Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 03 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

HEG Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 3, 2024, 9:59 pm

Market Cap 9,671 Cr.
Current Price 501
High / Low549/317
Stock P/E53.2
Book Value 230
Dividend Yield0.90 %
ROCE8.54 %
ROE7.14 %
Face Value 2.00
PEG Ratio1.17

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for HEG Ltd

Competitors of HEG Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
HEG Ltd 9,671 Cr. 501549/31753.2 2300.90 %8.54 %7.14 % 2.00
DE Nora India Ltd 677 Cr. 1,2872,025/1,13937.0 2350.16 %22.0 %16.4 % 10.0
Industry Average5,174.00 Cr894.0045.10232.500.53%15.27%11.77%6.00

All Competitor Stocks of HEG Ltd

Quarterly Result

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales323320380414518597673722598530617671614
Expenses365321385341376441516538419398493520512
Operating Profit-42-1-572142156157184179132123151102
OPM %-13%-0%-1%18%27%26%23%25%30%25%20%23%17%
Other Income16252522251517212037312628
Interest3111141478799
Depreciation18191819182121212325333838
Profit before tax-47417514814615218016813611413083
Tax %28%-9%900%25%24%25%25%26%23%25%22%25%26%
Net Profit-15-1-165713211312915916910510013996
EPS in Rs-3.98-0.21-4.1714.7134.0829.4033.4941.2043.7727.1225.8436.0524.87

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,4171,6191,4401,2288708592,7486,5912,1451,2542,2012,4632,433
Expenses1,1751,3261,1931,0467337781,0271,9302,1501,3081,6701,8441,924
Operating Profit242293247182137811,7214,662-5-53530619509
OPM %17%18%17%15%16%9%63%71%-0%-4%24%25%21%
Other Income-77-42-4154712106143114117187122
Interest4164727760555618371172632
Depreciation5863737579747372727379102135
Profit before tax6712597441-411,6054,67729-23560677464
Tax %7%16%11%12%886%-23%33%35%-82%23%23%21%
Net Profit5710081364-441,0993,02668-18431532440
EPS in Rs14.3225.1320.209.121.10-11.03275.12784.0717.52-4.65111.68137.95113.88
Dividend Payout %35%32%30%33%0%0%29%10%143%-65%36%31%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)75.44%-19.00%-55.56%-88.89%-1200.00%2597.73%175.34%-97.75%-126.47%2494.44%23.43%
Change in YoY Net Profit Growth (%)0.00%-94.44%-36.56%-33.33%-1111.11%3797.73%-2422.39%-273.09%-28.72%2620.92%-2471.01%

HEG Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:5%
5 Years:-18%
3 Years:24%
TTM:-8%
Compounded Profit Growth
10 Years:12%
5 Years:-36%
3 Years:84%
TTM:-59%
Stock Price CAGR
10 Years:25%
5 Years:19%
3 Years:12%
1 Year:39%
Return on Equity
10 Years:20%
5 Years:6%
3 Years:11%
Last Year:7%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:36 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital40404040404039393939393939
Reserves9059609749569131,8683,7553,4733,4563,8754,2424,3874,406
Borrowings1,3961,027917782684297667594298665743623565
Other Liabilities358478315176216534684332451730668653642
Total Liabilities2,7002,5062,2461,9531,8532,7395,1444,4384,2445,3085,6925,7015,651
Fixed Assets7189419079328898337887456947631,3631,8161,797
CWIP215119108271219101373696472212244
Investments1521742232272312489421,2451,3581,1718591,2001,352
Other Assets1,6151,2731,0097677321,6563,3962,3481,8192,6782,9982,4742,259
Total Assets2,7002,5062,2461,9531,8532,7395,1444,4384,2445,3085,6925,7015,651

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +1157732762491575941,488739716-141113612
Cash from Investing Activity +-145-294-83-29-1-9-676-275-417-183-21-184
Cash from Financing Activity +26-482-202-219-153-588-788-460-310344-100-324
Net Cash Flow-3-3-813-3244-1120-8104

