Hitachi Energy India, 543187, POWERINDIA Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

61,996.37
197.60
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

62,188.03
0.03%
15.27

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

-
95.23
186.77

P:BV (Average)

8 Years
5 Years
3 Years

-
15.45
21.45

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
60.90
86.99

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 38.64 83.47 164.65 209.3
P/E Ratio 314.15 145.42 73.72 58
Revenue 5237 6555 8319 10630
EBITDA 349 580 1032 1322
Net Income 164 342 697 896
ROA 3.8
P/B Ratio 37.83 31.13 23.3 16.84
ROE 12.72 23.51 36.28 33.36
FCFF 122.27 87.48 381.08 653.02
FCFF Yield 0.23 0.17 0.73 1.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1,620.27 1,274.20 27.16% 1,553.74 1,227.95 26.53% 1,327.24 1,040.06 27.61% 1,695.28 1,334.01 27.08%
Expenses 1,453.36 1,206.20 20.49% 1,444.00 1,162.62 24.20% 1,279.34 1,006.39 27.12% 1,513.31 1,238.94 22.15%
EBITDA 166.91 68.00 145.46% 109.74 65.33 67.98% 47.90 33.67 42.26% 181.97 95.07 91.41%
EBIDTM 10.30% 5.34% 7.06% 5.32% 3.61% 3.24% 10.73% 7.13%
Other Income 52.11 2.22 2,247.30% 0.09 0.21 -57.14% 0.09 2.94 -96.94% 3.92 2.29 71.18%
Interest 11.97 13.71 -12.69% 16.39 10.67 53.61% 10.89 10.97 -0.73% 11.20 11.21 -0.09%
Depreciation 22.99 22.73 1.14% 22.83 22.50 1.47% 22.05 22.26 -0.94% 22.52 21.06 6.93%
PBT 184.06 33.78 444.88% 70.61 32.37 118.13% 15.05 3.38 345.27% 152.17 65.09 133.78%
Tax 46.68 10.81 331.82% 18.32 7.63 140.10% 4.63 0.97 377.32% 38.51 14.28 169.68%
PAT 137.38 22.97 498.08% 52.29 24.74 111.36% 10.42 2.41 332.37% 113.66 50.81 123.70%
PATM 8.48% 1.80% 3.37% 2.01% 0.79% 0.23% 6.70% 3.81%
EPS 30.80 5.15 498.06% 11.72 5.55 111.17% 2.34 0.54 333.33% 25.48 11.39 123.71%

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

Description TTM Mar 24 Mar 23 Mar 22 Dec 20 Dec 19
Net Sales 6,196.53 5,237.49 4,468.51 4,883.96 3,420.44 3,236.06 Net Sales Growth 27.08% 17.21% -8.51% 42.79% 5.70% Cost Of Goods Sold 2,917.13 3,219.10 2,710.96 2,771.18 1,760.58 1,758.25 Gross Profit 3,279.40 2,018.39 1,757.55 2,112.78 1,659.86 1,477.81 GP Margin 52.92% 38.54% 39.33% 43.26% 48.53% 45.67% Total Expenditure 5,690.01 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 506.52 359.03 249.98 322.05 268.00 337.15 EBITDA Margin 8.17% 6.86% 5.59% 6.59% 7.84% 10.42% Other Income 56.21 9.29 15.14 66.94 18.50 0.47 Interest 50.45 56.61 54.14 52.79 37.55 27.77 Depreciation 90.39 90.01 80.16 95.46 77.17 48.41 PBT 421.89 221.70 130.82 240.74 171.78 261.44 Tax 108.14 57.92 36.92 73.19 36.48 55.26 Tax Rate 25.63% 26.13% 28.22% 26.46% 26.77% 25.04% PAT 313.75 163.78 93.90 203.40 99.80 165.39 PAT before Minority Interest 313.75 163.78 93.90 203.40 99.80 165.39 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.06% 3.13% 2.10% 4.16% 2.92% 5.11% PAT Growth 210.86% 74.42% -53.83% 103.81% -39.66% EPS 70.35 36.72 21.05 45.61 22.38 37.08

Results Balance Sheet

Standalone Figures in Rs. Crores

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

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

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-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
Hitachi Energy India's consortium receives LoI from Rajasthan Part I Power Transmisison
10th Feb 2025, 11:19 AM

The said contract is expected to be executed over a period of multiple years
Read More
Hitachi Energy India - Quarterly Results
29th Jan 2025, 16:45 PM

Read More

Hitachi Energy India Ltd.

Engineering - Industrial Equipments

BSE: 543187 | NSE: POWERINDIA

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update:

Hitachi Energy India Ltd.

Engineering - Industrial Equipments

BSE: 543187 | NSE: POWERINDIA

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Standalone Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores

Results Balance Sheet

Standalone Figures in Rs. Crores

Cash Flow

Standalone Figures in Rs. Crores

Financial Ratios

Standalone

Top Investors:

Annual Reports:

News Update: