Stock HAVELLS HAVELLS INDIA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Havells India Limited

Equities

HAVELLS

INE176B01034

Electrical Components & Equipment

Market Closed - NSE India S.E.
Other stock markets
 07:42:30 2024-04-30 am EDT 		5-day change 1st Jan Change
1,664 INR +1.19% Intraday chart for Havells India Limited +7.30% +21.64%
05:38am Havells India's Consolidated Net Profit Climbs in Fiscal Q4 MT
Apr. 30 Transcript : Havells India Limited, Q4 2024 Earnings Call, Apr 30, 2024

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 483,178 300,667 657,564 721,846 744,607 1,042,955 - -
Enterprise Value (EV) 1 470,438 289,303 644,793 700,442 763,226 949,566 1,008,122 1,001,419
P/E ratio 61 x 41 x 63.2 x 60.4 x 69.3 x 74.6 x 64.5 x 53.6 x
Yield 0.58% 0.83% 0.62% 0.65% 0.63% 0.49% 0.63% 0.72%
Capitalization / Revenue 4.8 x 3.19 x 6.31 x 5.2 x 4.41 x 5.12 x 4.96 x 4.33 x
EV / Revenue 4.68 x 3.07 x 6.18 x 5.04 x 4.52 x 5.12 x 4.79 x 4.16 x
EV / EBITDA 39.5 x 28.2 x 41.2 x 39.9 x 47.6 x 51.5 x 43.3 x 36.4 x
EV / FCF 4,709 x 62.4 x 158 x 47.1 x -3,314 x 129 x 83.7 x 65.4 x
FCF Yield 0.02% 1.6% 0.63% 2.12% -0.03% 0.78% 1.2% 1.53%
Price to Book 11.4 x 6.98 x 12.7 x 12.1 x 11.3 x 14.2 x 12.5 x 10.8 x
Nbr of stocks (in thousands) 625,473 625,803 626,013 626,303 626,510 626,776 - -
Reference price 2 772.5 480.4 1,050 1,153 1,188 1,664 1,664 1,664
Announcement Date 5/29/19 5/12/20 5/20/21 5/4/22 5/3/23 4/30/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 100,576 94,292 104,279 138,885 168,684 185,499 210,384 240,685
EBITDA 1 11,922 10,274 15,653 17,576 16,030 18,453 23,269 27,541
EBIT 1 10,436 8,095 13,164 14,968 13,068 15,068 19,963 24,108
Operating Margin 10.38% 8.58% 12.62% 10.78% 7.75% 8.12% 9.49% 10.02%
Earnings before Tax (EBT) 1 11,553 9,017 14,316 16,038 14,502 17,098 21,419 25,957
Net income 1 7,915 7,330 10,396 11,947 10,750 12,732 16,141 19,360
Net margin 7.87% 7.77% 9.97% 8.6% 6.37% 6.86% 7.67% 8.04%
EPS 2 12.66 11.71 16.61 19.08 17.16 20.32 25.81 31.03
Free Cash Flow 1 99.9 4,638 4,080 14,861 -230.3 7,919 12,050 15,313
FCF margin 0.1% 4.92% 3.91% 10.7% -0.14% 4.25% 5.73% 6.36%
FCF Conversion (EBITDA) 0.84% 45.15% 26.07% 84.55% - 44.3% 51.78% 55.6%
FCF Conversion (Net income) 1.26% 63.28% 39.25% 124.39% - 65.19% 74.65% 79.1%
Dividend per Share 2 4.500 4.000 6.500 7.500 7.500 8.125 10.51 11.95
Announcement Date 5/29/19 5/12/20 5/20/21 5/4/22 5/3/23 4/30/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 49,423 31,658 33,312 25,982 32,210 58,192 36,522 44,170 42,301 36,689 78,991 41,197 48,496 48,237 41,163 45,256 54,591 55,478
EBITDA 1 - 5,081 5,056 3,531 4,436 - 4,403 5,205 3,614 2,871 6,485 4,237 5,308 4,024 4,171 4,700 5,490 -
EBIT 1 - 4,437 4,407 2,915 3,813 - 3,742 4,498 2,893 2,150 - 3,492 4,534 3,261 3,604 3,876 4,671 5,450
Operating Margin - 14.01% 13.23% 11.22% 11.84% - 10.24% 10.18% 6.84% 5.86% - 8.48% 9.35% 6.76% 8.76% 8.56% 8.56% 9.82%
Earnings before Tax (EBT) 1 - 4,677 4,544 3,148 4,034 - 4,106 4,749 3,266 2,515 - 3,818 4,904 3,823 3,729 4,214 4,999 -
Net income 1 3,553 3,491 3,023 2,343 3,016 5,359 3,059 3,530 2,424 1,869 4,293 2,839 3,617 2,874 2,838 3,203 3,775 -
Net margin 7.19% 11.03% 9.07% 9.02% 9.36% 9.21% 8.38% 7.99% 5.73% 5.09% 5.43% 6.89% 7.46% 5.96% 6.89% 7.08% 6.92% -
EPS 2 - 5.580 4.830 3.740 4.810 - 4.880 5.640 3.870 2.980 - 4.530 5.770 4.590 4.653 5.245 5.935 7.030
Dividend per Share - - 3.500 - - - - 4.500 - - - - - - - - - -
Announcement Date 10/23/19 1/20/21 5/20/21 7/21/21 10/20/21 10/20/21 1/20/22 5/4/22 7/20/22 10/19/22 10/19/22 1/19/23 5/3/23 7/20/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 18,619 - - -
Net Cash position 1 12,740 11,364 12,771 21,403 - 25,011 34,833 41,537
Leverage (Debt/EBITDA) - - - - 1.162 x - - -
Free Cash Flow 1 99.9 4,638 4,080 14,861 -230 7,919 12,050 15,313
ROE (net income / shareholders' equity) 19.8% 17.3% 22% 21.4% 17.1% 17.3% 20.5% 21.6%
ROA (Net income/ Total Assets) 11.5% 10.3% 13.1% 12.4% 9.93% 10.1% 12.5% 12.5%
Assets 1 68,601 70,867 79,340 96,627 108,242 120,842 129,008 155,055
Book Value Per Share 2 67.80 68.80 82.50 95.60 106.0 117.0 133.0 153.0
Cash Flow per Share 2 8.190 13.20 10.50 27.90 9.020 27.20 30.50 37.40
Capex 1 5,025 3,609 2,499 2,583 5,878 6,099 4,810 4,587
Capex / Sales 5% 3.83% 2.4% 1.86% 3.48% 3.27% 2.29% 1.91%
Announcement Date 5/29/19 5/12/20 5/20/21 5/4/22 5/3/23 4/30/24 - -
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

Ratings for Havells India Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

1st Jan change Capi.
HAVELLS INDIA LIMITED Stock Havells India Limited
+21.64% 12.35B
SIEMENS AG Stock Siemens AG
+3.52% 149B
EATON CORPORATION PLC Stock Eaton Corporation plc
+32.16% 131B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+18.33% 129B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+10.74% 62.75B
AMETEK, INC. Stock AMETEK, Inc.
+5.93% 41.08B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+93.63% 35.49B
WEG S.A. Stock WEG S.A.
+7.15% 32.3B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-12.73% 32.08B
LEGRAND Stock Legrand
+2.93% 27.38B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. HAVELLS Stock
  4. Financials Havells India Limited