Havells India Ltd

Havells India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Havells India Ltd

₹ 1,181 -0.79%
24 Mar - close price
havells.com BSE: 517354 NSE : HAVELLS
About

Havells India Limited is a leading Fast Moving Electrical Goods (FMEG) Company and a major power distribution equipment manufacturer with a strong global presence.
It enjoys enviable market dominance across a wide spectrum of products, including Industrial & Domestic Circuit Protection Devices, Cables & Wires, Motors, Fans, Modular Switches, Home Appliances, Air Conditioners, Electric Water Heaters, Power Capacitors, Luminaires for Domestic, Commercial and Industrial Applications. [1]

Key Points

Brands
The company owns and operates 5 brands i.e. Havells, Crabtree, Lloyd, Standard and REO functioning in different product segments.[1]

Website BSE NSE
  • Market Cap ₹ 74,019 Cr.
  • Current Price ₹ 1,181
  • High / Low ₹ 1,406 / 1,024
  • Stock P/E 69.4
  • Book Value ₹ 98.5
  • Dividend Yield 0.63 %
  • ROCE 27.6 %
  • ROE 21.4 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 37.4%

Cons

  • Stock is trading at 12.0 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.

Peer comparison

Sector: Capital Goods - Electrical Equipment Industry: Electric Equipment

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
2,273 2,217 1,483 2,459 3,175 3,339 2,610 3,238 3,664 4,426 4,244 3,679 4,128
2,004 1,973 1,352 2,038 2,665 2,831 2,255 2,793 3,224 3,906 3,883 3,393 3,704
Operating Profit 269 244 132 422 510 508 355 445 440 520 362 287 424
OPM % 12% 11% 9% 17% 16% 15% 14% 14% 12% 12% 9% 8% 10%
25 21 32 80 39 37 34 33 49 44 48 44 40
Interest 5 5 17 17 15 24 11 11 12 19 10 7 7
Depreciation 55 63 60 59 64 65 62 62 66 71 72 72 75
Profit before tax 234 198 87 425 470 456 317 405 411 474 327 252 381
Tax % 14% 10% 26% 23% 25% 33% 26% 25% 26% 26% 26% 26% 26%
Net Profit 201 178 64 326 350 304 236 302 306 352 243 187 284
EPS in Rs 3.21 2.84 1.02 5.21 5.59 4.85 3.76 4.83 4.88 5.63 3.88 2.98 4.53
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
5,547 6,452 7,135 8,051 8,468 7,594 6,130 8,116 10,073 9,440 10,457 13,938 16,478
4,990 5,778 6,461 7,274 7,713 6,798 5,315 7,083 8,885 8,374 8,868 12,163 14,886
Operating Profit 558 674 674 777 755 796 815 1,033 1,189 1,067 1,589 1,775 1,592
OPM % 10% 10% 9% 10% 9% 10% 13% 13% 12% 11% 15% 13% 10%
20 25 222 35 48 949 42 97 124 107 187 159 175
Interest 90 128 123 102 96 91 13 25 16 51 90 67 43
Depreciation 80 95 110 116 139 134 121 140 149 218 249 261 289
Profit before tax 407 476 664 594 569 1,520 723 965 1,147 904 1,438 1,607 1,435
Tax % 25% 22% 12% 25% 32% 14% 32% 31% 31% 19% 27% 26%
Net Profit 304 370 581 446 385 1,300 494 661 788 735 1,044 1,196 1,066
EPS in Rs 4.87 5.93 9.32 7.15 6.17 20.82 7.91 10.60 12.59 11.75 16.68 19.10 17.02
Dividend Payout % 10% 22% 16% 42% 49% 29% 44% 4% 36% 34% 39% 39%
Compounded Sales Growth
10 Years: 8%
5 Years: 18%
3 Years: 11%
TTM: 28%
Compounded Profit Growth
10 Years: 12%
5 Years: 16%
3 Years: 15%
TTM: -7%
Stock Price CAGR
10 Years: 25%
5 Years: 19%
3 Years: 36%
1 Year: 3%
Return on Equity
10 Years: 21%
5 Years: 20%
3 Years: 20%
Last Year: 21%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
62 62 62 62 62 62 62 63 63 63 63 63 63
Reserves 591 893 1,380 1,604 1,756 2,965 3,214 3,667 4,135 4,249 5,114 5,940 6,110
1,117 1,027 982 1,054 424 134 208 115 94 72 521 438 203
1,792 2,193 2,034 2,613 2,546 1,225 1,683 2,763 2,856 2,690 3,155 4,083 3,810
Total Liabilities 3,564 4,175 4,458 5,332 4,788 4,387 5,168 6,608 7,148 7,073 8,852 10,523 10,185
1,331 1,391 1,500 1,600 1,541 1,224 1,300 2,819 2,904 3,350 3,290 3,434 3,390
CWIP 25 66 25 44 38 20 12 24 233 86 90 57 62
Investments 0 0 0 0 0 189 162 0 0 0 306 426 301
2,208 2,718 2,933 3,688 3,209 2,954 3,694 3,765 4,012 3,638 5,166 6,606 6,432
Total Assets 3,564 4,175 4,458 5,332 4,788 4,387 5,168 6,608 7,148 7,073 8,852 10,523 10,185

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
253 452 638 868 963 513 767 1,100 501 827 660 1,728
-176 -105 -144 -376 -485 -121 -220 -946 185 -548 -763 -759
-65 -247 -252 -310 -754 -621 -98 -409 -318 -716 190 -547
Net Cash Flow 11 100 242 183 -277 -229 450 -255 368 -437 87 421

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 51 50 44 45 27 11 14 15 15 9 20 20
Inventory Days 128 143 116 121 103 70 99 124 115 121 153 119
Days Payable 97 112 82 98 79 42 66 125 94 92 93 95
Cash Conversion Cycle 83 81 78 69 51 39 46 14 36 39 79 44
Working Capital Days 25 27 31 16 -3 1 4 -17 -0 1 25 11
ROCE % 31% 33% 26% 27% 27% 28% 25% 27% 29% 22% 30% 28%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
59.52 59.50 59.50 59.50 59.50 59.47 59.47 59.47 59.47 59.45 59.45 59.45
23.04 21.95 22.22 24.36 24.91 24.01 26.76 26.51 24.44 23.10 23.30 22.60
8.27 9.64 9.86 8.36 7.89 8.17 6.12 6.26 8.15 8.95 9.70 10.40
0.23 0.23 0.23 0.23 0.19 0.12 0.11 0.10 0.10 0.10 0.10 0.10
8.94 8.68 8.18 7.55 7.51 8.17 7.54 7.66 7.83 8.35 7.43 7.43
0.01 0.01 0.01 0.01 0.01 0.05 0.01 0.01 0.01 0.04 0.01 0.01

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls