Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Havells India

₹1891.8 -16.4 | 0.9%

Market Cap ₹118601 Cr.

Stock P/E 93.3

P/B 15.9

Current Price ₹1891.8

Book Value ₹ 119.3

Face Value 1

52W High ₹1986.6

Dividend Yield 0.48%

52W Low ₹ 1233.1

Havells India Research see more...

Overview Inc. Year: 1983Industry: Electric Equipment

Havells India Ltd is an electrical consumer goods company. The Company is engaged in production and dispensing equipment for domestic, business, and industrial programs. The Company operates thru segments inclusive of Cable, Switchgears, Electric Consumer Durables, Lighting & Fixtures, and Lloyd Consumer. Its merchandise range from commercial and domestic circuit protection switch gears, cables, pumps, solar products, enthusiasts, led lamps and luminaires for domestic, commercial, and business applications, modular switches, water heaters, coolers, and home equipment, air cleaner, water cleanser, air conditioner, tv, washing gadget and refrigerator masking the whole variety of household, industrial and business electrical requirements. The Company's manufacturing centers are at faridabad in haryana, alwar, ghiloth and neemrana in Rajasthan, Haridwar in Uttarakhand, Sahibabad in Uttar Pradesh, Baddi in Himachal Pradesh.

Read More..

Havells India Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Havells India Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 3664 4426 4244 3679 4128 4859 4834 3900 4414 5442
Other Income 49 44 48 44 40 47 65 52 56 76
Total Income 3713 4470 4292 3723 4167 4906 4899 3953 4470 5518
Total Expenditure 3224 3906 3883 3393 3704 4332 4432 3527 3981 4807
Operating Profit 489 564 409 331 463 574 467 426 489 710
Interest 12 19 10 7 7 10 8 9 10 18
Depreciation 66 71 72 72 75 77 76 81 88 93
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 411 474 327 252 381 487 382 335 391 599
Provision for Tax 105 122 84 65 98 129 95 86 103 153
Profit After Tax 306 352 243 187 284 358 287 249 288 447
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 306 352 243 187 284 358 287 249 288 447
Adjusted Earnings Per Share 4.9 5.6 3.9 3 4.5 5.7 4.6 4 4.6 7.1

Havells India Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 8186 8569 7613 6156 8146 10073 9440 10457 13938 16911 18590 18590
Other Income 41 50 87 138 118 129 113 187 160 178 249 249
Total Income 8227 8620 7699 6294 8264 10202 9554 10645 14099 17088 18839 18840
Total Expenditure 7415 7816 6818 5309 7074 8850 8380 8868 12165 15290 16709 16747
Operating Profit 812 803 881 985 1190 1352 1174 1777 1934 1798 2130 2092
Interest 102 96 91 42 54 55 51 90 67 55 84 45
Depreciation 116 139 134 121 140 149 218 249 261 296 339 338
Exceptional Income / Expenses 0 0 862 -107 -19 0 0 0 0 0 0 0
Profit Before Tax 594 569 1520 711 977 1147 904 1438 1607 1447 1707 1707
Provision for Tax 148 184 219 229 304 359 169 393 410 375 437 437
Profit After Tax 446 385 1300 482 673 788 736 1044 1196 1072 1271 1271
Adjustments 0 0 -0 12 -11 -0 -0 0 0 0 0 0
Profit After Adjustments 446 385 1300 495 662 788 735 1044 1196 1072 1271 1271
Adjusted Earnings Per Share 7.2 6.2 20.8 7.9 10.6 12.6 11.8 16.7 19.1 17.1 20.3 20.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 10% 21% 13% 9%
Operating Profit CAGR 18% 6% 10% 10%
PAT CAGR 19% 7% 10% 11%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 46% 22% 21% 23%
ROE Average 18% 19% 19% 23%
ROCE Average 25% 25% 26% 29%

Havells India Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 1666 1818 3028 3277 3729 4198 4312 5176 6003 6625 7447
Minority's Interest 0 0 15 9 8 0 0 0 0 0 0
Borrowings 706 226 2 0 81 41 0 394 273 0 0
Other Non-Current Liabilities 476 412 106 131 260 371 435 505 615 696 703
Total Current Liabilities 2485 2317 1237 1575 2530 2540 2327 3054 3980 4170 4637
Total Liabilities 5332 4774 4387 5168 6608 7148 7073 9129 10870 11492 12787
Fixed Assets 1600 1541 1224 1244 2765 2904 3350 3290 3434 3621 3988
Other Non-Current Assets 125 272 257 332 136 400 243 241 483 471 545
Total Current Assets 3607 2961 2634 3234 3690 3826 3461 5597 6953 7390 8251
Total Assets 5332 4774 4387 5168 6608 7148 7073 9129 10870 11492 12787

