Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Electric Equipment

Rating :
47/99

BSE: 540136 | NSE: HPL

41.75
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  41.60
  •  42.00
  •  40.00
  •  40.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15670
  •  6.49
  •  74.50
  •  36.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 265.88
  • 8.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 725.23
  • 0.48%
  • 0.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.34%
  • 1.61%
  • 15.01%
  • FII
  • DII
  • Others
  • 0.14%
  • 6.03%
  • 4.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.35
  • 2.04
  • 5.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.23
  • 1.27
  • 1.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.54
  • -1.24
  • 8.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
248.18
260.02
-4.55%
352.51
314.56
12.06%
259.45
276.30
-6.10%
286.49
224.19
27.79%
Expenses
217.94
232.74
-6.36%
311.77
284.28
9.67%
227.34
246.04
-7.60%
253.10
198.39
27.58%
EBITDA
30.24
27.28
10.85%
40.74
30.28
34.54%
32.11
30.26
6.11%
33.39
25.81
29.37%
EBIDTM
12.18%
10.49%
11.56%
9.63%
12.38%
10.95%
11.66%
11.51%
Other Income
1.37
1.16
18.10%
1.25
1.13
10.62%
0.88
1.15
-23.48%
1.42
1.09
30.28%
Interest
14.89
13.57
9.73%
13.21
13.05
1.23%
15.69
13.75
14.11%
15.67
12.56
24.76%
Depreciation
9.43
6.95
35.68%
8.62
5.69
51.49%
8.43
5.74
46.86%
8.03
5.89
36.33%
PBT
7.29
7.91
-7.84%
20.16
12.69
58.87%
8.87
11.92
-25.59%
11.10
8.45
31.36%
Tax
2.23
2.27
-1.76%
7.60
5.44
39.71%
2.20
3.09
-28.80%
3.26
2.22
46.85%
PAT
5.06
5.64
-10.28%
12.55
7.25
73.10%
6.67
8.83
-24.46%
7.85
6.22
26.21%
PATM
2.04%
2.17%
3.56%
2.30%
2.57%
3.20%
2.74%
2.78%
EPS
0.79
0.87
-9.20%
1.95
1.12
74.11%
1.03
1.37
-24.82%
1.21
0.97
24.74%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,146.63
1,158.47
1,036.31
986.29
1,116.38
1,047.13
1,010.95
911.44
721.24
565.94
Net Sales Growth
6.66%
11.79%
5.07%
-11.65%
6.61%
3.58%
10.92%
26.37%
27.44%
 
Cost Of Goods Sold
745.40
745.36
669.83
638.26
725.58
693.67
699.96
628.47
487.68
380.54
Gross Profit
401.23
413.12
366.48
348.02
390.80
353.45
310.99
282.96
233.55
185.40
GP Margin
34.99%
35.66%
35.36%
35.29%
35.01%
33.75%
30.76%
31.05%
32.38%
32.76%
Total Expenditure
1,010.15
1,024.95
926.44
862.39
975.25
921.77
905.82
800.98
638.40
494.07
Power & Fuel Cost
-
11.84
11.61
12.92
13.99
12.08
13.15
10.36
8.41
6.29
% Of Sales
-
1.02%
1.12%
1.31%
1.25%
1.15%
1.30%
1.14%
1.17%
1.11%
Employee Cost
-
137.81
131.26
112.06
107.21
67.64
57.65
53.92
47.90
33.80
% Of Sales
-
11.90%
12.67%
11.36%
9.60%
6.46%
5.70%
5.92%
6.64%
5.97%
Manufacturing Exp.
-
38.54
38.49
38.21
35.47
33.36
35.46
30.65
22.43
11.96
% Of Sales
-
3.33%
3.71%
3.87%
3.18%
3.19%
3.51%
3.36%
3.11%
2.11%
General & Admin Exp.
-
34.18
34.56
28.38
32.35
23.49
24.17
20.87
17.37
13.12
% Of Sales
-
2.95%
3.33%
2.88%
2.90%
2.24%
2.39%
2.29%
2.41%
2.32%
Selling & Distn. Exp.
-
56.20
38.64
31.58
57.16
88.01
71.88
54.28
52.65
46.28
% Of Sales
-
4.85%
3.73%
3.20%
5.12%
8.40%
7.11%
5.96%
7.30%
8.18%
Miscellaneous Exp.
-
1.02
2.05
0.97
3.49
3.52
3.56
2.43
1.96
2.08
% Of Sales
-
0.09%
0.20%
0.10%
0.31%
0.34%
0.35%
0.27%
0.27%
0.37%
EBITDA
136.48
133.52
109.87
123.90
141.13
125.36
105.13
110.46
82.84
71.87
EBITDA Margin
11.90%
11.53%
10.60%
12.56%
12.64%
11.97%
10.40%
12.12%
11.49%
12.70%
Other Income
4.92
4.70
4.43
5.42
4.87
4.73
5.10
4.30
3.12
1.56
Interest
59.46
58.15
51.02
67.94
78.24
69.93
59.27
61.71
41.29
21.00
Depreciation
34.51
32.04
22.79
24.46
19.36
16.20
13.29
11.35
6.69
5.11
PBT
47.42
48.04
40.49
36.92
48.39
43.95
37.67
41.70
37.97
47.32
Tax
15.29
15.33
12.91
10.99
11.78
9.33
9.30
10.28
9.59
10.07
Tax Rate
32.24%
31.91%
31.88%
29.77%
24.34%
21.23%
24.69%
24.65%
25.26%
21.28%
PAT
32.13
32.53
27.43
25.76
36.62
34.62
28.37
31.42
28.39
37.25
PAT before Minority Interest
31.98
32.71
27.58
25.93
36.62
34.62
28.37
31.42
28.39
37.25
Minority Interest
-0.15
-0.18
-0.15
-0.17
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.80%
2.81%
2.65%
2.61%
3.28%
3.31%
2.81%
3.45%
3.94%
6.58%
PAT Growth
15.00%
18.59%
6.48%
-29.66%
5.78%
22.03%
-9.71%
10.67%
-23.79%
 
