Nifty

:

24565.35

Sensex

:

80599.91

-203.00 (-0.82%)
-585.67 (-0.72%)

Login

Nifty
Sensex

:
:

24565.35
80599.91

-203.00 (-0.82%)
-585.67 (-0.72%)

Hitachi Energy India Ltd.

Engineering - Industrial Equipments

Rating :

85/99

BSE: 543187 | NSE: POWERINDIA

Watchlist

NSE BSE

20550.00

01-Aug-2025

Open
High
Low
Previous Close

20190
21385
19815
20095.00

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

219370
4554205170
21385
8801

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

91,532.91
181.20
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

87,726.14
0.03%
21.06

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
12.63

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
19.33

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
59.91

P:E (Median)

8 Years
5 Years
3 Years

-
106.93
202.66

P:BV (Average)

8 Years
5 Years
3 Years

-
16.51
22.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
67.61
94.58

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 38.64 86.15 171.93 285.83
P/E Ratio 531.83 238.54 119.53 71.90
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 64.05 21.74 18.46 14.99
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 Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 1,478.90 1,327.24 11.43% 1,883.68 1,695.28 11.11% 1,620.27 1,274.20 27.16% 1,553.74 1,227.95 26.53%
Expenses 1,324.00 1,279.34 3.49% 1,645.71 1,513.31 8.75% 1,453.36 1,206.20 20.49% 1,444.00 1,162.62 24.20%
EBITDA 154.90 47.90 223.38% 237.97 181.97 30.77% 166.91 68.00 145.46% 109.74 65.33 67.98%
EBIDTM 10.47% 3.61% 12.63% 10.73% 10.30% 5.34% 7.06% 5.32%
Other Income 50.94 0.09 56,500.00% 38.17 3.92 873.72% 52.11 2.22 2,247.30% 0.09 0.21 -57.14%
Interest 3.95 10.89 -63.73% 5.99 11.20 -46.52% 11.97 13.71 -12.69% 16.39 10.67 53.61%
Depreciation 25.01 22.05 13.42% 23.48 22.52 4.26% 22.99 22.73 1.14% 22.83 22.50 1.47%
PBT 176.88 15.05 1,075.28% 246.67 152.17 62.10% 184.06 33.78 444.88% 70.61 32.37 118.13%
Tax 45.28 4.63 877.97% 62.78 38.51 63.02% 46.68 10.81 331.82% 18.32 7.63 140.10%
PAT 131.60 10.42 1,162.96% 183.89 113.66 61.79% 137.38 22.97 498.08% 52.29 24.74 111.36%
PATM 8.90% 0.79% 9.76% 6.70% 8.48% 1.80% 3.37% 2.01%
EPS 29.51 2.34 1,161.11% 41.23 25.48 61.81% 30.80 5.15 498.06% 11.72 5.55 111.17%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Net Sales 6,536.59 6,384.93 5,237.49 4,468.51 4,883.96 3,420.44 3,236.06 Net Sales Growth 18.32% 21.91% 17.21% -8.51% 42.79% 5.70% Cost Of Goods Sold 2,898.16 3,695.47 3,219.10 2,710.96 2,771.18 1,760.58 1,758.25 Gross Profit 3,638.43 2,689.46 2,018.39 1,757.55 2,112.78 1,659.86 1,477.81 GP Margin 55.66% 42.12% 38.54% 39.33% 43.26% 48.53% 45.67% Total Expenditure 5,867.07 5,780.16 4,878.46 4,218.53 4,561.91 3,152.44 2,898.91 Power & Fuel Cost - 63.92 70.70 65.40 73.37 52.14 42.58 % Of Sales - 1.00% 1.35% 1.46% 1.50% 1.52% 1.32% Employee Cost - 544.76 490.15 417.29 486.75 369.41 255.20 % Of Sales - 8.53% 9.36% 9.34% 9.97% 10.80% 7.89% Manufacturing Exp. - 631.31 487.08 399.38 574.99 514.77 480.38 % Of Sales - 9.89% 9.30% 8.94% 11.77% 15.05% 14.84% General & Admin Exp. - 555.80 427.17 349.10 454.00 298.39 239.29 % Of Sales - 8.70% 8.16% 7.81% 9.30% 8.72% 7.39% Selling & Distn. Exp. - 154.98 109.91 167.15 134.73 87.45 86.10 % Of Sales - 2.43% 2.10% 3.74% 2.76% 2.56% 2.66% Miscellaneous Exp. - 133.92 74.35 109.25 66.89 69.70 37.11 % Of Sales - 2.10% 1.42% 2.44% 1.37% 2.04% 1.15% EBITDA 669.52 604.77 359.03 249.98 322.05 268.00 337.15 EBITDA Margin 10.24% 9.47% 6.86% 5.59% 6.59% 7.84% 10.42% Other Income 141.31 57.17 9.29 15.14 66.94 18.50 0.47 Interest 38.30 54.20 56.61 54.14 52.79 37.55 27.77 Depreciation 94.31 91.35 90.01 80.16 95.46 77.17 48.41 PBT 678.22 516.39 221.70 130.82 240.74 171.78 261.44 Tax 173.06 132.41 57.92 36.92 73.19 36.48 55.26 Tax Rate 25.52% 25.64% 26.13% 28.22% 26.46% 26.77% 25.04% PAT 505.16 383.98 163.78 93.90 203.40 99.80 165.39 PAT before Minority Interest 505.16 383.98 163.78 93.90 203.40 99.80 165.