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow242.00292.00246.00-735.00-645.00-603.00-296.00-663.00-599.00-351.00-135.00-124.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days135133121134153129666884987278
Inventory Days282256238342216391428226262431574379
Days Payable6211976487318812430116197164135
Cash Conversion Cycle355270282428297332370264230331483321
Working Capital Days227151184212172159123235180185217206
ROCE %11%9%6%3%1%86%139%-0%-2%14%15%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters55.13%55.13%55.13%55.13%55.12%55.12%55.77%55.77%55.77%55.77%55.77%55.77%
FIIs14.29%13.38%8.90%6.81%5.68%4.98%6.25%6.73%6.81%6.85%6.86%6.06%
DIIs7.50%7.49%8.19%8.44%8.51%6.67%6.26%7.42%7.21%8.85%10.38%13.08%
Public23.08%23.99%27.77%29.61%30.67%33.22%31.71%30.07%30.21%28.51%26.98%25.08%
No. of Shareholders1,26,0091,27,0591,43,5781,45,4881,47,2461,52,1181,48,2691,35,5191,37,3421,32,6621,29,9051,19,399

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Small Cap Fund1,076,1031.57176.3212,4982024-12-028510.2%
Quant Flexi Cap Fund230,0001.5337.6912,4982024-12-021740.29%
Bank of India Tax Advantage Fund78,0001.3412.7812,4982024-12-02524.1%
Bank of India Tax Advantage Fund - Eco Plan78,0001.3412.7812,4982024-12-02524.1%
Bank of India Mid & Small Cap Equity & Debt Fund38,0001.126.2312,4982024-12-02204.05%
Bank of India Flexi Cap Fund23,5000.783.8512,4982024-12-0288.03%
Bank of India Multi Cap Fund18,4390.883.0212,4982024-12-0247.54%
JM Flexicap Fund12,4980.242.0512,4982024-12-020%
Nippon India Nifty Smallcap 250 Index Fund10,7940.211.7712,4982024-12-02-13.63%
Bank of India Manufacturing & Infrastructure Fund8,4030.841.3812,4982024-12-02-32.77%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)80.75137.95111.68-4.6517.52
Diluted EPS (Rs.)80.75137.95111.68-4.6517.52
Cash EPS (Rs.)104.85144.20121.7412.3932.52
Book Value[Excl.RevalReserv]/Share (Rs.)1146.741109.171014.00905.55909.87
Book Value[Incl.RevalReserv]/Share (Rs.)1146.741109.171014.00905.55909.87
Revenue From Operations / Share (Rs.)620.51639.25570.43325.48556.80
PBDIT / Share (Rs.)135.79188.50157.2113.9235.74
PBIT / Share (Rs.)90.54161.99136.67-5.0217.05
PBT / Share (Rs.)81.28155.26134.73-7.977.59
Net Profit / Share (Rs.)59.60117.69101.20-6.5513.83
NP After MI And SOA / Share (Rs.)80.75137.94111.68-4.6517.52
PBDIT Margin (%)21.8829.4827.564.276.41
PBIT Margin (%)14.5925.3423.95-1.543.06
PBT Margin (%)13.0924.2823.61-2.441.36
Net Profit Margin (%)9.6018.4117.74-2.012.48
NP After MI And SOA Margin (%)13.0121.5719.57-1.423.14
Return on Networth / Equity (%)7.0412.4311.01-0.511.92
Return on Capital Employeed (%)7.7014.2813.11-0.531.81
Return On Assets (%)5.469.358.12-0.421.52
Total Debt / Equity (X)0.130.170.160.080.16
Asset Turnover Ratio (%)0.420.440.460.290.45
Current Ratio (X)2.252.172.343.222.52
Quick Ratio (X)1.231.071.582.321.29
Inventory Turnover Ratio (X)0.821.091.210.631.35
Dividend Payout Ratio (NP) (%)52.6228.992.680.00428.01
Dividend Payout Ratio (CP) (%)33.7224.322.260.00207.11
Earning Retention Ratio (%)47.3871.0197.320.00-328.01
Cash Earning Retention Ratio (%)66.2875.6897.740.00-107.11
Interest Coverage Ratio (X)14.6627.9781.044.733.78
Interest Coverage Ratio (Post Tax) (X)7.4418.4753.16-1.232.46
Enterprise Value (Cr.)7325.453604.095365.015396.962026.46
EV / Net Operating Revenue (X)3.061.462.444.300.94
EV / EBITDA (X)13.984.958.84100.4514.69
MarketCap / Net Operating Revenue (X)2.971.442.414.500.87
Retention Ratios (%)47.3771.0097.310.00-328.01
Price / BV (X)1.610.831.361.620.53
Price / Net Operating Revenue (X)2.971.442.414.500.87
EarningsYield0.040.140.080.000.03

