HITACHI ENERGY INDIA LIMITED Financials Hitachi Energy India Limited Bombay S.E.
Equities
POWERINDIA
INE07Y701011
Heavy Electrical Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8,920 INR | -4.52% |
|
+8.22% | +69.89% |
| Apr. 24 | Hitachi Energy eyes expansion in India amid rising power demand | RE |
| Jan. 25 | Hitachi Energy India's Consolidated Profit Surges in Fiscal Q3 | MT |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 31,774 | 57,934 | 149,236 | 141,699 | 377,886 | - | - |
| Enterprise Value (EV) 1 | 31,774 | 57,934 | 149,236 | 141,699 | 380,299 | 384,336 | 389,700 |
| P/E ratio | - | 38.2 x | 73.4 x | 151 x | 317 x | 110 x | 71.2 x |
| Yield | - | 0.22% | 0.09% | 0.1% | 0.04% | 0.11% | 0.14% |
| Capitalization / Revenue | 0.92 x | 1.54 x | 3.06 x | 3.17 x | 7.44 x | 5.76 x | 4.7 x |
| EV / Revenue | 0.92 x | 1.54 x | 3.06 x | 3.17 x | 7.49 x | 5.86 x | 4.84 x |
| EV / EBITDA | - | 23.7 x | 48 x | 60.1 x | 132 x | 65.3 x | 47.2 x |
| EV / FCF | - | - | -50.7 x | -2,147 x | 95.2 x | 133 x | 66.5 x |
| FCF Yield | - | - | -1.97% | -0.05% | 1.05% | 0.75% | 1.5% |
| Price to Book | - | - | 13.2 x | 11.7 x | 28.6 x | 23.4 x | 18.4 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 | 8,916 | 8,916 | 8,916 |
| Announcement Date | 2/26/21 | 2/9/22 | 5/27/22 | 5/24/23 | - | - | - |
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 | 50,792 | 65,603 | 80,435 |
| EBITDA 1 | - | 2,444 | 3,106 | 2,359 | 2,887 | 5,887 | 8,265 |
| EBIT 1 | - | 1,636 | 2,152 | 1,558 | 1,996 | 4,992 | 7,672 |
| Operating Margin | - | 4.34% | 4.41% | 3.49% | 3.93% | 7.61% | 9.54% |
| Earnings before Tax (EBT) 1 | - | 2,059 | 2,766 | 1,308 | 1,604 | 4,566 | 7,128 |
| Net income 1 | - | 1,517 | 2,034 | 939 | 1,201 | 3,441 | 5,368 |
| Net margin | - | 4.02% | 4.16% | 2.1% | 2.36% | 5.24% | 6.67% |
| EPS 2 | - | 35.80 | 47.99 | 22.16 | 28.15 | 81.10 | 125.2 |
| Free Cash Flow 1 | - | - | -2,941 | -66 | 3,993 | 2,881 | 5,859 |
| FCF margin | - | - | -6.02% | -0.15% | 7.86% | 4.39% | 7.28% |
| FCF Conversion (EBITDA) | - | - | - | - | 138.3% | 48.94% | 70.89% |
| FCF Conversion (Net income) | - | - | - | - | 332.47% | 83.73% | 109.14% |
| Dividend per Share 2 | - | 3.000 | 3.000 | 3.400 | 3.997 | 9.753 | 12.72 |
| Announcement Date | 2/26/21 | 2/9/22 | 5/27/22 | 5/24/23 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 11,134 | 9,860 | 11,146 | 10,339 | 13,340 | 10,401 | 12,358 | 12,966 | 15,160 |
| EBITDA 1 | - | 663 | 256.4 | 757.7 | 394.5 | 950.7 | 336.7 | 882.7 | 878 | 1,149 |
| EBIT | - | - | - | - | - | 740.1 | - | - | 945 | 894.8 |
| Operating Margin | - | - | - | - | - | 5.55% | - | - | 7.29% | 5.9% |
| Earnings before Tax (EBT) | - | - | - | - | - | 650.9 | - | - | 762.5 | 820.5 |
| Net income 1 | 343.2 | - | - | - | 45.8 | 508.1 | 24.1 | 526.5 | 426 | 652.8 |
| Net margin | - | - | - | - | 0.44% | 3.81% | 0.23% | 4.26% | 3.29% | 4.31% |
| EPS | 8.100 | - | - | - | - | 11.99 | - | - | 16.20 | 15.50 |
| 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) | - | - | - | - | 0.836 x | 1.096 x | 1.429 x |
| Free Cash Flow 1 | - | - | -2,941 | -66 | 3,993 | 2,881 | 5,859 |
| ROE (net income / shareholders' equity) | - | - | 19.7% | 8% | 8.97% | 21.3% | 28.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 267.0 | 287.0 | 311.0 | 382.0 | 485.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 1,674 | 120 | 1,000 | 1,100 | 1,100 |
| Capex / Sales | - | - | 3.43% | 0.27% | 1.97% | 1.68% | 1.37% |
| Announcement Date | 2/26/21 | 2/9/22 | 5/27/22 | 5/24/23 | - | - | - |
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
7
Last Close Price
8,916
INR
Average target price
6,054
INR
Spread / Average Target
-32.10%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.43% | 9.6B | |
| -1.05% | 3.72B | |
| +56.77% | 3.05B | |
| +2.65% | 2.98B | |
| +37.04% | 2.95B | |
| +18.05% | 2.81B | |
| -9.82% | 1.86B | |
| +5.01% | 1.71B | |
| +34.91% | 1.65B |
- Stock Market
- Equities
- POWERINDIA Stock
- POWERINDIA Stock
- Financials Hitachi Energy India Limited
