Nifty
Sensex
:
:
24509.25
80502.08
-21.65 (-0.09%)
-102.57 (-0.13%)

Electric Equipment

Rating :
70/99

BSE: 540136 | NSE: HPL

451.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  447.90
  •  457.85
  •  441.20
  •  447.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  314611
  •  1415.12
  •  667.80
  •  179.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,650.98
  • 83.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,215.06
  • 0.18%
  • 4.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.66%
  • 1.10%
  • 23.05%
  • FII
  • DII
  • Others
  • 0.74%
  • 0.00%
  • 2.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.24
  • 1.73
  • 12.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.08
  • 3.28
  • 5.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.62
  • -1.49
  • 44.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.24
  • 18.28
  • 46.29

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 0.89
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.17
  • 8.09
  • 9.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
424.09
362.75
16.91%
365.57
301.58
21.22%
350.45
302.28
15.94%
320.74
295.59
8.51%
Expenses
368.87
318.17
15.93%
315.86
264.81
19.28%
303.27
264.42
14.69%
280.71
257.95
8.82%
EBITDA
55.22
44.58
23.87%
49.71
36.78
35.15%
47.18
37.86
24.62%
40.04
37.64
6.38%
EBIDTM
13.02%
12.29%
13.60%
12.20%
13.46%
12.52%
12.48%
12.74%
Other Income
1.73
1.31
32.06%
0.57
0.55
3.64%
0.98
0.71
38.03%
0.95
0.99
-4.04%
Interest
23.99
20.04
19.71%
22.02
19.17
14.87%
22.08
18.64
18.45%
21.54
17.53
22.88%
Depreciation
11.57
8.37
38.23%
9.28
8.35
11.14%
9.14
10.23
-10.65%
8.66
11.42
-24.17%
PBT
21.40
17.48
22.43%
18.98
9.81
93.48%
16.94
9.70
74.64%
10.78
9.69
11.25%
Tax
7.68
6.22
23.47%
7.03
3.42
105.56%
5.92
3.42
73.10%
3.84
3.37
13.95%
PAT
13.72
11.27
21.74%
11.95
6.38
87.30%
11.02
6.28
75.48%
6.94
6.32
9.81%
PATM
3.23%
3.11%
3.27%
2.12%
3.15%
2.08%
2.16%
2.14%
EPS
2.13
1.75
21.71%
1.86
0.99
87.88%
1.71
0.97
76.29%
1.08
0.98
10.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,460.85
1,262.21
1,013.95
875.09
976.51
1,158.47
1,036.31
986.29
1,116.38
1,047.13
1,010.95
Net Sales Growth
15.74%
24.48%
15.87%
-10.39%
-15.71%
11.79%
5.07%
-11.65%
6.61%
3.58%
 