Havells India Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 472 655 371 142 592 336 705 268 355 776 465
Cash Flow from Operating Activities 868 963 513 767 1100 501 827 660 1728 565 1953
Cash Flow from Investing Activities -376 -486 35 -216 -944 188 -548 -763 -759 35 -1614
Cash Flow from Financing Activities -310 -754 -621 -98 -409 -318 -716 190 -547 -907 -534
Net Cash Inflow / Outflow 182 -278 -73 454 -253 372 -437 87 422 -307 -195
Closing Cash & Cash Equivalent 655 379 142 592 336 705 268 355 776 465 266

Havells India Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 7.15 6.17 20.82 7.91 10.6 12.59 11.75 16.68 19.1 17.11 20.28
CEPS(Rs) 9.01 8.39 22.97 9.64 13.02 14.99 15.24 20.66 23.27 21.83 25.68
DPS(Rs) 3 3 6 3.5 4 4.5 4 6.5 7.5 7.5 9
Book NAV/Share(Rs) 26.7 29.12 48.47 52.44 59.66 67.1 68.89 82.68 95.84 105.72 118.72
Core EBITDA Margin(%) 8.57 7.99 9.92 12.8 12.87 12.06 11.15 15.09 12.65 9.52 10.06
EBIT Margin(%) 7.74 7.05 20.1 11.38 12.38 11.86 10.05 14.5 11.93 8.83 9.58
Pre Tax Margin(%) 6.6 6.04 18.96 10.75 11.73 11.31 9.51 13.65 11.45 8.5 9.13
PAT Margin (%) 4.96 4.09 16.23 7.29 8.09 7.77 7.74 9.92 8.53 6.3 6.8
Cash Profit Margin (%) 6.24 5.56 17.9 9.11 9.77 9.24 10.03 12.28 10.39 8.04 8.61
ROA(%) 9.12 7.63 28.39 10.09 11.44 11.46 10.34 12.89 11.97 9.59 10.47
ROE(%) 28.72 22.12 53.67 15.3 19.23 19.88 17.29 22.02 21.41 16.98 18.07
ROCE(%) 27.09 26.8 59.62 22.65 28.13 29.56 22.11 30.49 27.74 23.07 25.46
Receivable days 37.78 31.43 19.56 12.87 12.23 13.21 12.44 13.96 17.31 18.66 20.88
Inventory Days 57.03 55.36 50.11 49.11 56.49 63.92 72.77 77.83 72.71 71.59 69.47
Payable days 77.33 71.53 57.74 59.24 75.83 78.83 74.5 76.44 79.64 80.9 79.95
PER(x) 26 49.44 15.48 59.16 46.03 61.23 40.84 62.93 60.4 69.47 74.71
Price/Book(x) 6.97 10.48 6.65 8.93 8.18 11.49 6.97 12.7 12.04 11.24 12.76
Dividend Yield(%) 1.61 0.98 1.86 0.75 0.82 0.58 0.83 0.62 0.65 0.63 0.59
EV/Net Sales(x) 1.44 2.18 2.47 4.47 3.57 4.67 3.07 6.17 5.03 4.29 4.94
EV/Core EBITDA(x) 14.5 23.27 21.33 27.91 24.4 34.77 24.65 36.34 36.25 40.36 43.14
Net Sales Growth(%) 12.94 4.69 -11.17 -19.14 32.34 23.65 -6.29 10.77 33.29 21.32 9.93
EBIT Growth(%) -13.67 -4.56 142.28 -53.26 36.95 16.64 -20.53 59.84 9.55 -10.24 19.27
PAT Growth(%) -23.24 -13.65 237.41 -62.92 39.68 17 -6.64 41.97 14.57 -10.43 18.57
EPS Growth(%) -23.24 -13.72 237.22 -61.98 33.89 18.83 -6.68 41.97 14.52 -10.45 18.53
Debt/Equity(x) 0.63 0.23 0.04 0.06 0.03 0.02 0.01 0.09 0.07 0 0
Current Ratio(x) 1.45 1.28 2.13 2.05 1.46 1.51 1.49 1.83 1.75 1.77 1.78
Quick Ratio(x) 0.85 0.69 1.46 1.45 0.81 0.75 0.68 0.97 1 0.88 1.04
Interest Cover(x) 6.8 6.94 17.7 17.96 19.19 21.76 18.61 16.96 25.01 27.28 21.28
Total Debt/Mcap(x) 0.09 0.02 0.01 0.01 0 0 0 0.01 0.01 0 0

Havells India Shareholding Pattern

# Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 59.47 59.45 59.45 59.45 59.45 59.43 59.43 59.43 59.43 59.41
FII 24.44 23.1 23.3 22.6 23.11 23.78 24.19 23.96 24.83 25.33
DII 8.25 9.06 9.81 10.51 10.37 9.79 9.48 10.11 9.88 9.55
Public 7.84 8.39 7.44 7.44 7.07 6.99 6.9 6.5 5.85 5.71
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 80.9 to 79.95days.
  • Company is almost debt free.

Cons

  • Stock is trading at 15.9 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Havells India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....