Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

Electrodes & Welding Equipment

Rating :
55/99  (View)

BSE: 509631 | NSE: HEG

999.85
-21.70 (-2.12%)
20-Feb-2020 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1017.00
  •  1022.80
  •  991.10
  •  1021.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  185978
  •  1859.50
  •  2299.00
  •  831.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,854.73
  • 4.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,963.77
  • 8.01%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.62%
  • 4.33%
  • 16.57%
  • FII
  • DII
  • Others
  • 10.16%
  • 8.04%
  • 1.28%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.27
  • 39.84
  • 97.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.00
  • 91.34
  • 125.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 33.39
  • 139.14
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.70
  • 2.78
  • 2.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 0.99
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.49
  • 12.31
  • 12.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
393.69
0.00
0.00
564.38
0.00
0.00
816.51
0.00
0.00
1,346.65
0.00
0.00
Expenses
388.95
0.00
0.00
425.33
0.00
0.00
468.72
0.00
0.00
558.65
0.00
0.00
EBITDA
4.74
0.00
0.00
139.05
0.00
0.00
347.79
0.00
0.00
788.00
0.00
0.00
EBIDTM
1.20%
0.00%
24.64%
0.00%
42.59%
0.00%
58.52%
0.00%
Other Income
27.28
0.00
0.00
35.03
0.00
0.00
39.16
0.00
0.00
42.28
0.00
0.00
Interest
8.73
0.00
0.00
9.95
0.00
0.00
9.25
0.00
0.00
5.86
0.00
0.00
Depreciation
17.79
0.00
0.00
17.75
0.00
0.00
17.72
0.00
0.00
18.20
0.00
0.00
PBT
5.50
0.00
0.00
146.38
0.00
0.00
359.98
0.00
0.00
806.22
0.00
0.00
Tax
-0.44
0.00
-
-32.65
0.00
-
125.59
0.00
0.00
281.80
0.00
0.00
PAT
5.94
0.00
0.00
179.03
0.00
0.00
234.39
0.00
0.00
524.42
0.00
0.00
PATM
1.51%
0.00%
31.72%
0.00%
28.71%
0.00%
38.94%
0.00%
EPS
-0.32
0.00
-
52.42
0.00
0.00
63.08
0.00
0.00
124.94
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,121.23
6,592.83
2,750.07
860.04
869.50
1,233.07
1,466.81
1,622.61
1,424.61
1,113.65
1,131.40
Net Sales Growth
0.00%
139.73%
219.76%
-1.09%
-29.48%
-15.94%
-9.60%
13.90%
27.92%
-1.57%
 
