Nifty
Sensex
:
:
11896.80
40544.37
23.75 (0.20%)
112.77 (0.28%)

Electric Equipment

Rating :
35/99

BSE: 540136 | NSE: HPL

29.90
20-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  30.90
  •  30.90
  •  29.65
  •  30.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59010
  •  17.71
  •  49.50
  •  18.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 193.54
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 713.28
  • 0.50%
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.34%
  • 1.01%
  • 16.77%
  • FII
  • DII
  • Others
  • 0%
  • 5.90%
  • 3.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.61
  • -2.64
  • -1.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.68
  • -2.41
  • 2.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.23
  • -9.88
  • -7.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
96.18
248.18
-61.25%
212.16
352.51
-39.81%
244.14
259.45
-5.90%
272.04
286.49
-5.04%
Expenses
89.54
217.94
-58.92%
185.16
311.77
-40.61%
211.53
227.34
-6.95%
236.98
253.10
-6.37%
EBITDA
6.63
30.24
-78.08%
27.00
40.74
-33.73%
32.60
32.11
1.53%
35.07
33.39
5.03%
EBIDTM
6.90%
12.18%
12.73%
11.56%
13.35%
12.38%
12.89%
11.66%
Other Income
1.13
1.37
-17.52%
1.84
1.25
47.20%
0.75
0.88
-14.77%
0.62
1.42
-56.34%
Interest
15.74
14.89
5.71%
15.62
13.21
18.24%
15.29
15.69
-2.55%
15.64
15.67
-0.19%
Depreciation
10.85
9.43
15.06%
9.32
8.62
8.12%
9.05
8.43
7.35%
9.62
8.03
19.80%
PBT
-18.83
7.29
-
3.90
20.16
-80.65%
9.01
8.87
1.58%
10.43
11.11
-6.12%
Tax
0.69
2.23
-69.06%
1.32
7.60
-82.63%
2.25
2.20
2.27%
2.89
3.26
-11.35%
PAT
-19.52
5.06
-
2.57
12.55
-79.52%
6.76
6.67
1.35%
7.53
7.85
-4.08%
PATM
-20.29%
2.04%
1.21%
3.56%
2.77%
2.57%
2.77%
2.74%
EPS
-3.04
0.79
-
0.40
1.95
-79.49%
1.05
1.04
0.96%
1.17
1.22
-4.10%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
824.52
976.51
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
-28.09%
-15.71%
11.79%
5.07%
-11.65%
6.61%
3.58%
10.92%
26.37%
27.44%
 
Cost Of Goods Sold
519.80
598.16
745.36
669.83
638.26
725.58
693.67
699.96
628.47
487.68
380.54
Gross Profit
304.72
378.35
413.12
366.48
348.02
390.80
353.45
310.99
282.96
233.55
185.40
GP Margin
36.96%
38.75%
35.66%
35.36%
35.29%
35.01%
33.75%
30.76%
31.05%
32.38%
32.76%
Total Expenditure
723.21
851.61
1,024.95
926.44
862.39
975.25
921.77
905.82
800.98
638.40
494.07
Power & Fuel Cost
-
10.42
11.84
11.61
12.92
13.99
12.08
13.15
10.36
8.41
6.29
% Of Sales
-
1.07%
1.02%
1.12%
1.31%
1.25%
1.15%
1.30%
1.14%
1.17%
1.11%
Employee Cost
-
134.70
137.81
131.26
112.06
107.21
67.64
57.65
53.92
47.90
33.80
% Of Sales
-
13.79%
11.90%
12.67%
11.36%
9.60%
6.46%
5.70%
5.92%
6.64%
5.97%
Manufacturing Exp.
-
35.92
38.54
38.49
38.21
35.47
33.36
35.46
30.65
22.43
11.96
% Of Sales
-
3.68%
3.33%
3.71%
3.87%
3.18%
3.19%
3.51%
3.36%
3.11%
2.11%
General & Admin Exp.
-
24.46
34.18
34.56
28.38
32.35
23.49
24.17
20.87
17.37
13.12
% Of Sales
-
2.50%
2.95%
3.33%
2.88%
2.90%
2.24%
2.39%
2.29%
2.41%
2.32%
Selling & Distn. Exp.
-
44.82
56.20
38.64
31.58
57.16
88.01
71.88
54.28
52.65
46.28
% Of Sales
-
4.59%
4.85%
3.73%
3.20%
5.12%
8.40%
7.11%
5.96%
7.30%
8.18%
Miscellaneous Exp.
-
3.13
1.02
2.05
0.97
3.49
3.52
3.56
2.43
1.96
46.28
% Of Sales
-
0.32%
0.09%
0.20%
0.10%
0.31%
0.34%
0.35%
0.27%
0.27%
0.37%
EBITDA
101.30
124.90
133.52
109.87
123.90
141.13
125.36
105.13
110.46
82.84
71.87
EBITDA Margin
12.29%
12.79%
11.53%
10.60%
12.56%
12.64%
11.97%
10.40%
12.12%
11.49%
12.70%
Other Income
4.34
4.58
4.70
4.43
5.42
4.87
4.73
5.10
4.30
3.12
1.56
Interest
62.29
61.45
58.15
51.02
67.94
78.24
69.93
59.27
61.71
41.29
21.00
Depreciation
38.84
37.42
32.04
22.79
24.46
19.36
16.20
13.29
11.35
6.69
5.11
PBT
4.51
30.62
48.04
40.49
36.92
48.39
43.95
37.67
41.70
37.97
47.32
Tax
7.15
8.70
15.33
12.91
10.99
11.78
9.33
9.30
10.28
9.59
10.07
Tax Rate
158.54%
28.41%
31.91%
31.88%
29.77%
24.34%
21.23%
24.69%
24.65%
25.26%
21.28%
PAT
-2.66
21.77
32.53
27.43
25.76
36.62
34.62
28.37
31.42
28.39
37.25
PAT before Minority Interest
-2.77
21.92
32.71
27.58
25.93
36.62
34.62
28.37
31.42
28.39
37.25
Minority Interest
-0.11
-0.15
-0.18
-0.15
-0.17
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.32%
2.23%
2.81%
2.65%
2.61%
3.28%
3.31%
2.81%
3.45%
3.94%
6.58%
PAT Growth
-108.28%
-33.08%
18.59%
6.48%
-29.66%
5.78%
22.03%
-9.71%
10.67%
-23.79%
 
