Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 30 August, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Hitachi Energy India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: August 30, 2025, 12:23 am

Market Cap 85,103 Cr.
Current Price 19,110
High / Low 21,800/8,738
Stock P/E168
Book Value 945
Dividend Yield0.03 %
ROCE19.4 %
ROE13.8 %
Face Value 2.00
PEG Ratio8.75

Quick Insight

Hitachi Energy India Ltd currently shows a high P/E ratio of 175, indicating a premium investors are willing to pay for its earnings. The company's strong Return on Equity (ROE) at 13.8% and Return on Capital Employed (ROCE) at 19.4% reflect efficient utilization of resources. With a healthy Operating Profit Margin (OPM) of 10%, Hitachi Energy India Ltd has been able to generate a Net Profit of 384 Cr. The company's debt position seems manageable with Borrowings at ₹88Cr and a comfortable Current Credit Cycle (CCC) of 10 days. The substantial Promoter holding of 71.31% instills confidence in the company's leadership. Despite the lack of Price-to-Book Value (P/BV) and Interest Coverage Ratio (ICR) data, Hitachi Energy India Ltd's financial health and performance metrics suggest a solid foundation for potential growth and shareholder value creation in the electric equipment industry.

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

View Share Price Target for Hitachi Energy India Ltd

Competitors of Hitachi Energy India Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Hitachi Energy India Ltd 85,103 Cr. 19,110 21,800/8,738168 9450.03 %19.4 %13.8 % 2.00
Shri Ram Switchgears Ltd Cr. 10.1 / 22.20.00 %4.07 %% 10.0
Industry Average85,103.00 Cr9,560.05168.00483.600.02%11.74%13.80%6.00

All Competitor Stocks of Hitachi Energy India Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 9861,1151,0341,3341,0401,2281,2741,6951,3271,5541,6201,8841,479
Expenses 9601,0399941,2391,0061,1631,2061,5131,2791,4441,4531,6461,324
Operating Profit 2676399534656818248110167238155
OPM % 3%7%4%7%3%5%5%11%4%7%10%13%10%
Other Income 5072302400523851
Interest 8713111111141111161264
Depreciation 21182021222223232223232325
Profit before tax 2501365332341521571184247177
Tax % 36%26%66%22%29%24%32%25%31%26%25%25%26%
Net Profit 137551225231141052137184132
EPS in Rs 0.328.771.0811.990.575.845.4226.822.4612.3432.4141.2629.52

Last Updated: August 19, 2025, 1:45 pm

Below is a detailed analysis of the quarterly data for Hitachi Energy India Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 1,479.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,884.00 Cr. (Mar 2025) to 1,479.00 Cr., marking a decrease of 405.00 Cr..
  • For Expenses, as of Jun 2025, the value is 1,324.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 1,646.00 Cr. (Mar 2025) to 1,324.00 Cr., marking a decrease of 322.00 Cr..
  • For Operating Profit, as of Jun 2025, the value is 155.00 Cr.. The value appears to be declining and may need further review. It has decreased from 238.00 Cr. (Mar 2025) to 155.00 Cr., marking a decrease of 83.00 Cr..
  • For OPM %, as of Jun 2025, the value is 10.00%. The value appears to be declining and may need further review. It has decreased from 13.00% (Mar 2025) to 10.00%, marking a decrease of 3.00%.
  • For Other Income, as of Jun 2025, the value is 51.00 Cr.. The value appears strong and on an upward trend. It has increased from 38.00 Cr. (Mar 2025) to 51.00 Cr., marking an increase of 13.00 Cr..
  • For Interest, as of Jun 2025, the value is 4.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 6.00 Cr. (Mar 2025) to 4.00 Cr., marking a decrease of 2.00 Cr..
  • For Depreciation, as of Jun 2025, the value is 25.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 23.00 Cr. (Mar 2025) to 25.00 Cr., marking an increase of 2.00 Cr..
  • For Profit before tax, as of Jun 2025, the value is 177.00 Cr.. The value appears to be declining and may need further review. It has decreased from 247.00 Cr. (Mar 2025) to 177.00 Cr., marking a decrease of 70.00 Cr..
  • For Tax %, as of Jun 2025, the value is 26.00%. The value appears to be increasing, which may not be favorable. It has increased from 25.00% (Mar 2025) to 26.00%, marking an increase of 1.00%.
  • For Net Profit, as of Jun 2025, the value is 132.00 Cr.. The value appears to be declining and may need further review. It has decreased from 184.00 Cr. (Mar 2025) to 132.00 Cr., marking a decrease of 52.00 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 29.52. The value appears to be declining and may need further review. It has decreased from 41.26 (Mar 2025) to 29.52, marking a decrease of 11.74.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 23, 2025, 12:56 pm

