HEG Ltd
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]
- Market Cap ₹ 3,888 Cr.
- Current Price ₹ 1,007
- High / Low ₹ 1,590 / 891
- Stock P/E 6.84
- Book Value ₹ 1,056
- Dividend Yield 4.03 %
- ROCE 12.8 %
- ROE 11.0 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.98 times its book value
- Company is expected to give good quarter
- Company has been maintaining a healthy dividend payout of 38.0%
Cons
- Company has a low return on equity of 3.03% over last 3 years.
- Promoter holding has decreased over last 3 years: -4.49%
* 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-Non Electrical Equipment Industry: Electrodes - Graphites
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,102 | 1,417 | 1,619 | 1,440 | 1,228 | 870 | 859 | 2,748 | 6,591 | 2,145 | 1,254 | 2,201 | 2,590 | |
880 | 1,175 | 1,326 | 1,193 | 1,046 | 733 | 778 | 1,027 | 1,930 | 2,150 | 1,308 | 1,670 | 1,915 | |
Operating Profit | 222 | 242 | 293 | 247 | 182 | 137 | 81 | 1,721 | 4,662 | -5 | -53 | 530 | 676 |
OPM % | 20% | 17% | 18% | 17% | 15% | 16% | 9% | 63% | 71% | -0% | -4% | 24% | 26% |
25 | -77 | -42 | -4 | 15 | 4 | 7 | 12 | 106 | 143 | 114 | 117 | 73 | |
Interest | 22 | 41 | 64 | 72 | 77 | 60 | 55 | 56 | 18 | 37 | 11 | 7 | 16 |
Depreciation | 57 | 58 | 63 | 73 | 75 | 79 | 74 | 73 | 72 | 72 | 73 | 79 | 87 |
Profit before tax | 168 | 67 | 125 | 97 | 44 | 1 | -41 | 1,605 | 4,677 | 29 | -23 | 560 | 646 |
Tax % | 23% | 7% | 16% | 11% | 12% | 886% | -23% | 33% | 35% | -82% | 23% | 23% | |
Net Profit | 121 | 57 | 100 | 81 | 36 | 4 | -44 | 1,099 | 3,026 | 68 | -18 | 431 | 571 |
EPS in Rs | 28.33 | 14.32 | 25.13 | 20.20 | 9.12 | 1.10 | -11.03 | 275.12 | 784.07 | 17.52 | -4.65 | 111.68 | 147.86 |
Dividend Payout % | 35% | 35% | 32% | 30% | 33% | 0% | 0% | 29% | 10% | 143% | -65% | 36% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 21% |
3 Years: | -31% |
TTM: | 59% |
Compounded Profit Growth | |
---|---|
10 Years: | 11% |
5 Years: | 62% |
3 Years: | -49% |
TTM: | 233% |
Stock Price CAGR | |
---|---|
10 Years: | 18% |
5 Years: | -16% |
3 Years: | 1% |
1 Year: | -35% |
Return on Equity | |
---|---|
10 Years: | 23% |
5 Years: | 29% |
3 Years: | 3% |
Last Year: | 11% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
43 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 39 | 39 | 39 | 39 | 39 | |
Reserves | 868 | 809 | 905 | 960 | 974 | 956 | 913 | 1,868 | 3,755 | 3,473 | 3,456 | 3,875 | 4,038 |
910 | 1,269 | 1,396 | 1,027 | 917 | 782 | 684 | 297 | 667 | 594 | 298 | 665 | 757 | |
231 | 327 | 358 | 478 | 315 | 176 | 216 | 534 | 684 | 332 | 451 | 730 | 816 | |
Total Liabilities | 2,052 | 2,446 | 2,700 | 2,506 | 2,246 | 1,953 | 1,853 | 2,739 | 5,144 | 4,438 | 4,244 | 5,308 | 5,649 |
659 | 745 | 718 | 941 | 907 | 932 | 889 | 833 | 788 | 745 | 694 | 763 | 817 | |
CWIP | 79 | 128 | 215 | 119 | 108 | 27 | 1 | 2 | 19 | 101 | 373 | 696 | 853 |
Investments | 196 | 156 | 152 | 174 | 223 | 227 | 231 | 248 | 942 | 1,245 | 1,358 | 1,171 | 807 |