Cost Of Goods Sold
1,204.31
1,003.87
283.76
243.96
210.38
412.98
503.88
577.94
516.49
331.97
364.95
Gross Profit
1,916.92
5,588.96
2,466.31
616.08
659.12
820.09
962.94
1,044.67
908.12
781.68
766.45
GP Margin
61.42%
84.77%
89.68%
71.63%
75.80%
66.51%
65.65%
64.38%
63.75%
70.19%
67.74%
Total Expenditure
1,841.65
1,934.58
1,051.31
779.83
736.62
1,051.43
1,220.83
1,329.50
1,182.79
893.61
793.60
Power & Fuel Cost
-
294.91
359.26
263.23
239.85
278.12
284.75
325.89
291.95
232.30
169.04
% Of Sales
-
4.47%
13.06%
30.61%
27.58%
22.56%
19.41%
20.08%
20.49%
20.86%
14.94%
Employee Cost
-
197.57
112.44
58.78
62.58
61.07
57.19
55.78
47.16
51.80
39.02
% Of Sales
-
3.00%
4.09%
6.83%
7.20%
4.95%
3.90%
3.44%
3.31%
4.65%
3.45%
Manufacturing Exp.
-
182.59
133.61
120.47
125.26
161.77
155.65
183.88
165.01
146.93
77.12
% Of Sales
-
2.77%
4.86%
14.01%
14.41%
13.12%
10.61%
11.33%
11.58%
13.19%
6.82%
General & Admin Exp.
-
51.14
29.72
14.72
14.37
15.81
18.37
19.76
17.08
15.65
33.85
% Of Sales
-
0.78%
1.08%
1.71%
1.65%
1.28%
1.25%
1.22%
1.20%
1.41%
2.99%
Selling & Distn. Exp.
-
156.85
120.58
67.50
70.93
95.06
173.81
149.94
132.29
102.38
100.73
% Of Sales
-
2.38%
4.38%
7.85%
8.16%
7.71%
11.85%
9.24%
9.29%
9.19%
8.90%
Miscellaneous Exp.
-
47.64
11.95
11.16
13.25
26.62
27.18
16.30
12.83
12.59
100.73
% Of Sales
-
0.72%
0.43%
1.30%
1.52%
2.16%
1.85%
1.00%
0.90%
1.13%
0.79%
EBITDA
1,279.58
4,658.25
1,698.76
80.21
132.88
181.64
245.98
293.11
241.82
220.04
337.80
EBITDA Margin
41.00%
70.66%
61.77%
9.33%
15.28%
14.73%
16.77%
18.06%
16.97%
19.76%
29.86%
Other Income
143.75
109.19
34.93
7.65
7.69
15.16
21.77
13.60
16.79
26.81
15.14
Interest
33.79
17.97
56.42
54.72
60.31
77.13
72.30
63.60
40.68
21.57
59.26
Depreciation
71.46
72.39
72.56
73.92
79.30
75.36
72.66
62.64
57.93
57.31
51.37
PBT
1,318.08
4,677.08
1,604.71
-40.77
0.96
44.31
122.80
180.47
159.99
167.98
242.32
Tax
374.30
1,626.65
523.37
9.27
8.51
5.32
10.83
19.48
4.82
39.11
71.26
Tax Rate
28.40%
34.78%
32.61%
-22.74%
886.46%
12.01%
11.11%
15.55%
7.18%
23.28%
29.41%
PAT
943.78
3,050.43
1,081.34
-50.05
-7.55
39.00
86.62
105.79
62.32
128.86
171.06
PAT before Minority Interest
943.78
3,050.43
1,081.34
-50.05
-7.55
39.00
86.62
105.79
62.32
128.86
171.06
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
30.24%
46.27%
39.32%
-5.82%
-0.87%
3.16%
5.91%
6.52%
4.37%
11.57%
15.12%
PAT Growth
0.00%
182.10%
2260.52%
-562.91%
-119.36%
-54.98%
-18.12%
69.75%
-51.64%
-24.67%
 
Unadjusted EPS
240.12
757.53
275.11
-11.03
1.10
9.12
20.20
25.13
14.09
28.33
44.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
3,793.69
1,907.52
952.56
995.86
1,014.02
999.94
945.07
849.38
910.44
832.52
Share Capital
38.60
39.96
39.96
39.96
39.96
39.96
39.96
39.96
42.85
42.61
Total Reserves
3,755.09
1,867.56
912.60
955.90
974.06
959.98
905.11
809.42
867.59
789.91
Non-Current Liabilities
132.81
125.08
202.28
468.02
660.92
562.76
445.60
683.32
541.63
805.69
Secured Loans
0.00
0.00
135.64
156.55
252.37
168.96
359.74
352.74
210.64
716.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
14.72
Long Term Provisions
3.87
3.41
3.43
259.02
310.15
299.60
2.00
249.86
255.25
0.00
Current Liabilities
1,217.87
706.50
697.67
745.28
887.44
1,257.65
1,309.06
1,160.53
851.80
380.44
Trade Payables
380.07
246.44
86.49
51.72
128.93
229.85
133.80
102.67
43.89
49.98
Other Current Liabilities
146.23
121.00
198.64
171.80
157.42
312.94
275.90
215.76
147.48
51.30
Short Term Borrowings
666.36
297.45
411.84
520.00
575.92
664.41
855.39
790.68
634.91
0.00
Short Term Provisions
25.21
41.60
0.70
1.77
25.18
50.44
43.97
51.42
25.52
279.15
Total Liabilities
5,144.37
2,739.10
1,852.51
2,209.16
2,562.38
2,820.35
2,699.73
2,693.23
2,303.87
2,018.65
Net Block
784.84
829.65
885.04
932.43
906.54
940.57
717.93
745.37
658.60
657.88
Gross Block
1,691.37
1,673.40
1,665.86
1,645.81
1,542.07
1,503.05
1,215.44
1,181.64
1,044.17
994.64
Accumulated Depreciation
906.53
843.75
780.82
713.38
635.53
562.48
497.51
436.27
385.56
336.76
Non Current Assets
1,708.85
1,124.37
1,152.06
1,473.97
1,627.75
1,617.59
1,223.92
1,373.70
1,201.52
884.15
Capital Work in Progress
18.58
1.61
1.20
26.70
107.75
118.70
214.54
94.03
72.51
58.10
Non Current Investment
837.03
251.88
233.88
226.93
222.57
173.50
151.96
155.58
160.68
168.17
Long Term Loans & Adv.
68.29
41.09
29.55
287.91
389.09
356.76
118.09
329.10
303.65
0.00
Other Non Current Assets
0.12
0.13
2.38
0.00
1.80
28.07
21.39
15.30
0.00
0.00
Current Assets
3,435.51
1,614.74
700.45
735.19
934.63
1,202.75
1,475.81
1,319.53
1,102.36
1,134.15
Current Investments
108.24
0.00
0.55
0.47
0.25
0.25
0.25
0.25
35.28
0.40
Inventories
1,308.39
511.44
257.80
371.19
401.90
494.00
607.67
618.81
509.52
342.82
Sundry Debtors
1,186.89
972.69
360.79
318.48
405.46
523.88
598.56
490.68
395.29
440.24
Cash & Bank
557.32
7.62
8.28
5.15
4.10
12.06
14.66
18.02
11.83
4.54
Other Current Assets
274.68
80.80
44.59
33.19
122.91
172.55
254.67
191.76
150.43
346.15
Short Term Loans & Adv.
108.22
42.19
28.45
6.70
45.67
53.51
45.65
30.87
27.32
340.48
Net Current Assets
2,217.65
908.24
2.78
-10.09
47.19
-54.90
166.75
159.00
250.56
753.71
Total Assets
5,144.36
2,739.11
1,852.51
2,209.16
2,562.38
2,820.34
2,699.73
2,693.23
2,303.88
2,018.65

