HPL Electric

₹394.1 -3.4 | 0.9%

WEBSITE BSE:540136 NSE : HPL 10 May, 16:01

Market Cap ₹2534 Cr.

Stock P/E 61.6

P/B 3.1

Current Price ₹394.1

Book Value ₹ 128

Face Value 10

52W High ₹438.3

Dividend Yield 0.25%

52W Low ₹ 92.4

Edit Ratio

HPL Electric Research see more...

Overview Inc. Year: 1992Industry: Electric Equipment

HPL Electric and Power Ltd, formerly HPL Electric & Power Pvt Ltd, is an electric gadget production corporation. The Company is engaged inside the production of various electronic power static meters, circuit protection switchgears, modular switches, wires and cables, compact fluorescent lamp (CFL) and light emitting diode (LED) Lamps, LED road lightings and luminaries for home, business and commercial packages. The Company operates in four segments: Metering, Switchgears, Lighting and Wires & Cables. The Company manufactures and sells its merchandise beneath the umbrella logo, HPL. The Company also manufactures variety of telephone cables, co-axial cables, records networking cables, instrumentation cables and control cables. It exports its products across the Middle East, Europe, south-east Asia, and Africa. Himachal Energy Pvt Ltd is the subsidiary of the Company.

HPL Electric Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

HPL Electric Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	280	280	325	296	302	302	363	321	350	366
Other Income	1	1	1	1	1	1	1	1	1	1
Total Income	281	281	326	297	303	302	364	322	351	366
Total Expenditure	247	243	279	258	264	265	318	281	303	316
Operating Profit	34	38	46	39	39	37	46	41	48	50
Interest	17	17	17	18	19	19	20	22	22	22
Depreciation	12	12	12	11	10	8	8	9	9	9
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	5	9	17	10	10	10	17	11	17	19
Provision for Tax	-0	-0	4	3	3	3	6	4	6	7
Profit After Tax	5	9	14	6	6	6	11	7	11	12
Adjustments	0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Profit After Adjustments	5	9	13	6	6	6	11	7	11	12
Adjusted Earnings Per Share	0.8	1.4	2.1	1	1	1	1.7	1.1	1.7	1.9

HPL Electric Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	911	1011	1047	1116	986	1036	1158	977	875	1014	1262	1400
Other Income	4	5	5	5	5	4	5	5	4	4	4	4
Total Income	916	1016	1052	1121	992	1041	1163	981	879	1018	1266	1403
Total Expenditure	801	906	922	975	862	926	1025	852	756	889	1105	1218
Operating Profit	115	110	130	146	129	114	138	129	123	129	160	185
Interest	62	59	70	78	68	51	58	61	64	68	75	86
Depreciation	11	13	16	19	24	23	32	37	45	47	38	35
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	42	38	44	48	37	40	48	31	14	14	47	64
Provision for Tax	10	9	9	12	11	13	15	9	4	6	16	23
Profit After Tax	31	28	35	37	26	28	33	22	10	8	30	41
Adjustments	0	0	0	0	-0	-0	-0	-0	-0	-0	-0	0
Profit After Adjustments	31	28	35	37	26	27	33	22	10	8	30	41
Adjusted Earnings Per Share	0	0	0	0	4	4.3	5.1	3.4	1.5	1.2	4.7	6.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	24%	9%	4%	3%
Operating Profit CAGR	24%	7%	7%	3%
PAT CAGR	275%	11%	1%	-0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	321%	101%	49%	NA%
ROE Average	4%	2%	3%	6%
ROCE Average	9%	7%	7%	10%

HPL Electric Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	282	310	318	354	688	704	728	749	758	764	794
Minority's Interest	0	0	0	0	1	1	2	2	2	2	2
Borrowings	51	67	95	116	13	21	25	51	44	58	47
Other Non-Current Liabilities	31	34	38	41	-27	-23	-16	-9	-6	-7	15
Total Current Liabilities	545	574	691	837	705	774	745	742	760	791	822
Total Liabilities	909	986	1142	1348	1380	1478	1483	1535	1558	1608	1679
Fixed Assets	213	277	307	335	399	425	453	494	464	447	451
Other Non-Current Assets	69	46	16	66	3	30	29	20	14	26	24
Total Current Assets	627	663	819	948	978	1022	1001	1021	1079	1135	1203
Total Assets	909	986	1142	1348	1380	1478	1483	1535	1558	1608	1679

HPL Electric Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	47	52	46	54	66	67	70	67	73	79	80
Cash Flow from Operating Activities	63	46	27	103	3	20	83	63	85	101	104
Cash Flow from Investing Activities	-33	-49	-39	-92	-51	-59	-57	-60	-8	-41	-40
Cash Flow from Financing Activities	-24	-2	20	-14	49	40	-29	-3	-71	-58	-74
Net Cash Inflow / Outflow	5	-6	8	-3	1	2	-3	-0	6	2	-10
Closing Cash & Cash Equivalent	52	46	54	52	67	70	67	67	79	80	70