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.73% 6.01% 3.13% 2.10% 4.16% 2.92% 5.11% PAT Growth 194.06% 134.45% 74.42% -53.83% 103.81% -39.66% EPS 113.26 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 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Shareholder's Funds 4,214.11 1,359.87 1,215.31 1,132.39 932.52 839.82 Share Capital 8.92 8.48 8.48 8.48 8.48 8.48 Total Reserves 4,205.19 1,351.39 1,206.83 1,123.91 924.04 831.34 Non-Current Liabilities -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 Unsecured Loans 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 Current Liabilities 4,318.63 3,291.15 2,654.38 2,335.48 2,542.53 2,595.45 Trade Payables 2,041.88 1,809.72 1,514.62 1,619.00 1,577.98 1,377.10 Other Current Liabilities 1,996.78 1,082.83 669.56 403.90 776.31 731.39 Short Term Borrowings 0.00 150.00 275.00 125.00 0.00 347.62 Short Term Provisions 279.97 248.60 195.20 187.58 188.24 139.34 Total Liabilities 8,527.27 4,653.67 3,886.64 3,489.05 3,481.27 3,440.62 Net Block 716.58 694.95 713.33 652.54 655.83 579.45 Gross Block 1,293.00 1,202.14 1,149.35 1,023.92 946.48 799.75 Accumulated Depreciation 576.42 507.19 436.02 371.38 290.65 220.30 Non Current Assets 946.29 824.92 814.78 807.78 707.31 655.74 Capital Work in Progress 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 Long Term Loans & Adv. 93.37 67.40 52.78 36.91 19.12 19.60 Other Non Current Assets 46.15 0.00 0.00 0.00 0.00 0.00 Current Assets 7,580.98 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 0.00 Inventories 925.71 887.94 817.90 707.25 495.08 493.20 Sundry Debtors 2,109.58 1,521.71 1,527.77 1,418.70 1,584.50 1,782.85 Cash & Bank 3,806.77 128.20 163.29 85.94 318.95 188.04 Other Current Assets 738.92 73.73 58.73 63.51 375.43 320.79 Short Term Loans & Adv. 625.70 1,217.17 504.17 405.87 182.56 134.89 Net Current Assets 3,262.35 537.60 417.48 345.79 231.43 189.43 Total Assets 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 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Cash From Operating Activity 1,493.77 252.31 5.37 -126.69 609.72 -72.66 PBT 516.39 221.70 130.82 276.59 136.28 220.65 Adjustment 130.20 130.66 122.84 134.25 140.09 58.60 Changes in Working Capital 1,004.03 -49.34 -181.72 -444.70 368.12 -278.18 Cash after chg. in Working capital 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 Tax Paid -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 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -109.99 -88.72 -11.77 -166.95 -88.99 -72.77 Net Fixed Assets -118.48 -66.69 -55.77 -163.41 -122.40 Net Investments 0.00 0.00 0.00 0.00 0.00 Others 8.49 -22.03 44.00 -3.54 33.41 Cash from Financing Activity 2,294.73 -198.74 83.69 60.59 -389.82 333.47 Net Cash Inflow / Outflow 3,678.51 -35.15 77.29 -233.05 130.91 188.04 Opening Cash & Equivalents 128.04 163.19 85.90 318.95 188.04 0.00 Closing Cash & Equivalent 3,806.55 128.04 163.19 85.90 318.95 188.04

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Book Value (Rs.) 944.87 320.72 286.63 267.07 219.93 198.07 ROA 5.83% 3.84% 2.55% 5.84% 2.88% 4.81% ROE 13.78% 12.72% 8.00% 19.70% 11.26% 19.69% ROCE 19.94% 18.55% 13.46% 30.08% 16.40% 20.92% Fixed Asset Turnover 5.12 4.45 4.11 4.96 3.92 4.05 Receivable days 103.79 106.26 120.34 111.83 179.67 201.09 Inventory Days 51.84 59.44 62.29 44.93 52.73 55.63 Payable days 136.16 128.06 143.40 167.79 163.15 158.12 Cash Conversion Cycle 19.47 37.63 39.23 -11.04 69.25 98.60 Total Debt/Equity 0.00 0.11 0.23 0.11 0.00 0.41 Interest Cover 10.53 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

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