Cost Of Goods Sold
960.76
828.24
642.26
542.65
598.16
745.36
669.83
638.26
725.58
693.67
699.96
Gross Profit
500.09
433.96
371.69
332.44
378.35
413.12
366.48
348.02
390.80
353.45
310.99
GP Margin
34.23%
34.38%
36.66%
37.99%
38.75%
35.66%
35.36%
35.29%
35.01%
33.75%
30.76%
Total Expenditure
1,268.71
1,105.34
888.83
756.08
851.61
1,024.95
926.44
862.39
975.25
921.77
905.82
Power & Fuel Cost
-
11.23
10.08
8.76
10.42
11.84
11.61
12.92
13.99
12.08
13.15
% Of Sales
-
0.89%
0.99%
1.00%
1.07%
1.02%
1.12%
1.31%
1.25%
1.15%
1.30%
Employee Cost
-
143.81
123.84
111.89
134.70
137.81
131.26
112.06
107.21
67.64
57.65
% Of Sales
-
11.39%
12.21%
12.79%
13.79%
11.90%
12.67%
11.36%
9.60%
6.46%
5.70%
Manufacturing Exp.
-
41.54
36.62
30.29
35.92
38.54
38.49
38.21
35.47
33.36
35.46
% Of Sales
-
3.29%
3.61%
3.46%
3.68%
3.33%
3.71%
3.87%
3.18%
3.19%
3.51%
General & Admin Exp.
-
25.47
21.16
17.30
24.46
34.18
34.56
28.38
32.35
23.49
24.17
% Of Sales
-
2.02%
2.09%
1.98%
2.50%
2.95%
3.33%
2.88%
2.90%
2.24%
2.39%
Selling & Distn. Exp.
-
53.24
53.11
43.08
44.82
56.20
38.64
31.58
57.16
88.01
71.88
% Of Sales
-
4.22%
5.24%
4.92%
4.59%
4.85%
3.73%
3.20%
5.12%
8.40%
7.11%
Miscellaneous Exp.
-
1.80
1.75
2.11
3.13
1.02
2.05
0.97
3.49
3.52
71.88
% Of Sales
-
0.14%
0.17%
0.24%
0.32%
0.09%
0.20%
0.10%
0.31%
0.34%
0.35%
EBITDA
192.15
156.87
125.12
119.01
124.90
133.52
109.87
123.90
141.13
125.36
105.13
EBITDA Margin
13.15%
12.43%
12.34%
13.60%
12.79%
11.53%
10.60%
12.56%
12.64%
11.97%
10.40%
Other Income
4.23
3.56
4.20
4.07
4.58
4.70
4.43
5.42
4.87
4.73
5.10
Interest
89.63
75.38
68.32
64.42
61.45
58.15
51.02
67.94
78.24
69.93
59.27
Depreciation
38.65
38.36
47.08
44.94
37.42
32.04
22.79
24.46
19.36
16.20
13.29
PBT
68.10
46.69
13.93
13.72
30.62
48.04
40.49
36.92
48.39
43.95
37.67
Tax
24.47
16.44
6.13
3.70
8.70
15.33
12.91
10.99
11.78
9.33
9.30
Tax Rate
35.93%
35.21%
44.01%
26.97%
28.41%
31.91%
31.88%
29.77%
24.34%
21.23%
24.69%
PAT
43.63
30.18
7.77
9.96
21.77
32.53
27.43
25.76
36.62
34.62
28.37
PAT before Minority Interest
43.57
30.25
7.80
10.02
21.92
32.71
27.58
25.93
36.62
34.62
28.37
Minority Interest
-0.06
-0.07
-0.03
-0.06
-0.15
-0.18
-0.15
-0.17
0.00
0.00
0.00
PAT Margin
2.99%
2.39%
0.77%
1.14%
2.23%
2.81%
2.65%
2.61%
3.28%
3.31%
2.81%
PAT Growth
44.23%
288.42%
-21.99%
-54.25%
-33.08%
18.59%
6.48%
-29.66%
5.78%
22.03%
 