HPL Electric Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0	0	0	0	4.01	4.27	5.06	3.39	1.55	1.21	4.69
CEPS(Rs)	9.21	8.97	10.95	12.06	7.84	7.83	10.07	9.23	8.55	8.54	10.67
DPS(Rs)	0.1	0.1	0.1	0.1	1.5	1	0.2	0.15	0.15	0.15	1
Book NAV/Share(Rs)	0	0	0	0	107.01	109.47	113.29	116.44	117.93	118.89	123.41
Core EBITDA Margin(%)	10.95	9.37	10.81	11.34	11.21	10.35	11.53	12.79	13.6	12.34	12.43
EBIT Margin(%)	10.25	8.64	9.82	10.17	9.49	8.62	9.17	9.43	8.93	8.11	9.67
Pre Tax Margin(%)	4.14	3.36	3.79	3.89	3.34	3.81	4.15	3.14	1.57	1.37	3.7
PAT Margin (%)	3.12	2.53	2.99	2.94	2.35	2.6	2.82	2.24	1.15	0.77	2.4
Cash Profit Margin (%)	4.24	3.71	4.38	4.5	4.56	4.75	5.59	6.08	6.28	5.41	5.44
ROA(%)	3.75	2.99	3.25	2.94	1.9	1.93	2.21	1.45	0.65	0.49	1.84
ROE(%)	12.02	9.59	11.02	10.89	4.98	3.96	4.57	2.97	1.33	1.03	3.88
ROCE(%)	16.83	14.02	14.54	14.34	10.5	8.12	8.69	7.11	5.84	6.09	8.88
Receivable days	87.94	97.06	114.86	133.94	162.05	161.04	147.88	174.63	203.55	183.25	160.2
Inventory Days	86.04	85.3	89.52	91.71	114.71	137.79	131.98	159.5	184.01	170.93	143.54
Payable days	103.01	104.69	115.3	145.04	170.85	150.79	123.49	118.9	122.34	118.98	101.07
PER(x)	0	0	0	0	29.67	29.98	11.03	6.33	31.46	53.02	17.94
Price/Book(x)	0	0	0	0	1.11	1.17	0.49	0.18	0.41	0.54	0.68
Dividend Yield(%)	0	0	0	0	1.26	0.78	0.36	0.7	0.31	0.23	1.19
EV/Net Sales(x)	0.37	0.39	0.46	0.51	1.09	1.2	0.71	0.67	0.93	0.91	0.85
EV/Core EBITDA(x)	2.9	3.59	3.68	3.93	8.3	10.84	5.92	5.08	6.64	7.16	6.66
Net Sales Growth(%)	26.37	10.92	3.58	6.61	-11.65	5.07	11.79	-15.71	-10.39	15.87	24.48
EBIT Growth(%)	30.47	-6.26	17.48	11.2	-17.19	-12.73	16.04	-13.3	-15.12	5.26	48.41
PAT Growth(%)	10.68	-9.7	22.04	5.75	-29.17	6.34	18.62	-32.99	-54.27	-22.14	287.58
EPS Growth(%)	0	0	0	0	0	6.45	18.59	-33.07	-54.24	-21.99	288.23
Debt/Equity(x)	1.3	1.37	1.62	1.63	0.55	0.69	0.72	0.78	0.77	0.78	0.75
Current Ratio(x)	1.15	1.15	1.19	1.13	1.39	1.32	1.34	1.38	1.42	1.44	1.46
Quick Ratio(x)	0.67	0.7	0.74	0.75	0.85	0.77	0.79	0.78	0.84	0.79	0.87
Interest Cover(x)	1.68	1.64	1.63	1.62	1.54	1.79	1.83	1.5	1.21	1.2	1.62
Total Debt/Mcap(x)	0	0	0	0	0.49	0.59	1.47	4.25	1.86	1.44	1.1

HPL Electric Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	72.66	72.66	72.66	72.66	72.66	72.66	72.66	72.66	72.66	72.66
FII	0.08	0.01	0	0.06	0.43	0.02	0.43	0	0	0.24
DII	1.26	1.26	1.26	1.26	0.82	0.31	0.24	0.23	0.23	0.32
Public	26	26.07	26.08	26.02	26.09	27.01	26.68	27.11	27.11	26.78
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	4.67	4.67	4.67	4.67	4.67	4.67	4.67	4.67	4.67	4.67
FII	0.01	0	0	0	0.03	0	0.03	0	0	0.02
DII	0.08	0.08	0.08	0.08	0.05	0.02	0.02	0.01	0.01	0.02
Public	1.67	1.68	1.68	1.67	1.68	1.74	1.72	1.74	1.74	1.72
Others	0	0	0	0	0	0	0	0	0	0
Total	6.43	6.43	6.43	6.43	6.43	6.43	6.43	6.43	6.43	6.43

Pros

Debtor days have improved from 118.98 to 101.07days.
Company has reduced debt.

Cons

Company has a low return on equity of 2% over the last 3 years.
Stock is trading at 3.1 times its book value.
The company has delivered a poor profit growth of 1% over past five years.

* 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.

HPL Electric News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 3950/-

Otis Elevator

IPO

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

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

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

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

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

HPL Electric

Add Watchlist

HPL Electric Research see more...

Overview Inc. Year: 1992Industry: Electric Equipment

HPL Electric Share Price

Alert Data

Quarterly Price

Peer Comparison

HPL Electric Quarterly Results

HPL Electric Profit & Loss

Growth Rates

HPL Electric Balance Sheet

HPL Electric Cash Flow

HPL Electric Ratios

HPL Electric Shareholding Pattern

HPL Electric News

Top Unlisted Companies & InstaBuy Companies

Otis Elevator

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!