EPS
-0.41
3.39
5.06
4.27
4.01
5.70
5.38
4.41
4.89
4.42
5.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
748.69
728.48
703.91
688.11
354.26
Share Capital
64.30
64.30
64.30
64.30
46.43
Total Reserves
684.39
664.18
639.61
623.80
307.83
Non-Current Liabilities
42.60
8.75
-1.80
-14.29
156.73
Secured Loans
51.13
25.23
21.34
12.91
116.21
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.91
8.98
7.85
5.31
2.90
Current Liabilities
742.32
744.61
774.18
704.97
837.43
Trade Payables
173.67
216.03
288.31
265.13
332.39
Other Current Liabilities
38.10
29.48
22.21
68.21
53.49
Short Term Borrowings
522.81
492.42
458.32
362.57
431.39
Short Term Provisions
7.74
6.69
5.35
9.06
20.16
Total Liabilities
1,535.27
1,483.36
1,477.62
1,379.97
1,348.42
Net Block
493.58
453.25
425.33
398.67
334.58
Gross Block
607.13
531.52
472.07
422.71
419.92
Accumulated Depreciation
113.55
78.27
46.74
24.04
85.34
Non Current Assets
513.89
482.16
455.51
401.97
400.43
Capital Work in Progress
3.38
7.15
0.15
0.00
2.75
Non Current Investment
0.00
0.00
0.00
0.00
54.00
Long Term Loans & Adv.
7.49
10.46
16.32
3.21
9.10
Other Non Current Assets
9.44
11.30
13.71
0.09
0.00
Current Assets
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
Inventories
439.39
414.08
423.73
377.58
317.18
Sundry Debtors
463.10
471.32
467.38
469.18
512.36
Cash & Bank
66.53
66.86
69.68
67.44
51.66
Other Current Assets
52.37
5.14
5.99
6.80
66.79
Short Term Loans & Adv.
47.18
43.81
55.33
57.00
58.06
Net Current Assets
279.07
256.60
247.93
273.03
110.56
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
62.51
83.10
20.41
3.47
102.73
PBT
30.62
48.04
40.49
36.92
48.39
Adjustment
95.42
86.00
70.73
88.23
93.62
Changes in Working Capital
-57.27
-42.86
-79.13
-113.94
-30.91
Cash after chg. in Working capital
68.77
91.17
32.09
11.21
111.11
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.26
-8.08
-11.68
-7.75
-8.38
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-59.90
-56.90
-58.63
-50.91
-91.60
Net Fixed Assets
-68.29
-56.03
-42.26
43.67
Net Investments
0.00
0.00
0.00
0.00
Others
8.39
-0.87
-16.37
-94.58
Cash from Financing Activity
-2.94
-29.01
40.45
48.89
-13.90
Net Cash Inflow / Outflow
-0.33
-2.82
2.24
1.45
-2.77
Opening Cash & Equivalents
66.86
69.68
67.44
65.98
54.43
Closing Cash & Equivalent
66.53
66.86
69.68
67.44
51.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
116.44
113.29
109.47
107.01
76.30
68.53
66.75
60.69
53.61
47.39
ROA
1.45%
2.21%
1.93%
1.90%
2.94%
3.25%
2.99%
3.75%
4.25%
6.58%
ROE
2.97%
4.57%
3.96%
4.98%
10.89%
11.02%
9.59%
12.02%
12.51%
17.49%
ROCE
7.11%
8.69%
8.12%
10.50%
14.34%
14.54%
14.02%
16.83%
15.71%
15.93%
Fixed Asset Turnover
1.72
2.31
2.37
2.62
3.14
3.31
3.89
4.48
4.56
4.21
Receivable days
174.63
147.88
161.04
162.05
133.94
114.86
97.06
87.94
83.55
85.69
Inventory Days
159.50
131.98
137.79
114.71
91.71
89.52
85.30
86.04
80.65
81.87
Payable days
82.33
87.19
116.18
125.27
109.49
86.68
81.50
78.95
70.55
76.42
Cash Conversion Cycle
251.80
192.67
182.64
151.49
116.16
117.71
100.87
95.03
93.64
91.14
Total Debt/Equity
0.78
0.72
0.69
0.55
1.63
1.62
1.37
1.30
1.41
1.01
Interest Cover
1.50
1.83
1.79
1.54
1.62
1.63
1.64
1.68
1.92
3.25

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.