1,118 | 1,416 | 1,615 | 1,273 | 1,009 | 767 | 732 | 1,656 | 3,396 | 2,348 | 1,819 | 2,678 | 3,172 | |
Total Assets | 2,052 | 2,446 | 2,700 | 2,506 | 2,246 | 1,953 | 1,853 | 2,739 | 5,144 | 4,438 | 4,244 | 5,308 | 5,649 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
38 | 27 | 115 | 773 | 276 | 249 | 157 | 594 | 1,488 | 739 | 716 | -141 | |
-143 | -165 | -145 | -294 | -83 | -29 | -1 | -9 | -676 | -275 | -417 | -183 | |
113 | 144 | 26 | -482 | -202 | -219 | -153 | -588 | -788 | -460 | -310 | 344 | |
Net Cash Flow | 7 | 6 | -3 | -3 | -8 | 1 | 3 | -3 | 24 | 4 | -11 | 20 |
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 | 131 | 126 | 135 | 133 | 121 | 134 | 153 | 129 | 66 | 68 | 84 | 98 |
Inventory Days | 560 | 323 | 282 | 256 | 238 | 342 | 216 | 391 | 428 | 226 | 262 | 431 |
Days Payable | 48 | 54 | 62 | 119 | 76 | 48 | 73 | 188 | 124 | 30 | 116 | 197 |
Cash Conversion Cycle | 642 | 396 | 355 | 270 | 282 | 428 | 297 | 332 | 370 | 264 | 230 | 331 |
Working Capital Days | 299 | 240 | 227 | 151 | 184 | 212 | 172 | 159 | 123 | 235 | 180 | 185 |
ROCE % | 11% | 10% | 11% | 9% | 6% | 3% | 1% | 86% | 139% | -0% | -2% | 13% |
Documents
Announcements
- Board Meeting Intimation for Un-Audited Financial Results (Standalone & Consolidated) Of The Company For The Quarter & Nine Months Period Ended The 31St December, 2022. 23 Jan
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 20 Jan
- Response To Clarification Sought With Reference To Movement In Volume. 17 Jan
-
Clarification sought from HEG Ltd
17 Jan - Exchange has sought clarification from HEG Ltd on January 17, 2023, with reference to Movement in Volume.
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 2 Jan
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
-
Financial Year 2010
from nse
Concalls
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jun 2021TranscriptPPT
-
Jun 2021Transcript PPT
-
Mar 2021TranscriptPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020TranscriptPPT
-
Mar 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Sep 2019TranscriptPPT
-
Sep 2019TranscriptPPT
-
Aug 2019Transcript PPT
-
Jun 2019TranscriptPPT
-
Jun 2019Transcript PPT
-
May 2019TranscriptPPT
-
May 2019TranscriptPPT
-
May 2019TranscriptPPT
-
Feb 2019Transcript PPT
-
Jan 2019TranscriptPPT
-
Jan 2019TranscriptPPT
-
Dec 2018TranscriptPPT
-
Nov 2018Transcript PPT
-
Nov 2018TranscriptPPT
-
Sep 2018Transcript PPT
-
Aug 2018TranscriptPPT
-
Jun 2018TranscriptPPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Dec 2017TranscriptPPT
-
Dec 2017TranscriptPPT
-
Dec 2017TranscriptPPT
-
Nov 2017Transcript PPT
-
Oct 2017TranscriptPPT
-
Aug 2017Transcript PPT
-
Jun 2017Transcript PPT
-
Feb 2017Transcript PPT
-
Nov 2016Transcript PPT
-
May 2016TranscriptPPT
-
Feb 2016Transcript PPT
-
Nov 2015TranscriptPPT
-
Aug 2015TranscriptPPT
Product Offerings
The company offers various grades of graphite electrodes such as Ultra high power (UHP), high power (SHP), Regular power (HP) electrodes of various different lengths and diameters.[1]