Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Invalid Username / Password
   
     
   
     
 
Invalid Captcha
   
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

HEG vs GRAPHITE INDIA - Comparison Results

Rs 100 invested in...

Loading...
DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    HEG GRAPHITE INDIA HEG/
GRAPHITE INDIA
 
P/E (TTM) x 25.0 14.4 173.6% View Chart
P/BV x 1.7 2.4 70.0% View Chart
Dividend Yield % 2.3 1.4 163.6%  

Financials

 HEG   GRAPHITE INDIA
EQUITY SHARE DATA
    HEG
Mar-23
GRAPHITE INDIA
Mar-23
HEG/
GRAPHITE INDIA
5-Yr Chart
Click to enlarge
High Rs1,474587 251.0%   
Low Rs891252 354.0%   
Sales per share (Unadj.) Rs639.2162.8 392.6%  
Earnings per share (Unadj.) Rs137.910.2 1,353.9%  
Cash flow per share (Unadj.) Rs164.413.1 1,254.5%  
Dividends per share (Unadj.) Rs42.508.50 500.0%  
Avg Dividend yield %3.62.0 177.4%  
Book value per share (Unadj.) Rs1,109.1254.1 436.5%  
Shares outstanding (eoy) m38.60195.38 19.8%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x1.92.6 71.8%   
Avg P/E ratio x8.641.2 20.8%  
P/CF ratio (eoy) x7.232.0 22.5%  
Price / Book Value ratio x1.11.7 64.6%  
Dividend payout %30.883.4 36.9%   
Avg Mkt Cap Rs m45,64581,975 55.7%   
No. of employees `000NANA-   
Total wages/salary Rs m9213,152 29.2%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m24,67231,809 77.6%  
Other income Rs m1,0911,330 82.1%   
Total revenues Rs m25,76433,139 77.7%   
Gross profit Rs m6,9652,592 268.8%  
Depreciation Rs m1,023570 179.4%   
Interest Rs m260132 197.2%   
Profit before tax Rs m6,7743,219 210.4%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m1,4501,228 118.0%   
Profit after tax Rs m5,3241,991 267.5%  
Gross profit margin %28.28.1 346.5%  
Effective tax rate %21.438.2 56.1%   
Net profit margin %21.66.3 344.8%  
BALANCE SHEET DATA
Current assets Rs m29,99262,970 47.6%   
Current liabilities Rs m14,62831,433 46.5%   
Net working cap to sales %62.399.1 62.8%  
Current ratio x2.12.0 102.3%  
Inventory Days Days167370 45.1%  
Debtors Days Days7246 11,551.7%  
Net fixed assets Rs m28,39527,553 103.1%   
Share capital Rs m386391 98.8%   
"Free" reserves Rs m42,42349,248 86.1%   
Net worth Rs m42,80949,638 86.2%   
Long term debt Rs m00-   
Total assets Rs m58,38790,523 64.5%  
Interest coverage x27.025.4 106.5%   
Debt to equity ratio x00-  
Sales to assets ratio x0.40.4 120.3%   
Return on assets %9.62.3 407.9%  
Return on equity %12.44.0 310.1%  
Return on capital %16.46.8 243.4%  
Exports to sales %60.825.0 243.5%   
Imports to sales %46.031.3 147.0%   
Exports (fob) Rs m14,9967,940 188.9%   
Imports (cif) Rs m11,3539,954 114.1%   
Fx inflow Rs m14,9967,940 188.9%   
Fx outflow Rs m11,3539,954 114.1%   
Net fx Rs m3,643-2,013 -181.0%   
CASH FLOW
From Operations Rs m1,133-1,604 -70.7%  
From Investments Rs m-2113,295 -6.4%  
From Financial Activity Rs m-1,000-2,134 46.8%  
Net Cashflow Rs m-77231 -33.5%  

Share Holding

Indian Promoters % 29.8 64.5 46.2%  
Foreign collaborators % 26.0 0.8 3,168.3%  
Indian inst/Mut Fund % 15.7 14.9 105.4%  
FIIs % 6.9 4.3 160.4%  
ADR/GDR % 0.0 0.0 -  
Free float % 44.2 34.7 127.6%  
Shareholders   132,662 222,065 59.7%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare HEG With:   ADOR WELDING    


More on HEG vs Graphite India

No comparison is complete without understanding how the stock prices have performed over a period of time.

Here's a brief comparison:

HEG vs Graphite India Share Price Performance

Period HEG Graphite India S&P BSE CAPITAL GOODS
1-Day 0.12% -0.38% 1.54%
1-Month 13.78% 2.15% 6.83%
1-Year 98.40% 132.27% 81.99%
3-Year CAGR 8.52% 7.61% 42.24%
5-Year CAGR -2.76% 6.29% 27.08%

* Compound Annual Growth Rate

Here are more details on the HEG share price and the Graphite India share price.

Moving on to shareholding structures...

The promoters of HEG hold a 55.8% stake in the company. In case of Graphite India the stake stands at 65.3%.

To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of HEG and the shareholding pattern of Graphite India.

Finally, a word on dividends...

In the most recent financial year, HEG paid a dividend of Rs 42.5 per share. This amounted to a Dividend Payout ratio of 30.8%.

Graphite India paid Rs 8.5, and its dividend payout ratio stood at 83.4%.

You may visit here to review the dividend history of HEG, and the dividend history of Graphite India.

For a sector overview, read our engineering sector report.



Today's Market

Sensex Today Rallies 639 Points | Suzlon Energy Surges 5%, Grasim Industries 4% | 3 Reasons Why Indian Share Market is Rising Sensex Today Rallies 639 Points | Suzlon Energy Surges 5%, Grasim Industries 4% | 3 Reasons Why Indian Share Market is Rising(Closing)

After opening the day on positive note, Indian share markets gained the momentum as the session progressed and ended on firm footing.