20.20 Capital Work in Progress 19.85 17.98 13.84 4.24 4.72 1.95 1.33 0.01 0.00 0.00 Non Current Investment 0.10 6.10 0.10 0.10 0.05 0.05 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.87 3.73 6.55 5.55 4.48 6.08 7.58 5.50 4.80 4.28 Other Non Current Assets 0.02 0.00 0.13 0.13 0.32 0.00 0.00 0.00 0.00 0.00 Current Assets 174.67 176.99 130.84 104.77 72.46 90.07 84.59 88.99 91.54 82.15 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 68.54 69.27 54.15 34.41 27.13 32.63 22.38 30.07 26.03 19.16 Sundry Debtors 87.74 81.04 63.26 55.39 35.62 44.73 56.93 52.91 57.22 59.08 Cash & Bank 1.62 3.03 1.70 2.26 1.49 4.54 0.98 1.42 4.40 1.22 Other Current Assets 16.76 4.36 3.85 6.33 8.22 8.17 4.30 4.60 3.88 2.70 Short Term Loans & Adv. 12.27 19.29 7.88 6.38 6.27 8.11 4.26 4.51 3.79 2.64 Net Current Assets 50.19 49.57 43.43 30.26 20.84 36.80 34.59 43.46 50.03 44.41 Total Assets 237.13 237.83 177.67 142.11 101.91 118.72 111.65 110.45 113.61 102.35

Cash Flow

Standalone Figures in Rs. Crores

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 23.12 4.44 6.47 -3.63 -3.26 5.21 1.95 -1.24 6.26 -0.79 PBT 7.36 26.24 16.65 2.02 -9.78 -2.18 -5.92 -7.06 11.11 12.08 Adjustment 12.35 11.13 9.50 7.47 7.05 4.71 3.66 3.69 3.10 3.88 Changes in Working Capital 5.28 -28.88 -18.03 -13.17 -1.24 2.99 4.35 2.40 -5.00 -14.27 Cash after chg. in Working capital 24.99 8.48 8.12 -3.68 -3.96 5.52 2.09 -0.97 9.20 1.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.87 -4.05 -1.65 0.05 0.71 -0.31 -0.15 -0.62 -2.94 -2.48 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 0.35 0.00 0.00 Cash From Investing Activity -8.38 -21.62 -10.42 -10.31 -3.81 -4.54 -2.77 -0.67 -3.53 -2.62 Net Fixed Assets -13.14 -14.48 -10.58 -9.03 -3.88 -4.52 2.26 -0.88 -3.43 -2.60 Net Investments 6.00 -6.00 0.00 -0.05 0.00 -0.05 0.00 0.00 0.00 0.00 Others -1.24 -1.14 0.16 -1.23 0.07 0.03 -5.03 0.21 -0.10 -0.02 Cash from Financing Activity -16.15 18.51 3.39 14.71 3.66 2.89 0.39 -1.08 0.45 3.55 Net Cash Inflow / Outflow -1.41 1.33 -0.56 0.77 -3.41 3.55 -0.43 -2.99 3.19 0.14 Opening Cash & Equivalents 3.03 1.70 2.26 1.49 4.90 0.98 1.42 4.40 1.22 1.08 Closing Cash & Equivalent 1.62 3.03 1.70 2.26 1.49 4.54 0.98 1.42 4.40 1.22

Financial Ratios

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.) 60.24 57.74 47.17 40.02 34.24 39.79 40.76 42.19 45.36 40.65 ROA 2.24% 8.89% 7.37% 1.08% -6.32% -1.31% -3.22% -4.40% 9.38% 11.65% ROE 5.46% 21.27% 16.33% 2.20% -12.11% -2.41% -5.54% -7.24% 15.15% 18.03% ROCE 8.97% 21.02% 18.91% 7.54% -4.67% 1.19% -4.02% -6.01% 14.35% 19.41% Fixed Asset Turnover 4.87 5.77 5.52 3.10 3.38 3.00 3.00 2.96 4.51 4.33 Receivable days 100.96 87.89 84.86 130.72 121.56 186.51 202.57 197.30 145.98 143.81 Inventory Days 82.43 75.17 63.35 88.40 90.42 100.92 96.72 100.50 56.72 53.45 Payable days 54.49 50.71 49.17 64.48 61.41 84.73 73.72 61.03 46.59 47.81 Cash Conversion Cycle 128.90 112.36 99.04 154.64 150.57 202.70 225.57 236.76 156.10 149.44 Total Debt/Equity 0.84 0.94 0.81 0.77 0.77 0.51 0.41 0.35 0.27 0.24 Interest Cover 1.80 4.22 3.13 1.34 -0.85 0.33 -1.52 -3.13 12.64 8.63

Top Investors:

btr industries ltd

habrok india master lp

cassini partners l.p. managed by habrok

veena k jagwani

sunaina kejriwal

Annual Reports:

News Update:

Hind Rectifiers - Quarterly Results
1st Nov 2021, 14:32 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