Nifty

:

24946.50

Sensex

:

81796.15

227.90 (0.92%)
677.55 (0.84%)

Login

Nifty
Sensex

:
:

24946.50
81796.15

227.90 (0.92%)
677.55 (0.84%)

Hitachi Energy India Ltd.

Engineering - Industrial Equipments

Rating :

76/99

BSE: 543187 | NSE: POWERINDIA

Watchlist

NSE BSE

17589.00

16-Jun-2025

Open
High
Low
Previous Close

17780
17806
17415
17780.00

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

75609
1333065234
20298
8801

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

78,422.62
204.24
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

74,615.85
0.03%
18.61

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
2.36

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
2.20

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-6.97

P:E (Median)

8 Years
5 Years
3 Years

-
97.98
192.70

P:BV (Average)

8 Years
5 Years
3 Years

-
15.97
21.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
64.30
90.80

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 38.64 86.15 171.93 285.83
P/E Ratio 455.20 204.17 102.30 61.54
Revenue 5237 6385 8852 12533
EBITDA 349 596 1096 1817
Net Income 164 384 762 1259
ROA 3.8 5.8 7.6 10.8
P/B Ratio 54.82 18.60 15.80 12.83
ROE 12.72 13.78 16.06 22.02
FCFF 122 1344 -306 383
FCFF Yield 0.16 1.72 -0.39 0.49
Net Debt 85 -3718 -1541 -2994
BVPS 320.86 945.45 1113.22 1371.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,883.68 1,695.28 11.11% 1,620.27 1,274.20 27.16% 1,553.74 1,227.95 26.53% 1,327.24 1,040.06 27.61%
Expenses 1,645.71 1,513.31 8.75% 1,453.36 1,206.20 20.49% 1,444.00 1,162.62 24.20% 1,279.34 1,006.39 27.12%
EBITDA 237.97 181.97 30.77% 166.91 68.00 145.46% 109.74 65.33 67.98% 47.90 33.67 42.26%
EBIDTM 12.63% 10.73% 10.30% 5.34% 7.06% 5.32% 3.61% 3.24%
Other Income 38.17 3.92 873.72% 52.11 2.22 2,247.30% 0.09 0.21 -57.14% 0.09 2.94 -96.94%
Interest 5.99 11.20 -46.52% 11.97 13.71 -12.69% 16.39 10.67 53.61% 10.89 10.97 -0.73%
Depreciation 23.48 22.52 4.26% 22.99 22.73 1.14% 22.83 22.50 1.47% 22.05 22.26 -0.94%
PBT 246.67 152.17 62.10% 184.06 33.78 444.88% 70.61 32.37 118.13% 15.05 3.38 345.27%
Tax 62.78 38.51 63.02% 46.68 10.81 331.82% 18.32 7.63 140.10% 4.63 0.97 377.32%
PAT 183.89 113.66 61.79% 137.38 22.97 498.08% 52.29 24.74 111.36% 10.42 2.41 332.37%
PATM 9.76% 6.70% 8.48% 1.80% 3.37% 2.01% 0.79% 0.23%
EPS 41.23 25.48 61.81% 30.80 5.15 498.06% 11.72 5.55 111.17% 2.34 0.54 333.33%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 24 Mar 23 Mar 22 Dec 20 Dec 19
Net Sales 6,384.93 5,237.49 4,468.51 4,883.96 3,420.44 3,236.06 Net Sales Growth 21.91% 17.21% -8.51% 42.79% 5.70% Cost Of Goods Sold 2,935.80 3,219.10 2,710.96 2,771.18 1,760.58 1,758.25 Gross Profit 3,449.13 2,018.39 1,757.55 2,112.78 1,659.86 1,477.81 GP Margin 54.02% 38.54% 39.33% 43.26% 48.53% 45.67% Total Expenditure 5,822.41 4,878.46 4,218.53 4,561.91 3,152.44 2,898.91 Power & Fuel Cost - 70.70 65.40 73.37 52.14 42.58 % Of Sales - 1.35% 1.46% 1.50% 1.52% 1.32% Employee Cost - 490.15 417.29 486.75 369.41 255.20 % Of Sales - 9.36% 9.34% 9.97% 10.80% 7.89% Manufacturing Exp. - 487.08 399.38 574.99 514.77 480.38 % Of Sales - 9.30% 8.94% 11.77% 15.05% 14.84% General & Admin Exp. - 427.17 349.10 454.00 298.39 239.29 % Of Sales - 8.16% 7.81% 9.30% 8.72% 7.39% Selling & Distn. Exp. - 109.91 167.15 134.73 87.45 86.10 % Of Sales - 2.10% 3.74% 2.76% 2.56% 2.66% Miscellaneous Exp. - 74.35 109.25 66.89 69.70 37.11 % Of Sales - 1.42% 2.44% 1.37% 2.04% 1.15% EBITDA 562.52 359.03 249.98 322.05 268.00 337.15 EBITDA Margin 8.81% 6.86% 5.59% 6.59% 7.84% 10.42% Other Income 90.46 9.29 15.14 66.94 18.50 0.47 Interest 45.24 56.61 54.14 52.79 37.55 27.77 Depreciation 91.35 90.01 80.16 95.46 77.17 48.41 PBT 516.39 221.70 130.82 240.74 171.78 261.44 Tax 132.41 57.92 36.92 73.19 36.48 55.26 Tax Rate 25.64% 26.13% 28.22% 26.46% 26.77% 25.04% PAT 383.98 163.78 93.90 203.40 99.80 165.39 PAT before Minority Interest 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 PAT Margin 6.01% 3.13% 2.10% 4.16% 2.92% 5.11% PAT Growth 134.45% 74.42% -53.83% 103.81% -39.66% EPS 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 24 Mar 23 Mar 22 Dec 20 Dec 19
Shareholder's Funds 1,359.87 1,215.31 1,132.39 932.52 839.82 Share Capital 8.48 8.48 8.48 8.48 8.48 Total Reserves 1,351.39 1,206.83 1,123.91 924.04 831.34 Non-Current Liabilities 2.65 16.95 21.18 6.22 5.35 Secured Loans 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 3,291.15 2,654.38 2,335.48 2,542.53 2,595.45 Trade Payables 1,809.72 1,514.62 1,619.00 1,577.98 1,377.10 Other Current Liabilities 1,082.83 669.56 403.90 776.31 731.39 Short Term Borrowings 150.00 275.00 125.00 0.00 347.62 Short Term Provisions 248.60 195.20 187.58 188.24 139.34 Total Liabilities 4,653.67 3,886.64 3,489.05 3,481.27 3,440.62 Net Block 694.95 713.33 652.54 655.83 579.45 Gross Block 1,202.14 1,149.35 1,023.92 946.48 799.75 Accumulated Depreciation 507.19 436.02 371.38 290.65 220.30 Non Current Assets 824.92 814.78 807.78 707.31 655.74 Capital Work in Progress 62.57 48.67 118.33 32.36 56.69 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 67.40 52.78 36.91 19.12 19.60 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 Current Assets 3,828.75 3,071.86 2,681.27 2,773.96 2,784.88 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 887.94 817.90 707.25 495.08 493.20 Sundry Debtors 1,521.71 1,527.77 1,418.70 1,584.50 1,782.85 Cash & Bank 128.20 163.29 85.94 318.95 188.04 Other Current Assets 1,290.90 58.73 63.51 192.87 320.79 Short Term Loans & Adv. 1,217.17 504.17 405.87 182.56 134.89 Net Current Assets 537.60 417.48 345.79 231.43 189.43 Total Assets 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 24 Mar 23 Mar 22 Dec 20 Dec 19
Cash From Operating Activity 252.31 5.37 -126.69 609.72 -72.66 PBT 221.70 130.82 276.59 136.28 220.65 Adjustment 130.66 122.84 134.25 140.09 58.60 Changes in Working Capital -49.34 -181.72 -444.70 368.12 -278.18 Cash after chg. in Working capital 303.02 71.94 -33.86 644.49 1.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -50.71 -66.57 -92.83 -34.77 -73.73 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 -88.72 -11.77 -166.95 -88.99 -72.77 Net Fixed Assets -66.69 -55.77 -163.41 -122.40 Net Investments 0.00 0.00 0.00 0.00 Others -22.03 44.00 -3.54 33.41 Cash from Financing Activity -198.74 83.69 60.59 -389.82 333.47 Net Cash Inflow / Outflow -35.15 77.29 -233.05 130.91 188.04 Opening Cash & Equivalents 163.19 85.90 318.95 188.04 0.00 Closing Cash & Equivalent 128.04 163.19 85.90 318.95 188.04

Financial Ratios

Standalone

Right to Left

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

Top Investors:

nippon life india trustee ltd-a/c nippon india mul

motilal oswal innovation opportunities fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hitachi Energy India - Quarterly Results
14th May 2025, 18:00 PM

Read More
Hitachi Energy India-BHEL consortium bags contract from Rajasthan Part I Power Transmission
3rd Apr 2025, 15:50 PM

A strong HVDC system is essential in ensuring bi-directional power flow control and grid stability to meet India’s rapid pace of renewable energy integration
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