Unadjusted EPS
4.98
5.06
4.27
4.65
7.89
7.46
6.11
6.81
6.32
8.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
728.48
703.91
688.11
354.26
Share Capital
64.30
64.30
64.30
46.43
Total Reserves
664.18
639.61
623.80
307.83
Non-Current Liabilities
8.75
-1.80
-14.29
156.73
Secured Loans
25.23
21.34
12.91
116.21
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
8.98
7.85
5.31
2.90
Current Liabilities
744.61
774.18
704.97
837.43
Trade Payables
216.03
288.31
265.13
332.39
Other Current Liabilities
29.48
22.21
68.21
53.49
Short Term Borrowings
492.42
458.32
362.57
431.39
Short Term Provisions
6.69
5.35
9.06
20.16
Total Liabilities
1,483.36
1,477.62
1,379.97
1,348.42
Net Block
453.25
425.33
398.67
334.58
Gross Block
531.52
472.07
422.71
419.92
Accumulated Depreciation
78.27
46.74
24.04
85.34
Non Current Assets
482.16
455.51
401.97
400.43
Capital Work in Progress
7.15
0.15
0.00
2.75
Non Current Investment
0.00
0.00
0.00
54.00
Long Term Loans & Adv.
10.46
16.32
3.21
9.10
Other Non Current Assets
11.30
13.71
0.09
0.00
Current Assets
1,001.21
1,022.12
978.00
947.98
Current Investments
0.00
0.00
0.00
0.00
Inventories
414.08
423.73
377.58
317.18
Sundry Debtors
471.32
467.38
469.18
512.36
Cash & Bank
66.86
69.68
67.44
51.66
Other Current Assets
48.95
5.99
6.80
8.73
Short Term Loans & Adv.
43.81
55.33
57.00
58.06
Net Current Assets
256.60
247.93
273.03
110.56
Total Assets
1,483.37
1,477.63
1,379.97
1,348.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
83.10
20.41
3.47
102.73
PBT
48.04
40.49
36.92
48.39
Adjustment
86.00
70.73
88.23
93.62
Changes in Working Capital
-42.86
-79.13
-113.94
-30.91
Cash after chg. in Working capital
91.17
32.09
11.21
111.11
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-8.08
-11.68
-7.75
-8.38
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-56.90
-58.63
-50.91
-91.60
Net Fixed Assets
-56.03
-42.26
43.67
Net Investments
0.00
0.00
0.00
Others
-0.87
-16.37
-94.58
Cash from Financing Activity
-29.01
40.45
48.89
-13.90
Net Cash Inflow / Outflow
-2.82
2.24
1.45
-2.77
Opening Cash & Equivalents
69.68
67.44
65.98
54.43
Closing Cash & Equivalent
66.86
69.68
67.44
51.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
113.29
109.47
107.01
76.30
68.53
66.75
60.69
53.61
47.39
ROA
2.21%
1.93%
1.90%
2.94%
3.25%
2.99%
3.75%
4.25%
6.58%
ROE
4.57%
3.96%
4.98%
10.89%
11.02%
9.59%
12.02%
12.51%
17.49%
ROCE
8.69%
8.12%
10.50%
14.34%
14.54%
14.02%
16.83%
15.71%
15.93%
Fixed Asset Turnover
2.31
2.37
2.62
3.14
3.31
3.89
4.48
4.56
4.21
Receivable days
147.88
161.04
162.05
133.94
114.86
97.06
87.94
83.55
85.69
Inventory Days
131.98
137.79
114.71
91.71
89.52
85.30
86.04
80.65
81.87
Payable days
87.19
116.18
125.27
109.49
86.68
81.50
78.95
70.55
76.42
Cash Conversion Cycle
192.67
182.64
151.49
116.16
117.71
100.87
95.03
93.64
91.14
Total Debt/Equity
0.72
0.69
0.55
1.63
1.62
1.37
1.30
1.41
1.01
Interest Cover
1.83
1.79
1.54
1.62
1.63
1.64
1.68
1.92
3.25

News Update:


  • HPL Electric - Quarterly Results
    12th Aug 2019, 16:16 PM

    Read More
  • HPL Electric & Power partners with Haryana Steelers team
    20th Jul 2019, 09:17 AM

    As a part of its association, Haryana Steelers players will be sporting the company's logo on their jersey

    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.