Hitachi Energy India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 12, 2025, 12:39 pm

Market Cap	82,771 Cr.
Current Price	18,570
High / Low	20,700/8,738
Stock P/E	216
Book Value	945
Dividend Yield	0.03 %
ROCE	19.1 %
ROE	13.8 %
Face Value	2.00
PEG Ratio	11.25

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

Stock P/E Current Price Intrinsic Value

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	82,771 Cr.	18,570	20,700/8,738	216	945	0.03 %	19.1 %	13.8 %	2.00
Shri Ram Switchgears Ltd	Cr.	10.1	/		22.2	0.00 %	4.07 %	%	10.0
Industry Average	82,771.00 Cr	9,290.05		216.00	483.60	0.02%	11.59%	13.80%	6.00

All Competitor Stocks of Hitachi Energy India Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	1,113	986	1,115	1,034	1,334	1,040	1,228	1,274	1,695	1,327	1,554	1,620	1,884
Expenses	1,047	960	1,039	994	1,239	1,006	1,163	1,206	1,513	1,279	1,444	1,453	1,646
Operating Profit	66	26	76	39	95	34	65	68	182	48	110	167	238
OPM %	6%	3%	7%	4%	7%	3%	5%	5%	11%	4%	7%	10%	13%
Other Income	29	5	0	7	2	3	0	2	4	0	0	52	38
Interest	10	8	7	13	11	11	11	14	11	11	16	12	6
Depreciation	15	21	18	20	21	22	22	23	23	22	23	23	23
Profit before tax	71	2	50	13	65	3	32	34	152	15	71	184	247
Tax %	27%	36%	26%	66%	22%	29%	24%	32%	25%	31%	26%	25%	25%
Net Profit	52	1	37	5	51	2	25	23	114	10	52	137	184
EPS in Rs	12.19	0.32	8.77	1.08	11.99	0.57	5.84	5.42	26.82	2.46	12.34	32.41	41.26

Last Updated: May 31, 2025, 5:41 am

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

For Sales, as of Mar 2025, the value is 1,884.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,620.00 Cr. (Dec 2024) to 1,884.00 Cr., marking an increase of 264.00 Cr..
For Expenses, as of Mar 2025, the value is 1,646.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,453.00 Cr. (Dec 2024) to 1,646.00 Cr., marking an increase of 193.00 Cr..
For Operating Profit, as of Mar 2025, the value is 238.00 Cr.. The value appears strong and on an upward trend. It has increased from 167.00 Cr. (Dec 2024) to 238.00 Cr., marking an increase of 71.00 Cr..
For OPM %, as of Mar 2025, the value is 13.00%. The value appears strong and on an upward trend. It has increased from 10.00% (Dec 2024) to 13.00%, marking an increase of 3.00%.
For Other Income, as of Mar 2025, the value is 38.00 Cr.. The value appears to be declining and may need further review. It has decreased from 52.00 Cr. (Dec 2024) to 38.00 Cr., marking a decrease of 14.00 Cr..
For Interest, as of Mar 2025, the value is 6.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 12.00 Cr. (Dec 2024) to 6.00 Cr., marking a decrease of 6.00 Cr..
For Depreciation, as of Mar 2025, the value is 23.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 23.00 Cr..
For Profit before tax, as of Mar 2025, the value is 247.00 Cr.. The value appears strong and on an upward trend. It has increased from 184.00 Cr. (Dec 2024) to 247.00 Cr., marking an increase of 63.00 Cr..
For Tax %, as of Mar 2025, the value is 25.00%. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 25.00%.
For Net Profit, as of Mar 2025, the value is 184.00 Cr.. The value appears strong and on an upward trend. It has increased from 137.00 Cr. (Dec 2024) to 184.00 Cr., marking an increase of 47.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 41.26. The value appears strong and on an upward trend. It has increased from 32.41 (Dec 2024) to 41.26, marking an increase of 8.85.

