HITACHI ENERGY INDIA LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10,767 INR | +1.06% |
|
-2.60% | +104.53% |
| May. 22 | Transcript : Hitachi Energy India Limited, Q4 2024 Earnings Call, May 22, 2024 | |
| May. 21 | Hitachi Energy India Limited Recommends Final Dividend, Payable on August 21, 2024 | CI |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 31,774 | 57,934 | 149,236 | 141,699 | 456,330 | - | - |
| Enterprise Value (EV) 1 | 31,774 | 57,934 | 149,236 | 141,699 | 295,472 | 462,780 | 468,144 |
| P/E ratio | - | 38.2 x | 73.4 x | 151 x | 180 x | 123 x | 71.4 x |
| Yield | - | 0.22% | 0.09% | 0.1% | 0.04% | 0.13% | 0.1% |
| Capitalization / Revenue | 0.92 x | 1.54 x | 3.06 x | 3.17 x | 5.64 x | 6.93 x | 5.62 x |
| EV / Revenue | 0.92 x | 1.54 x | 3.06 x | 3.17 x | 5.64 x | 7.03 x | 5.77 x |
| EV / EBITDA | - | 23.7 x | 48 x | 60.1 x | 84.7 x | 74.7 x | 47 x |
| EV / FCF | - | - | -50.7 x | -2,147 x | 115 x | 204 x | 48.7 x |
| FCF Yield | - | - | -1.97% | -0.05% | 0.87% | 0.49% | 2.05% |
| Price to Book | - | - | 13.2 x | 11.7 x | 34.6 x | 27 x | 20.6 x |
| Nbr of stocks (in thousands) | 42,382 | 42,382 | 42,382 | 42,382 | 42,382 | - | - |
| Reference price 2 | 749.7 | 1,367 | 3,521 | 3,343 | 10,767 | 10,767 | 10,767 |
| Announcement Date | 2/26/21 | 2/9/22 | 5/27/22 | 5/24/23 | 5/21/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 34,389 | 37,705 | 48,840 | 44,685 | 52,375 | 65,815 | 81,169 |
| EBITDA 1 | - | 2,444 | 3,106 | 2,359 | 3,490 | 6,193 | 9,962 |
| EBIT 1 | - | 1,636 | 2,152 | 1,558 | 2,590 | 5,147 | 8,773 |
| Operating Margin | - | 4.34% | 4.41% | 3.49% | 4.94% | 7.82% | 10.81% |
| Earnings before Tax (EBT) 1 | - | 2,059 | 2,766 | 1,308 | 2,217 | 4,865 | 8,501 |
| Net income 1 | - | 1,517 | 2,034 | 939 | 1,638 | 3,706 | 5,902 |
| Net margin | - | 4.02% | 4.16% | 2.1% | 3.13% | 5.63% | 7.27% |
| EPS 2 | - | 35.80 | 47.99 | 22.16 | 38.64 | 87.25 | 150.7 |
| Free Cash Flow 1 | - | - | -2,941 | -66 | 3,993 | 2,270 | 9,617 |
| FCF margin | - | - | -6.02% | -0.15% | 7.88% | 3.45% | 11.85% |
| FCF Conversion (EBITDA) | - | - | - | - | 139.5% | 36.65% | 96.54% |
| FCF Conversion (Net income) | - | - | - | - | 332.47% | 61.26% | 162.93% |
| Dividend per Share 2 | - | 3.000 | 3.000 | 3.400 | 3.997 | 14.40 | 11.17 |
| Announcement Date | 2/26/21 | 2/9/22 | 5/27/22 | 5/24/23 | 5/21/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 11,134 | 9,860 | 11,146 | 10,339 | 13,340 | 10,401 | 12,358 | 12,966 | 15,160 | 14,808 |
| EBITDA 1 | - | 663 | 256.4 | 757.7 | 394.5 | 950.7 | 336.7 | 882.7 | 878 | 1,149 | 1,367 |
| EBIT | - | - | - | - | - | 740.1 | - | - | 945 | 894.8 | 1,123 |
| Operating Margin | - | - | - | - | - | 5.55% | - | - | 7.29% | 5.9% | 7.58% |
| Earnings before Tax (EBT) | - | - | - | - | - | 650.9 | - | - | 762.5 | 820.5 | 1,118 |
| Net income 1 | 343.2 | - | - | - | 45.8 | 508.1 | 24.1 | 526.5 | 426 | 652.8 | 836 |
| Net margin | - | - | - | - | 0.44% | 3.81% | 0.23% | 4.26% | 3.29% | 4.31% | 5.65% |
| EPS | 8.100 | - | - | - | - | 11.99 | - | - | 16.20 | 15.50 | 19.70 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/22/21 | 5/27/22 | 7/21/22 | 11/4/22 | 2/6/23 | 5/24/23 | 7/25/23 | - | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 2,414 | 6,450 | 11,814 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.8432 x | 1.042 x | 1.186 x |
| Free Cash Flow 1 | - | - | -2,941 | -66 | 3,993 | 2,270 | 9,617 |
| ROE (net income / shareholders' equity) | - | - | 19.7% | 8% | 8.97% | 23.2% | 31.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 267.0 | 287.0 | 311.0 | 398.0 | 524.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 1,674 | 120 | 1,000 | 1,092 | 1,137 |
| Capex / Sales | - | - | 3.43% | 0.27% | 1.97% | 1.66% | 1.4% |
| Announcement Date | 2/26/21 | 2/9/22 | 5/27/22 | 5/24/23 | 5/21/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
HOLD
Number of Analysts
8
Last Close Price
10,767
INR
Average target price
9,225
INR
Spread / Average Target
-14.32%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +104.53% | 5.47B | |
| +8.12% | 10.34B | |
| +61.90% | 3.66B | |
| +0.42% | 3.78B | |
| +62.49% | 3.17B | |
| +4.77% | 3.06B | |
| +11.74% | 2.66B | |
| +22.10% | 1.99B | |
| -12.50% | 1.81B | |
| +34.24% | 1.64B |
- Stock Market
- Equities
- POWERINDIA Stock
- Financials Hitachi Energy India Limited