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,465.43
594.06
157.04
249.29
276.48
773.30
115.22
27.06
37.58
303.67
PBT
4,677.08
1,604.71
-40.77
0.96
44.31
97.44
125.27
67.14
167.98
242.33
Adjustment
-1.95
119.51
132.84
146.34
143.89
161.36
123.10
97.41
79.51
110.62
Changes in Working Capital
-1,583.05
-606.79
74.68
110.38
93.59
525.32
-113.67
-132.66
-170.98
22.07
Cash after chg. in Working capital
3,092.08
1,117.43
166.76
257.68
281.80
784.13
134.70
31.88
76.51
375.02
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,626.65
-523.37
-9.72
-8.39
-5.32
-10.83
-19.48
-4.82
-38.92
-71.35
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-652.97
-9.17
-1.35
-28.77
-82.64
-293.80
-144.79
-164.91
-143.23
-49.09
Net Fixed Assets
-34.94
-7.95
5.45
-22.69
-28.07
-251.49
-83.72
-169.86
-63.94
Net Investments
-717.60
0.71
-1.12
-3.01
-51.65
-27.43
-1.77
33.17
-34.88
Others
99.57
-1.93
-5.68
-3.07
-2.92
-14.88
-59.30
-28.22
-44.41
Cash from Financing Activity
-788.47
-587.96
-152.56
-219.47
-201.80
-482.11
26.20
144.04
112.94
-256.42
Net Cash Inflow / Outflow
23.99
-3.08
3.13
1.05
-7.96
-2.60
-3.36
6.19
7.29
-1.84
Opening Cash & Equivalents
5.17
8.25
5.15
4.10
12.06
14.66
18.02
11.83
4.54
6.38
Closing Cash & Equivalent
29.16
5.17
8.28
5.15
4.10
12.06
14.66
18.02
11.83
4.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
982.93
477.37
238.38
249.22
253.76
250.24
236.51
212.56
212.50
195.31
ROA
77.39%
47.10%
-2.46%
-0.32%
1.45%
3.14%
3.92%
2.49%
5.96%
8.47%
ROE
107.01%
75.62%
-5.14%
-0.75%
3.87%
8.91%
11.79%
7.08%
14.79%
20.56%
ROCE
140.89%
86.49%
0.82%
3.30%
6.14%
7.77%
8.47%
5.47%
11.20%
19.30%
Fixed Asset Turnover
3.92
1.65
0.66
0.69
0.96
1.25
1.56
1.47
1.11
1.28
Receivable days
59.78
88.22
114.02
119.91
115.70
120.75
106.34
98.67
134.19
126.68
Inventory Days
50.38
50.89
105.58
128.05
111.54
118.52
119.73
125.67
136.89
98.65
Payable days
49.57
45.97
26.82
33.00
51.25
47.03
26.99
18.97
15.05
20.26
Cash Conversion Cycle
60.59
93.14
192.77
214.96
175.98
192.24
199.08
205.37
256.02
205.07
Total Debt/Equity
0.18
0.16
0.72
0.78
0.90
1.03
1.48
1.49
1.00
0.88
Interest Cover
261.29
29.44
0.25
1.02
1.57
2.35
2.97
2.65
8.79
5.09

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.