| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,228 | 1,274 | 1,695 | 1,327 | 1,554 | 1,620 | 1,884 | 1,479 | 1,833 | 2,082 | 2,754 | 2,494 | |
Growth YoY Revenue Growth YoY% | 10.2 | 23.2 | 27.1 | 27.6 | 26.5 | 27.2 | 11.1 | 11.4 | 17.9 | 28.5 | 46.2 | 68.6 |
| 1,163 | 1,206 | 1,513 | 1,279 | 1,444 | 1,453 | 1,646 | 1,324 | 1,534 | 1,737 | 2,338 | 2,130 | |
| 65 | 68 | 182 | 48 | 110 | 167 | 238 | 155 | 299 | 345 | 416 | 364 | |
OPM OPM% | 5.3 | 5.3 | 10.7 | 3.6 | 7.1 | 10.3 | 12.6 | 10.5 | 16.3 | 16.6 | 15.1 | 14.6 |
| 0 | 2 | 4 | 0 | 0 | 52 | 38 | 51 | 83 | 32 | 57 | 58 | |
Interest Expense Interest ExpenseCr | 11 | 14 | 11 | 11 | 16 | 12 | 6 | 4 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 23 | 23 | 23 | 22 | 23 | 23 | 23 | 25 | 26 | 27 | 27 | 28 |
PBT PBTCr | 32 | 34 | 152 | 15 | 71 | 184 | 247 | 177 | 353 | 348 | 443 | 390 |
| 8 | 11 | 39 | 5 | 18 | 47 | 63 | 45 | 89 | 86 | 113 | 95 | |
| 25 | 23 | 114 | 10 | 52 | 137 | 184 | 132 | 264 | 261 | 330 | 294 | |
Growth YoY PAT Growth YoY% | -33.4 | 401.5 | 123.7 | 332.4 | 111.4 | 498.1 | 61.8 | 1,163.0 | 405.6 | 90.3 | 79.7 | 123.5 |
NPM NPM% | 2.0 | 1.8 | 6.7 | 0.8 | 3.4 | 8.5 | 9.8 | 8.9 | 14.4 | 12.6 | 12.0 | 11.8 |
| 5.8 | 5.4 | 26.8 | 2.5 | 12.3 | 32.4 | 43.1 | 29.5 | 59.3 | 58.6 | 74.1 | 66.0 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,228 | 1,274 | 1,695 | 1,327 | 1,554 | 1,620 | 1,884 | 1,479 | 1,833 | 2,082 | 2,754 | 2,494 | |
Growth YoY Revenue Growth YoY% | 10.2 | 23.2 | 27.1 | 27.6 | 26.5 | 27.2 | 11.1 | 11.4 | 17.9 | 28.5 | 46.2 | 68.6 |
| 1,163 | 1,206 | 1,513 | 1,279 | 1,444 | 1,453 | 1,646 | 1,324 | 1,534 | 1,737 | 2,338 | 2,130 | |
| 65 | 68 | 182 | 48 | 110 | 167 | 238 | 155 | 299 | 345 | 416 | 364 | |
OPM OPM% | 5.3 | 5.3 | 10.7 | 3.6 | 7.1 | 10.3 | 12.6 | 10.5 | 16.3 | 16.6 | 15.1 | 14.6 |
| 0 | 2 | 4 | 0 | 0 | 52 | 38 | 51 | 83 | 32 | 57 | 58 | |
Interest Expense Interest ExpenseCr | 11 | 14 | 11 | 11 | 16 | 12 | 6 | 4 | 3 | 3 | 3 | 3 |
Depreciation DepreciationCr | 23 | 23 | 23 | 22 | 23 | 23 | 23 | 25 | 26 | 27 | 27 | 28 |
PBT PBTCr | 32 | 34 | 152 | 15 | 71 | 184 | 247 | 177 | 353 | 348 | 443 | 390 |
| 8 | 11 | 39 | 5 | 18 | 47 | 63 | 45 | 89 | 86 | 113 | 95 | |
| 25 | 23 | 114 | 10 | 52 | 137 | 184 | 132 | 264 | 261 | 330 | 294 | |
Growth YoY PAT Growth YoY% | -33.4 | 401.5 | 123.7 | 332.4 | 111.4 | 498.1 | 61.8 | 1,163.0 | 405.6 | 90.3 | 79.7 | 123.5 |
NPM NPM% | 2.0 | 1.8 | 6.7 | 0.8 | 3.4 | 8.5 | 9.8 | 8.9 | 14.4 | 12.6 | 12.0 | 11.8 |
| 5.8 | 5.4 | 26.8 | 2.5 | 12.3 | 32.4 | 43.1 | 29.5 | 59.3 | 58.6 | 74.1 | 66.0 |
| Financial Year | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,236 | 3,420 | 3,771 | 4,884 | 4,469 | 5,237 | 6,385 | 8,148 | 9,163 |
Growth Revenue Growth% | 5.7 | 10.2 | -8.5 | 17.2 | 21.9 | 27.6 | 40.2 | ||
| 2,900 | 3,170 | 3,526 | 4,573 | 4,233 | 4,889 | 5,789 | 6,895 | 7,738 | |
| 336 | 251 | 244 | 311 | 236 | 349 | 596 | 1,252 | 1,424 | |
OPM OPM% | 10.4 | 7.3 | 6.5 | 6.4 | 5.3 | 6.7 | 9.3 | 15.4 | 15.5 |
| -40 | -17 | 103 | 15 | 9 | 57 | 186 | 229 | ||
Interest Expense Interest ExpenseCr | 26 | 20 | 32 | 41 | 40 | 47 | 45 | 13 | 12 |
Depreciation DepreciationCr | 48 | 77 | 81 | 95 | 80 | 90 | 91 | 104 | 108 |
PBT PBTCr | 221 | 136 | 206 | 277 | 131 | 222 | 516 | 1,321 | 1,534 |
| 55 | 36 | 54 | 73 | 37 | 58 | 132 | 333 | 383 | |
PAT PATCr | 165 | 100 | 152 | 203 | 94 | 164 | 384 | 988 | 1,150 |
Growth PAT Growth% | -39.7 | 52.0 | -53.8 | 74.4 | 134.4 | 157.3 | 127.7 | ||
NPM NPM% | 5.1 | 2.9 | 4.0 | 4.2 | 2.1 | 3.1 | 6.0 | 12.1 | 12.6 |
| 44.7 | 23.6 | 35.8 | 48.0 | 22.2 | 38.6 | 90.4 | 221.6 | 258.1 |
| Financial Year | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,236 | 3,420 | 3,771 | 4,884 | 4,469 | 5,237 | 6,385 | 8,148 | 9,163 |
Growth Revenue Growth% | 5.7 | 10.2 | -8.5 | 17.2 | 21.9 | 27.6 | 40.2 | ||
| 2,900 | 3,170 | 3,526 | 4,573 | 4,233 | 4,889 | 5,789 | 6,895 | 7,738 | |
| 336 | 251 | 244 | 311 | 236 | 349 | 596 | 1,252 | 1,424 | |
OPM OPM% | 10.4 | 7.3 | 6.5 | 6.4 | 5.3 | 6.7 | 9.3 | 15.4 | 15.5 |
| -40 | -17 | 103 | 15 | 9 | 57 | 186 | 229 | ||
Interest Expense Interest ExpenseCr | 26 | 20 | 32 | 41 | 40 | 47 | 45 | 13 | 12 |
Depreciation DepreciationCr | 48 | 77 | 81 | 95 | 80 | 90 | 91 | 104 | 108 |
PBT PBTCr | 221 | 136 | 206 | 277 | 131 | 222 | 516 | 1,321 | 1,534 |
| 55 | 36 | 54 | 73 | 37 | 58 | 132 | 333 | 383 | |
PAT PATCr | 165 | 100 | 152 | 203 | 94 | 164 | 384 | 988 | 1,150 |
Growth PAT Growth% | -39.7 | 52.0 | -53.8 | 74.4 | 134.4 | 157.3 | 127.7 | ||
NPM NPM% | 5.1 | 2.9 | 4.0 | 4.2 | 2.1 | 3.1 | 6.0 | 12.1 | 12.6 |
| 44.7 | 23.6 | 35.8 | 48.0 | 22.2 | 38.6 | 90.4 | 221.6 | 258.1 |
| Financial Year | Dec 2019 | Dec 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 9 | 9 |
Reserves ReservesCr | 831 | 924 | 1,124 | 1,207 | 1,351 | 4,205 | 5,167 |
| 2,595 | 2,543 | 2,335 | 2,654 | 3,291 | 4,319 | 6,693 | |
| 5 | 28 | 56 | 49 | 56 | 81 | 175 | |
| 3,441 | 3,503 | 3,524 | 3,919 | 4,707 | 8,613 | 12,044 | |
| 2,785 | 2,763 | 2,681 | 3,072 | 3,829 | 7,581 | 10,358 | |
| 656 | 740 | 843 | 847 | 879 | 1,032 | 1,686 | |
| 3,441 | 3,503 | 3,524 | 3,919 | 4,707 | 8,613 | 12,044 |
| Financial Year | Dec 2019 | Dec 2020 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 9 | 9 |
Reserves ReservesCr | 831 | 924 | 1,124 | 1,207 | 1,351 | 4,205 | 5,167 |
| 2,595 | 2,543 | 2,335 | 2,654 | 3,291 | 4,319 | 6,693 | |
| 5 | 28 | 56 | 49 | 56 | 81 | 175 | |
| 3,441 | 3,503 | 3,524 | 3,919 | 4,707 | 8,613 | 12,044 | |
| 2,785 | 2,763 | 2,681 | 3,072 | 3,829 | 7,581 | 10,358 | |
| 656 | 740 | 843 | 847 | 879 | 1,032 | 1,686 | |
| 3,441 | 3,503 | 3,524 | 3,919 | 4,707 | 8,613 | 12,044 |
| Financial Year | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -73 | 610 | -127 | -127 | 5 | 252 | 1,494 | 1,245 | |
| -73 | -89 | -167 | -167 | -12 | -89 | -110 | -271 | |
| 333 | -390 | 61 | 61 | 84 | -199 | 2,295 | -91 | |
Net Cash Flow Net Cash FlowCr | 188 | 131 | -233 | -233 | 77 | -35 | 3,679 | 883 |
Free Cash Flow Free Cash FlowCr | -146 | 520 | -294 | -7 | 163 | 1,366 | 736 | |
CFO To PAT CFO To PAT% | -43.9 | 610.9 | -83.5 | -62.3 | 5.7 | 154.1 | 389.0 | 126.0 |
CFO To EBITDA CFO To EBITDA% | -21.6 | 243.0 | -51.9 | -40.8 | 2.3 | 72.3 | 250.7 | 99.4 |
| Financial Year | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -73 | 610 | -127 | -127 | 5 | 252 | 1,494 | 1,245 | |
| -73 | -89 | -167 | -167 | -12 | -89 | -110 | -271 | |
| 333 | -390 | 61 | 61 | 84 | -199 | 2,295 | -91 | |
Net Cash Flow Net Cash FlowCr | 188 | 131 | -233 | -233 | 77 | -35 | 3,679 | 883 |
Free Cash Flow Free Cash FlowCr | -146 | 520 | -294 | -7 | 163 | 1,366 | 736 | |
CFO To PAT CFO To PAT% | -43.9 | 610.9 | -83.5 | -62.3 | 5.7 | 154.1 | 389.0 | 126.0 |
CFO To EBITDA CFO To EBITDA% | -21.6 | 243.0 | -51.9 | -40.8 | 2.3 | 72.3 | 250.7 | 99.4 |
| Financial Year | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,480 | 14,922 | 14,156 | 29,519 | 56,378 | 1,07,924 | 1,41,963 | ||
Price To Earnings Price To Earnings | 54.9 | 91.7 | 150.8 | 180.3 | 146.9 | 109.3 | 123.4 | ||
Price To Sales Price To Sales | 1.6 | 3.1 | 3.2 | 5.6 | 8.8 | 13.3 | 15.5 | ||
Price To Book Price To Book | 5.9 | 13.2 | 11.7 | 21.7 | 13.4 | 20.9 | 27.4 | ||
EV To EBITDA EV To EBITDA | 20.7 | 48.4 | 60.7 | 84.8 | 88.4 | 82.5 | 99.1 | ||
GPM GPM% | 34.0 | 36.7 | 33.0 | 31.7 | 30.9 | 34.3 | 37.1 | 37.1 | |
OPM OPM% | 10.4 | 7.3 | 6.5 | 6.4 | 5.3 | 6.7 | 9.3 | 15.4 | 15.5 |
NPM NPM% | 5.1 | 2.9 | 4.0 | 4.2 | 2.1 | 3.1 | 6.0 | 12.1 | 12.6 |
ROCE ROCE% | 20.8 | 16.1 | 24.1 | 11.0 | 17.1 | 13.1 | 25.4 | 25.4 | |
ROE ROE% | 19.7 | 10.7 | 18.0 | 7.7 | 12.0 | 9.1 | 19.1 | 19.1 | |
ROA ROA% | 4.8 | 2.9 | 5.8 | 2.4 | 3.5 | 4.5 | 8.2 | 8.2 | |
| Financial Year | Dec 2019 | Dec 2020 | Dec 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 5,480 | 14,922 | 14,156 | 29,519 | 56,378 | 1,07,924 | 1,41,963 | ||
Price To Earnings Price To Earnings | 54.9 | 91.7 | 150.8 | 180.3 | 146.9 | 109.3 | 123.4 | ||
Price To Sales Price To Sales | 1.6 | 3.1 | 3.2 | 5.6 | 8.8 | 13.3 | 15.5 | ||
Price To Book Price To Book | 5.9 | 13.2 | 11.7 | 21.7 | 13.4 | 20.9 | 27.4 | ||
EV To EBITDA EV To EBITDA | 20.7 | 48.4 | 60.7 | 84.8 | 88.4 | 82.5 | 99.1 | ||
GPM GPM% | 34.0 | 36.7 | 33.0 | 31.7 | 30.9 | 34.3 | 37.1 | 37.1 | |
OPM OPM% | 10.4 | 7.3 | 6.5 | 6.4 | 5.3 | 6.7 | 9.3 | 15.4 | 15.5 |
NPM NPM% | 5.1 | 2.9 | 4.0 | 4.2 | 2.1 | 3.1 | 6.0 | 12.1 | 12.6 |
ROCE ROCE% | 20.8 | 16.1 | 24.1 | 11.0 | 17.1 | 13.1 | 25.4 | 25.4 | |
ROE ROE% | 19.7 | 10.7 | 18.0 | 7.7 | 12.0 | 9.1 | 19.1 | 19.1 | |
ROA ROA% | 4.8 | 2.9 | 5.8 | 2.4 | 3.5 | 4.5 | 8.2 | 8.2 | |
Documents — Hitachi Energy India Ltd
Concall Transcript Summaries — Hitachi Energy India Ltd