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of HEG Ltd as of December 3, 2024 is: 881.51

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 3, 2024, HEG Ltd is Undervalued by 75.95% compared to the current share price 501.00

Intrinsic Value of HEG Ltd as of December 3, 2024 is: 1,281.77

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 3, 2024, HEG Ltd is Undervalued by 155.84% compared to the current share price 501.00

Last 5 Year EPS CAGR: 45.41%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 24.25%, which is a positive sign.
  2. The company has higher reserves (2,628.46 cr) compared to borrowings (712.15 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (134.62 cr) and profit (154.23 cr) over the years.
  1. The stock has a high average Working Capital Days of 187.58, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 330.25, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in HEG Ltd:
    1. Net Profit Margin: 9.6%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 7.7% (Industry Average ROCE: 15.27%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 7.04% (Industry Average ROE: 11.77%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 7.44
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.23
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 53.2 (Industry average Stock P/E: 45.1)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.13
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

HEG Ltd. is a Public Limited Listed company incorporated on 27/10/1972 and has its registered office in the State of Madhya Pradesh, India. Company’s Corporate Identification Number(CIN) is L23109MP1972PLC008290 and registration number is 008290. Currently Company is involved in the business activities of Other manufacturing. Company’s Total Operating Revenue is Rs. 2201.61 Cr. and Equity Capital is Rs. 38.60 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Electrodes - GraphiteMandideep (Near Bhopal), Raisen District Madhya Pradesh 462046heg.investor@lnjbhilwara.com
http://www.hegltd.com
Management
NamePosition Held
Mr. L N JhunjhunwalaChairman Emeritus
Mr. Ravi JhunjhunwalaChairman & M.D & CEO
Mr. Riju JhunjhunwalaVice Chairman
Mr. Manish GulatiExecutive Director
Mrs. Vinita SinghaniaNon Executive Director
Mr. Shekhar AgarwalNon Executive Director
Mr. Jayant DavarIndependent Director
Dr. Kamal GuptaIndependent Director
Mrs. Ramni NirulaIndependent Director
Mr. Satish Chand MehtaIndependent Director

FAQ

What is the latest intrinsic value of HEG Ltd?

The latest intrinsic value of HEG Ltd as on 03 December 2024 is ₹881.51, which is 75.95% higher than the current market price of ₹501.00. The stock has a market capitalization of 9,671 Cr. and recorded a high/low of ₹549/317 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹4,406 Cr and total liabilities of ₹5,651 Cr.

What is the Market Cap of HEG Ltd?

The Market Cap of HEG Ltd is 9,671 Cr..

What is the current Stock Price of HEG Ltd as on 03 December 2024?

The current stock price of HEG Ltd as on 03 December 2024 is 501.

What is the High / Low of HEG Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of HEG Ltd stocks is 549/317.

What is the Stock P/E of HEG Ltd?

The Stock P/E of HEG Ltd is 53.2.

What is the Book Value of HEG Ltd?

The Book Value of HEG Ltd is 230.

What is the Dividend Yield of HEG Ltd?

The Dividend Yield of HEG Ltd is 0.90 %.

What is the ROCE of HEG Ltd?

The ROCE of HEG Ltd is 8.54 %.

What is the ROE of HEG Ltd?

The ROE of HEG Ltd is 7.14 %.

What is the Face Value of HEG Ltd?

The Face Value of HEG Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in HEG Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE