Nifty

:

23810.85

Sensex

:

76917.85

370.05 (1.58%)
1225.07 (1.62%)

Login

Nifty
Sensex

:
:

23810.85
76917.85

370.05 (1.58%)
1225.07 (1.62%)

Hitachi Energy India Ltd.

Engineering - Industrial Equipments

Rating :

85/99

BSE: 543187 | NSE: POWERINDIA

Watchlist

NSE BSE

27280.00

03-Nov-2026

Open
High
Low
Previous Close

28050
28050
27100
28080.00

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

85103
2335468150
38785
16111

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,22,039.13
106.08
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,17,349.65
0.03%
22.31

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
10.78
15.87

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
31.52
28.69

PAT CAGR (%)

10 Years
5 Years
3 Years

-
37.17
82.03

P:E (Median)

8 Years
5 Years
3 Years

-
159.72
191.65

P:BV (Average)

8 Years
5 Years
3 Years

-
20.95
26.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
85.18
106.65

Earnings Forecasts:

(Updated: 31-10-2026)

Description 2026 2027 2028 2029
Adj EPS 221.63 350.98 515.76 654.54
P/E Ratio 123.09 77.73 52.89 41.68
Revenue 8147.71 11697.8 16301.5 20378.7
EBITDA 1252.27 1959.07 2985.04 3848.42
Net Income 987.84 1543.19 2280.23 2905.59
ROA 9.56 12.88 14.27 15.36
P/B Ratio 23.49 18.24 13.82 10.70
ROE 21.04 26.09 29.54 28.8
FCFF 961.01 -139.7 1104.73 1746.3
FCFF Yield 0.83 -0.12 0.95 1.51
Net Debt -4603.38 -5012.63 -5831.82 -7441.96
BVPS 1161.25 1495.38 1974.59 2550.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 2,493.69 1,478.90 68.62% 2,754.05 1,883.68 46.21% 2,082.21 1,620.27 28.51% 1,832.55 1,553.74 17.94%
Expenses 2,130.18 1,324.00 60.89% 2,337.77 1,645.71 42.05% 1,736.90 1,453.36 19.51% 1,533.56 1,444.00 6.20%
EBITDA 363.51 154.90 134.67% 416.28 237.97 74.93% 345.31 166.91 106.88% 298.99 109.74 172.45%
EBIDTM 14.58% 10.47% 15.12% 12.63% 16.58% 10.30% 16.32% 7.06%
Other Income 57.74 50.94 13.35% 57.37 38.17 50.30% 85.80 52.11 64.65% 82.60 0.09 91,677.78%
Interest 3.28 3.95 -16.96% 3.44 5.99 -42.57% 2.53 11.97 -78.86% 2.86 16.39 -82.55%
Depreciation 28.46 25.01 13.79% 26.86 23.48 14.40% 26.56 22.99 15.53% 25.82 22.83 13.10%
PBT 389.51 176.88 120.21% 443.35 246.67 79.73% 347.78 184.06 88.95% 352.91 70.61 399.80%
Tax 95.36 45.28 110.60% 112.89 62.78 79.82% 86.36 46.68 85.00% 88.55 18.32 383.35%
PAT 294.15 131.60 123.52% 330.46 183.89 79.71% 261.42 137.38 90.29% 264.36 52.29 405.57%
PATM 11.80% 8.90% 12.00% 9.76% 12.55% 8.48% 14.43% 3.37%
EPS 65.95 29.51 123.48% 74.09 41.23 79.70% 58.61 30.80 90.29% 59.27 11.72 405.72%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Net Sales 9,162.50 8,147.71 6,384.93 5,237.49 4,468.51 4,883.96 3,420.44 3,236.06 Net Sales Growth 40.17% 27.61% 21.91% 17.21% -8.51% 42.79% 5.70% Cost Of Goods Sold 5,244.12 4,572.90 3,695.47 3,219.10 2,710.96 2,771.18 1,760.58 1,758.25 Gross Profit 3,918.38 3,574.81 2,689.46 2,018.39 1,757.55 2,112.78 1,659.86 1,477.81 GP Margin 42.77% 43.88% 42.12% 38.54% 39.33% 43.26% 48.53% 45.67% Total Expenditure 7,738.41 6,880.48 5,780.16 4,878.46 4,218.53 4,561.91 3,152.44 2,898.91 Power & Fuel Cost - 64.70 63.92 70.70 65.40 73.37 52.14 42.58 % Of Sales - 0.79% 1.00% 1.35% 1.46% 1.50% 1.52% 1.32% Employee Cost - 642.76 544.76 490.15 417.29 486.75 369.41 255.20 % Of Sales - 7.89% 8.53% 9.36% 9.34% 9.97% 10.80% 7.89% Manufacturing Exp. - 644.81 631.31 487.08 399.38 574.99 514.77 480.38 % Of Sales - 7.91% 9.89% 9.30% 8.94% 11.77% 15.05% 14.84% General & Admin Exp. - 633.54 555.80 427.17 349.10 454.00 298.39 239.29 % Of Sales - 7.78% 8.70% 8.16% 7.81% 9.30% 8.72% 7.39% Selling & Distn. Exp. - 231.78 177.70 109.91 167.15 134.73 87.45 86.10 % Of Sales - 2.84% 2.78% 2.10% 3.74% 2.76% 2.56% 2.66% Miscellaneous Exp. - 89.99 111.20 74.35 109.25 66.89 69.70 37.11 % Of Sales - 1.10% 1.74% 1.42% 2.44% 1.37% 2.04% 1.15% EBITDA 1,424.09 1,267.23 604.77 359.03 249.98 322.05 268.00 337.15 EBITDA Margin 15.54% 15.55% 9.47% 6.86% 5.59% 6.59% 7.84% 10.42% Other Income 283.51 239.92 57.17 9.29 15.14 66.94 18.50 0.47 Interest 12.11 27.74 54.20 56.61 54.14 52.79 37.55 27.77 Depreciation 107.70 104.25 91.35 90.01 80.16 95.46 77.17 48.41 PBT 1,533.55 1,375.16 516.39 221.70 130.82 240.74 171.78 261.44 Tax 383.16 333.08 132.41 57.92 36.92 73.19 36.48 55.26 Tax Rate 24.99% 25.22% 25.64% 26.13% 28.22% 26.46% 26.77% 25.04% PAT 1,150.39 987.84 383.98 163.78 93.90 203.40 99.80 165.39 PAT before Minority Interest 1,150.39 987.84 383.98 163.78 93.90 203.40 99.80 165.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 12.56% 12.12% 6.01% 3.13% 2.10% 4.16% 2.92% 5.11% PAT Growth 127.73% 157.26% 134.45% 74.42% -53.83% 103.81% -39.66% EPS 257.93 221.49 86.09 36.72 21.05 45.61 22.38 37.08