EPS
6.79
4.69
1.21
1.55
3.39
5.06
4.27
4.01
5.70
5.38
4.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
793.52
764.49
758.28
748.69
728.48
703.91
688.11
354.26
Share Capital
64.30
64.30
64.30
64.30
64.30
64.30
64.30
46.43
Total Reserves
729.22
700.19
693.98
684.39
664.18
639.61
623.80
307.83
Non-Current Liabilities
62.23
51.11
37.76
42.60
8.75
-1.80
-14.29
156.73
Secured Loans
45.70
57.19
43.32
51.13
25.23
21.34
12.91
116.21
Unsecured Loans
1.28
1.28
0.65
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
7.84
7.30
9.79
8.91
8.98
7.85
5.31
2.90
Current Liabilities
821.51
791.06
759.89
742.32
744.61
774.18
704.97
837.43
Trade Payables
230.07
228.64
190.09
173.67
216.03
288.31
265.13
332.39
Other Current Liabilities
59.11
51.73
55.04
38.10
29.48
22.21
68.21
53.49
Short Term Borrowings
526.52
506.25
507.86
522.81
492.42
458.32
362.57
431.39
Short Term Provisions
5.80
4.44
6.88
7.74
6.69
5.35
9.06
20.16
Total Liabilities
1,679.08
1,608.42
1,557.65
1,535.27
1,483.36
1,477.62
1,379.97
1,348.42
Net Block
451.40
446.99
464.43
493.58
453.25
425.33
398.67
334.58
Gross Block
689.40
648.51
621.77
607.13
531.52
472.07
422.71
419.92
Accumulated Depreciation
238.00
201.52
157.34
113.55
78.27
46.74
24.04
85.34
Non Current Assets
475.83
473.03
478.29
513.89
482.16
455.51
401.97
400.43
Capital Work in Progress
8.72
10.16
1.66
3.38
7.15
0.15
0.00
2.75
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
54.00
Long Term Loans & Adv.
7.67
7.64
3.43
7.49
10.46
16.32
3.21
9.10
Other Non Current Assets
8.04
8.24
8.77
9.44
11.30
13.71
0.09
0.00
Current Assets
1,203.26
1,135.39
1,079.36
1,021.39
1,001.21
1,022.12
978.00
947.98
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
486.02
506.73
442.95
439.39
414.08
423.73
377.58
317.18
Sundry Debtors
602.81
505.19
512.93
463.10
471.32
467.38
469.18
512.36
Cash & Bank
70.32
80.25
78.54
66.53
66.86
69.68
67.44
51.66
Other Current Assets
44.10
4.01
2.28
5.19
48.95
61.32
63.80
66.79
Short Term Loans & Adv.
38.68
39.21
42.67
47.18
43.81
55.33
57.00
58.06
Net Current Assets
381.75
344.33
319.48
279.07
256.60
247.93
273.03
110.56
Total Assets
1,679.09
1,608.42
1,557.65
1,535.28
1,483.37
1,477.63
1,379.97
1,348.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
103.68
101.04
84.56
62.51
83.10
20.41
3.47
102.73
PBT
46.69
13.93
13.72
30.62
48.04
40.49
36.92
48.39
Adjustment
110.71
112.20
105.42
95.42
86.00
70.73
88.23
93.62
Changes in Working Capital
-46.62
-21.87
-33.70
-57.27
-42.86
-79.13
-113.94
-30.91
Cash after chg. in Working capital
110.77
104.27
85.44
68.77
91.17
32.09
11.21
111.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.09
-3.23
-0.88
-6.26
-8.08
-11.68
-7.75
-8.38
Other Direct Exp. Paid
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
Cash From Investing Activity
-39.82
-41.29
-8.14
-59.90
-56.90
-58.63
-50.91
-91.60
Net Fixed Assets
-35.74
-30.57
-8.67
-68.29
-56.03
-42.26
43.67
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-4.08
-10.72
0.53
8.39
-0.87
-16.37
-94.58
Cash from Financing Activity
-73.79
-58.03
-70.60
-2.94
-29.01
40.45
48.89
-13.90
Net Cash Inflow / Outflow
-9.93
1.71
5.82
-0.33
-2.82
2.24
1.45
-2.77
Opening Cash & Equivalents
80.25
78.54
72.72
66.86
69.68
67.44
65.98
54.43
Closing Cash & Equivalent
70.32
80.25
78.54
66.53
66.86
69.68
67.44
51.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
123.41
118.89
117.93
116.44
113.29
109.47
107.01
76.30
68.53
66.75
ROA
1.84%
0.49%
0.65%
1.45%
2.21%
1.93%
1.90%
2.94%
3.25%
2.99%
ROE
3.88%
1.03%
1.33%
2.97%
4.57%
3.96%
4.98%
10.89%
11.02%
9.59%
ROCE
8.88%
6.09%
5.84%
7.11%
8.69%
8.12%
10.50%
14.34%
14.54%
14.02%
Fixed Asset Turnover
1.89
1.60
1.42
1.72
2.31
2.37
2.62
3.14
3.31
3.89
Receivable days
160.20
183.25
203.55
174.63
147.88
161.04
162.05
133.94
114.86
97.06
Inventory Days
143.54
170.93
184.01
159.50
131.98
137.79
114.71
91.71
89.52
85.30
Payable days
101.07
118.98
122.34
82.33
87.19
116.18
125.27
109.49
86.68
81.50
Cash Conversion Cycle
202.67
235.20
265.22
251.80
192.67
182.64
151.49
116.16
117.71
100.87
Total Debt/Equity
0.75
0.78
0.77
0.78
0.72
0.69
0.55
1.63
1.62
1.37
Interest Cover
1.62
1.20
1.21
1.50
1.83
1.79
1.54
1.62
1.63
1.64

News Update:


  • HPL Electric & Power bags work orders worth Rs 2100.71 crore
    11th Jul 2024, 10:13 AM

    The company has received work orders from its regular leading customers

    Read More
  • HPL Electric & Power inks MoU with Guangxi Ramway Technology
    8th Jul 2024, 14:05 PM

    The MoU is for local manufacturing under phased Manufacturing/ technical Tie-up/ Procurement for the assembly of Relay/Latching Relays in India

    Read More
  • HPL Electric & Power reports 22% rise in Q4 consolidated net profit
    15th May 2024, 16:21 PM

    Total consolidated income of the company increased by 16.97% at Rs 425.83 crore for Q4FY24

    Read More
  • HPL Electric - Quarterly Results
    15th May 2024, 14:49 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.