MetricDec 2019Dec 2020Dec 2021Mar 2022n n 15mMar 2023Mar 2024Mar 2025TTM
Sales 3,2363,4203,7714,8844,4695,2376,3856,537
Expenses 2,8993,1523,5264,5604,2184,8785,7805,867
Operating Profit 337269244323250359605670
OPM % 10%8%6%7%6%7%9%10%
Other Income -41-187410115957141
Interest 2838325354575438
Depreciation 4877819580909194
Profit before tax 221136206277131222516678
Tax % 25%27%26%26%28%26%26%
Net Profit 16510015220394164384505
EPS in Rs 39.0223.5535.8047.9922.1638.6486.15115.53
Dividend Payout % 0%8%0%6%15%10%7%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2023-20242024-2025
YoY Net Profit Growth (%)74.47%134.15%
Change in YoY Net Profit Growth (%)0.00%59.68%

Hitachi Energy India Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 2 years from 2023-2024 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:15%
3 Years:9%
TTM:18%
Compounded Profit Growth
10 Years:%
5 Years:15%
3 Years:29%
TTM:194%
Stock Price CAGR
10 Years:%
5 Years:82%
3 Years:72%
1 Year:62%
Return on Equity
10 Years:%
5 Years:13%
3 Years:12%
Last Year:14%

Last Updated: Unknown

Balance Sheet

Last Updated: July 25, 2025, 1:06 pm

MonthDec 2019Dec 2020Dec 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 888889
Reserves 8319241,1241,2071,3514,205
Borrowings 3483919033421488
Other Liabilities 2,2532,5322,2012,3693,1344,311
Total Liabilities 3,4413,5033,5243,9194,7078,613
Fixed Assets 579656653713695717
CWIP 5732118496390
Investments 000000
Other Assets 2,8042,8152,7533,1573,9507,807
Total Assets 3,4413,5033,5243,9194,7078,613

Below is a detailed analysis of the balance sheet data for Hitachi Energy India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 9.00 Cr.. The value appears strong and on an upward trend. It has increased from 8.00 Cr. (Mar 2024) to 9.00 Cr., marking an increase of 1.00 Cr..
  • For Reserves, as of Mar 2025, the value is 4,205.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,351.00 Cr. (Mar 2024) to 4,205.00 Cr., marking an increase of 2,854.00 Cr..
  • For Borrowings, as of Mar 2025, the value is 88.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 214.00 Cr. (Mar 2024) to 88.00 Cr., marking a decrease of 126.00 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 4,311.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,134.00 Cr. (Mar 2024) to 4,311.00 Cr., marking an increase of 1,177.00 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 8,613.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 4,707.00 Cr. (Mar 2024) to 8,613.00 Cr., marking an increase of 3,906.00 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 717.00 Cr.. The value appears strong and on an upward trend. It has increased from 695.00 Cr. (Mar 2024) to 717.00 Cr., marking an increase of 22.00 Cr..
  • For CWIP, as of Mar 2025, the value is 90.00 Cr.. The value appears strong and on an upward trend. It has increased from 63.00 Cr. (Mar 2024) to 90.00 Cr., marking an increase of 27.00 Cr..
  • For Investments, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
  • For Other Assets, as of Mar 2025, the value is 7,807.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,950.00 Cr. (Mar 2024) to 7,807.00 Cr., marking an increase of 3,857.00 Cr..
  • For Total Assets, as of Mar 2025, the value is 8,613.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,707.00 Cr. (Mar 2024) to 8,613.00 Cr., marking an increase of 3,906.00 Cr..

Notably, the Reserves (4,205.00 Cr.) exceed the Borrowings (88.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthDec 2019Dec 2020Dec 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +-73610-127-12752521,494
Cash from Investing Activity +-73-89-167-167-12-89-110
Cash from Financing Activity +333-390616184-1992,295
Net Cash Flow188131-233-23377-353,679

Free Cash Flow

MonthDec 2019Dec 2020Dec 2021Mar 2022n n 15mMar 2023Mar 2024Mar 2025
Free Cash Flow-11.00230.00244.00323.00-84.00145.00517.00

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

MonthDec 2019Dec 2020Dec 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days201168106125106121
Inventory Days1021039311010191
Days Payable286327213204205202
Cash Conversion Cycle18-57-1431210
Working Capital Days0-10192129-31
ROCE %19%26%13%18%19%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Promoters75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%71.31%71.31%
FIIs4.95%4.90%4.81%4.52%4.32%4.06%3.48%5.02%5.10%4.52%4.96%7.19%
DIIs7.12%7.55%7.88%8.08%8.02%8.49%9.70%8.53%8.98%9.20%12.34%10.27%
Public12.91%12.55%12.31%12.38%12.63%12.44%11.81%11.44%10.90%11.26%11.39%11.20%
No. of Shareholders69,24469,76464,14462,84461,79361,56362,48972,53673,28882,38490,72492,331

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India Multi Cap Fund 376,243 1.36 546.64283,4892025-05-14 00:05:1032.72%
Motilal Oswal Midcap Fund 350,000 1.83 508.52N/AN/AN/A
SBI Energy Opportunities Fund 280,199 3.95 407.1N/AN/AN/A
HSBC Midcap Fund 227,000 3.08 329.81194,0412025-05-13 11:08:0116.99%
Axis Midcap Fund 201,753 1.02 293.13N/AN/AN/A
Nippon India Small Cap Fund 158,948 0.4 230.94178,0502025-05-14 05:19:17-10.73%
Invesco India Focused Fund 146,529 5.76 212.89N/AN/AN/A
Canara Robeco Small Cap Fund 113,196 1.43 164.4667,5222025-05-09 09:32:3467.64%
360 ONE Focused Equity Fund 89,220 1.86 129.6378,8452025-06-22 00:45:5213.16%
Invesco India Smallcap Fund 76,511 1.79 111.1675,6882025-06-22 00:45:521.09%

ROCE / ROE Trend

EPS Trend

No data available for the key financial ratios table.

No data available for the profitability ratios chart.

No data available for the liquidity ratios chart.

No data available for the liquidity ratios percentage chart.

No data available for the coverage ratios chart.

No data available for the valuation ratios chart.

Fair Value

Fair Value of Hitachi Energy India Ltd as of August 30, 2025 is: 17,532.36

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 August 30, 2025, Hitachi Energy India Ltd is Overvalued by 8.26% compared to the current share price 19,110.00

Intrinsic Value of Hitachi Energy India Ltd as of August 30, 2025 is: 20,900.14

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 August 30, 2025, Hitachi Energy India Ltd is Undervalued by 9.37% compared to the current share price 19,110.00

Last 5 Year EPS CAGR: 19.21%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.
Financial or basic stock data is empty.

About the Company - Qualitative Analysis

Hitachi Energy India Ltd. is a Public Limited Listed company incorporated on 19/02/2019 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L31904KA2019PLC121597 and registration number is 121597. Currently Company is involved in the business activities of Manufacture of electric motors, generators, transformers and electricity distribution and control apparatus. Company's Total Operating Revenue is Rs. 6384.93 Cr. and Equity Capital is Rs. 8.92 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Electric Equipment - Switchgear/Circuit Breaker8th Floor, Brigade Opus, Bengaluru Karnataka 560092investors@hitachienergy.com
http://www.hitachienergy.com/in/en
Management
NamePosition Held
Mr. Achim Michael BraunChairman
Mr. Nuguri VenuManaging Director & CEO
Mr. Ismo Antero HakaDirector
Ms. Meena GaneshIndependent Director
Ms. Akila KrishnakumarIndependent Director
Mr. Mukesh Hari ButaniIndependent Director

FAQ

What is the intrinsic value of Hitachi Energy India Ltd?

Hitachi Energy India Ltd's intrinsic value (as of 29 August 2025) is 17532.36 which is 8.26% lower the current market price of ₹19,110.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹85,103 Cr. market cap, FY2025-2026 high/low of 21,800/8,738, reserves of ₹4,205 Cr, and liabilities of 8,613 Cr.

What is the Market Cap of Hitachi Energy India Ltd?

The Market Cap of Hitachi Energy India Ltd is 85,103 Cr..

What is the current Stock Price of Hitachi Energy India Ltd as on 29 August 2025?

The current stock price of Hitachi Energy India Ltd as on 29 August 2025 is 19,110.

What is the High / Low of Hitachi Energy India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Hitachi Energy India Ltd stocks is 21,800/8,738.

What is the Stock P/E of Hitachi Energy India Ltd?

The Stock P/E of Hitachi Energy India Ltd is 168.

What is the Book Value of Hitachi Energy India Ltd?

The Book Value of Hitachi Energy India Ltd is 945.

What is the Dividend Yield of Hitachi Energy India Ltd?

The Dividend Yield of Hitachi Energy India Ltd is 0.03 %.

What is the ROCE of Hitachi Energy India Ltd?

The ROCE of Hitachi Energy India Ltd is 19.4 %.

What is the ROE of Hitachi Energy India Ltd?

The ROE of Hitachi Energy India Ltd is 13.8 %.

What is the Face Value of Hitachi Energy India Ltd?

The Face Value of Hitachi Energy India Ltd is 2.00.

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 Hitachi Energy India 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