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: May 15, 2025, 3:11 am

Metric	Dec 2019	Dec 2020	Dec 2021	Mar 2022n n 15m	Mar 2023	Mar 2024	Mar 2025
Sales	3,236	3,420	3,771	4,884	4,469	5,237	6,385
Expenses	2,899	3,152	3,526	4,560	4,218	4,878	5,789
Operating Profit	337	269	244	323	250	359	596
OPM %	10%	8%	6%	7%	6%	7%	9%
Other Income	-41	-18	74	101	15	9	57
Interest	28	38	32	53	54	57	45
Depreciation	48	77	81	95	80	90	91
Profit before tax	221	136	206	277	131	222	516
Tax %	25%	27%	26%	26%	28%	26%	26%
Net Profit	165	100	152	203	94	164	384
EPS in Rs	39.02	23.55	35.80	47.99	22.16	38.64	86.15
Dividend Payout %	0%	8%	0%	6%	15%	10%	7%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2023-2024	2024-2025
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:	22%

Compounded Profit Growth
10 Years:	%
5 Years:	15%
3 Years:	29%
TTM:	134%

Stock Price CAGR
10 Years:	%
5 Years:	85%
3 Years:	75%
1 Year:	50%

Return on Equity
10 Years:	%
5 Years:	13%
3 Years:	12%
Last Year:	14%

Last Updated: Unknown

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow

Month	Month		Dec 2019	Dec 2020	Dec 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	-73	610	-127	-127	5	252	1,494
Cash from Investing Activity +	-73	-89	-167	-167	-12	-89	-110
Cash from Financing Activity +	333	-390	61	61	84	-199	2,295
Net Cash Flow	188	131	-233	-233	77	-35	3,679

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Dec 2019	Dec 2020	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	201	168	106	125	106	121
Inventory Days	102	103	93	110	101	91
Days Payable	286	327	213	204	205	202
Cash Conversion Cycle	18	-57	-14	31	2	10
Working Capital Days	39	-9	30	44	40	-30
ROCE %		19%	26%	13%	18%	19%

Financial Efficiency Indicators Chart

No valid data available for the Shareholding

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Nippon India Multi Cap Fund	376,243	1.36	546.64	283,489	2025-05-14 00:05:10	32.72%
Motilal Oswal Midcap Fund	350,000	1.83	508.52	N/A	N/A	N/A
SBI Energy Opportunities Fund	280,199	3.95	407.1	N/A	N/A	N/A
HSBC Midcap Fund	227,000	3.08	329.81	194,041	2025-05-13 11:08:01	16.99%
Axis Midcap Fund	201,753	1.02	293.13	N/A	N/A	N/A
Nippon India Small Cap Fund	158,948	0.4	230.94	178,050	2025-05-14 05:19:17	-10.73%
Invesco India Focused Fund	146,529	5.76	212.89	N/A	N/A	N/A
Canara Robeco Small Cap Fund	113,196	1.43	164.46	67,522	2025-05-09 09:32:34	67.64%
360 ONE Focused Equity Fund	89,220	1.86	129.63	78,845	2025-06-22 00:45:52	13.16%
Invesco India Smallcap Fund	76,511	1.79	111.16	75,688	2025-06-22 00:45:52	1.09%

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 July 12, 2025 is: 22,541.61

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 July 12, 2025, Hitachi Energy India Ltd is Undervalued by 21.39% compared to the current share price 18,570.00

Intrinsic Value of Hitachi Energy India Ltd as of July 12, 2025 is: 26,869.49

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 July 12, 2025, Hitachi Energy India Ltd is Undervalued by 44.69% compared to the current share price 18,570.00

Last 5 Year EPS CAGR: 19.20%

*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.

INDUSTRY	ADDRESS	CONTACT
Electric Equipment - Switchgear/Circuit Breaker	8th Floor, Brigade Opus, Bengaluru Karnataka 560092	investors@hitachienergy.com http://www.hitachienergy.com/in/en

Management
Name	Position Held
Mr. Achim Michael Braun	Chairman
Mr. Nuguri Venu	Managing Director & CEO
Mr. Ismo Antero Haka	Director
Ms. Meena Ganesh	Independent Director
Ms. Akila Krishnakumar	Independent Director
Mr. Mukesh Hari Butani	Independent Director

FAQ: Stock data is invalid or not in the correct format.