HEG Ltd

HEG Ltd

₹ 1,651 0.39%
02 Mar 9:35 a.m.
About

HEG Ltd is a leading manufacturer and exporter of graphite electrodes in India. It operates the largest single-site integrated graphite electrodes plant in the world.[1]

It is a part of LNJ Bhilwara Group which also has presence across IT Enabled services, power generation & textiles.[2]

Key Points

Product Offerings
The company offers various grades of graphite electrodes such as ultra-high power (UHP), high power (SHP), and Regular power (HP) electrodes of various different lengths and diameters. Its expertise lies in Graphite Electrodes, Power Division, and Carbon Specialty products.[1]

  • Market Cap 6,372 Cr.
  • Current Price 1,651
  • High / Low 2,011 / 918
  • Stock P/E 22.3
  • Book Value 1,055
  • Dividend Yield 2.57 %
  • ROCE 13.5 %
  • ROE 11.6 %
  • Face Value 10.0

Pros

Cons

  • The company has delivered a poor sales growth of -2.17% over past five years.
  • Company has a low return on equity of 7.59% over last 3 years.
  • Promoter holding has decreased over last 3 years: -3.84%

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
320 380 414 518 597 673 722 598 530 617 671 614 562
321 385 341 376 441 516 538 419 397 493 520 512 476
Operating Profit -1 -5 72 142 156 157 184 179 133 124 151 102 87
OPM % -0% -1% 18% 27% 26% 23% 25% 30% 25% 20% 23% 17% 15%
25 25 22 25 15 17 21 20 37 31 26 28 23
Interest 1 1 1 1 4 1 4 7 8 7 9 9 10
Depreciation 19 18 19 18 21 21 21 23 25 33 38 38 47
Profit before tax 4 1 75 148 146 152 180 168 137 115 130 83 53
Tax % -9% 900% 25% 24% 25% 25% 26% 23% 25% 22% 25% 26% 30%
5 -7 56 113 109 113 134 130 103 89 98 62 37
EPS in Rs 1.21 -1.76 14.46 29.28 28.11 29.34 34.61 33.66 26.64 23.12 25.28 16.00 9.61
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
1,417 1,619 1,467 1,228 870 859 2,748 6,591 2,145 1,254 2,201 2,463 2,465
1,175 1,326 1,220 1,046 733 778 1,027 1,930 2,150 1,308 1,670 1,843 2,000
Operating Profit 242 293 247 182 137 81 1,721 4,662 -5 -53 530 620 464
OPM % 17% 18% 17% 15% 16% 9% 63% 71% -0% -4% 24% 25% 19%
-77 -42 -4 15 4 7 12 106 143 107 77 109 109
Interest 41 64 72 77 60 55 56 18 37 11 7 26 34
Depreciation 58 63 73 75 79 74 73 72 72 73 79 102 157
Profit before tax 67 125 97 44 1 -41 1,605 4,677 29 -31 520 600 381
Tax % 7% 16% 11% 12% 886% -23% 33% 35% -82% 18% 25% 24%
62 106 87 39 -8 -50 1,081 3,050 53 -25 391 456 286
EPS in Rs 15.60 26.47 21.68 9.76 -1.89 -12.53 270.61 790.36 13.83 -6.56 101.20 118.02 74.01
Dividend Payout % 32% 30% 28% 31% 0% 0% 30% 10% 181% -46% 40% 36%
Compounded Sales Growth
10 Years: 4%
5 Years: -2%
3 Years: 5%
TTM: -2%
Compounded Profit Growth
10 Years: 11%
5 Years: -16%
3 Years: 196%
TTM: -40%
Stock Price CAGR
10 Years: 24%
5 Years: -5%
3 Years: 2%
1 Year: 68%
Return on Equity
10 Years: 22%
5 Years: 22%
3 Years: 8%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 40 40 40 40 40 40 40 39 39 39 39 39 39
Reserves 722 823 884 901 881 832 1,769 3,680 3,384 3,360 3,738 4,039 4,034
1,269 1,396 1,027 917 782 684 297 667 594 298 665 743 684
327 358 478 315 176 216 534 684 332 451 730 668 644
Total Liabilities 2,358 2,618 2,430 2,173 1,878 1,772 2,640 5,070 4,350 4,148 5,171 5,488 5,400
745 718 941 907 932 889 833 788 745 694 763 1,363 1,773
CWIP 128 215 119 108 27 1 2 19 101 373 696 472 158
Investments 69 70 98 150 153 150 149 867 1,156 1,261 1,034 664 872
1,416 1,615 1,273 1,009 767 732 1,656 3,396 2,348 1,819 2,678 2,989 2,597
Total Assets 2,358 2,618 2,430 2,173 1,878 1,772 2,640 5,070 4,350 4,148 5,171 5,488 5,400

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
27 115 773 276 249 157 594 1,488 739 716 -141 114
-165 -145 -294 -83 -29 -1 -9 -676 -275 -417 -183 -31
144 26 -482 -202 -219 -153 -588 -788 -460 -310 344 -100
Net Cash Flow 6 -3 -3 -8 1 3 -3 24 4 -11 20 -17

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 126 135 130 121 134 153 129 66 68 84 98 72
Inventory Days 323 282 256 238 342 216 391 428 226 262 431 574
Days Payable 54 62 119 76 48 73 188 124 30 116 197 164
Cash Conversion Cycle 396 355 267 282 428 297 332 370 264 230 331 483
Working Capital Days 240 227 149 184 212 172 159 123 235 180 185 217
ROCE % 11% 11% 9% 6% 3% 1% 91% 143% -0% -0% 13% 14%

Shareholding Pattern

Numbers in percentages

4 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
59.62% 59.62% 55.13% 55.13% 55.13% 55.13% 55.12% 55.12% 55.77% 55.77% 55.77% 55.77%
9.43% 11.27% 14.29% 13.38% 8.90% 6.81% 5.68% 4.98% 6.25% 6.73% 6.81% 6.85%
7.41% 7.48% 7.50% 7.49% 8.19% 8.44% 8.51% 6.67% 6.26% 7.42% 7.21% 8.85%
23.54% 21.62% 23.08% 23.99% 27.77% 29.61% 30.67% 33.22% 31.71% 30.07% 30.21% 28.51%
No. of Shareholders 1,38,9751,42,6071,26,0091,27,0591,43,5781,45,4881,47,2461,52,1181,48,2691,35,5191,37,3421,32,662

* 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

Concalls