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Shareholder's Funds 5,175.96 4,214.11 1,359.87 1,215.31 1,132.39 932.52 839.82 Share Capital 8.92 8.92 8.48 8.48 8.48 8.48 8.48 Total Reserves 5,167.04 4,205.19 1,351.39 1,206.83 1,123.91 924.04 831.34 Non-Current Liabilities 76.06 -5.47 2.65 16.95 21.18 6.22 5.35 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 6,692.57 4,318.63 3,291.15 2,654.38 2,335.48 2,542.53 2,595.45 Trade Payables 3,080.54 2,041.88 1,809.72 1,514.62 1,619.00 1,577.98 1,377.10 Other Current Liabilities 3,227.72 1,996.78 1,082.83 669.56 403.90 776.31 731.39 Short Term Borrowings 0.00 0.00 150.00 275.00 125.00 0.00 347.62 Short Term Provisions 384.31 279.97 248.60 195.20 187.58 188.24 139.34 Total Liabilities 11,944.59 8,527.27 4,653.67 3,886.64 3,489.05 3,481.27 3,440.62 Net Block 845.38 716.58 694.95 713.33 652.54 655.83 579.45 Gross Block 1,515.94 1,293.00 1,202.14 1,149.35 1,023.92 946.48 799.75 Accumulated Depreciation 670.56 576.42 507.19 436.02 371.38 290.65 220.30 Non Current Assets 1,586.70 946.29 824.92 814.78 807.78 717.91 655.74 Capital Work in Progress 192.01 90.19 62.57 48.67 118.33 32.36 56.69 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 433.62 93.37 67.40 52.78 36.91 29.72 19.60 Other Non Current Assets 115.69 46.15 0.00 0.00 0.00 0.00 0.00 Current Assets 10,357.89 7,580.98 3,828.75 3,071.86 2,681.27 2,763.36 2,784.88 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,485.04 925.71 887.94 817.90 707.25 495.08 493.20 Sundry Debtors 1,913.26 1,579.83 1,521.71 1,527.77 1,418.70 1,573.90 1,782.85 Cash & Bank 4,689.48 3,806.77 128.20 163.29 85.94 318.95 188.04 Other Current Assets 2,270.11 113.22 73.73 58.73 469.38 375.43 320.79 Short Term Loans & Adv. 2,029.56 1,155.45 1,217.17 504.17 405.87 308.55 271.84 Net Current Assets 3,665.32 3,262.35 537.60 417.48 345.79 220.83 189.43 Total Assets 11,944.59 8,527.27 4,653.67 3,886.64 3,489.05 3,481.27 3,440.62

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Cash From Operating Activity 1,244.83 1,493.77 252.31 5.37 -126.69 609.72 -72.66 PBT 1,320.92 516.39 221.70 130.82 276.59 136.28 220.65 Adjustment -93.50 130.20 130.66 122.84 134.25 140.09 58.60 Changes in Working Capital 518.95 1,004.03 -49.34 -181.72 -444.70 368.12 -278.18 Cash after chg. in Working capital 1,746.37 1,650.62 303.02 71.94 -33.86 644.49 1.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -501.54 -156.85 -50.71 -66.57 -92.83 -34.77 -73.73 Other Direct Exp. Paid 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 Cash From Investing Activity -271.36 -109.99 -88.72 -11.77 -166.95 -88.99 -72.77 Net Fixed Assets -324.76 -118.48 -66.69 -55.77 -163.41 -122.40 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 Others 53.40 8.49 -22.03 44.00 -3.54 33.41 Cash from Financing Activity -90.85 2,294.73 -198.74 83.69 60.59 -389.82 333.47 Net Cash Inflow / Outflow 882.62 3,678.51 -35.15 77.29 -233.05 130.91 188.04 Opening Cash & Equivalents 3,806.55 128.04 163.19 85.90 318.95 188.04 0.00 Closing Cash & Equivalent 4,689.17 3,806.55 128.04 163.19 85.90 318.95 188.04

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Book Value (Rs.) 1160.53 944.87 320.72 286.63 267.07 219.93 198.07 ROA 9.65% 5.83% 3.84% 2.55% 5.84% 2.88% 4.81% ROE 21.04% 13.78% 12.72% 8.00% 19.70% 11.26% 19.69% ROCE 28.73% 19.94% 18.55% 13.46% 30.08% 16.40% 20.92% Fixed Asset Turnover 5.80 5.12 4.45 4.11 4.96 3.92 4.05 Receivable days 78.24 88.65 106.26 120.34 111.83 179.67 201.09 Inventory Days 54.00 51.84 59.44 62.29 44.93 52.73 55.63 Payable days 182.69 136.16 128.06 143.40 167.79 163.15 158.12 Cash Conversion Cycle -50.45 4.33 37.63 39.23 -11.04 69.25 98.60 Total Debt/Equity 0.00 0.00 0.11 0.23 0.11 0.00 0.41 Interest Cover 48.62 10.53 4.92 3.42 6.24 4.63 8.95

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hitachi Energy India - Quarterly Results
8th Aug 2026, 00:00 AM

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