Havells India Ltd
NSE:HAVELLS

Watchlist Manager
Havells India Ltd Logo
Havells India Ltd
NSE:HAVELLS
Watchlist
Price: 1 436.5 INR 0.21% Market Closed
Market Cap: 901.1B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+35%
5Y
+157%
10Y
-
Operating Income
+
3Y
+29%
5Y
+106%
10Y
-
Net Income
+
3Y
+34%
5Y
+90%
10Y
-

Earnings Waterfall
Havells India Ltd

Revenue
216.7B INR
Cost of Revenue
-143.8B INR
Gross Profit
72.8B INR
Operating Expenses
-55.7B INR
Operating Income
17.1B INR
Other Expenses
-2.5B INR
Net Income
14.6B INR

Income Statement
Havells India Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 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 Jun-2025 Sep-2025
Revenue
Interest Expense
120
140
138
141
135
109
122
126
180
129
107
114
162
0
0
0
1 036
0
0
0
1 253
0
0
0
135
0
0
0
161
0
0
0
568
0
0
0
400
0
0
0
235
0
0
0
258
0
0
0
0
0
0
Revenue
4 192
N/A
4 234
+1%
4 753
+12%
5 355
+13%
6 659
+24%
7 839
+18%
8 910
+14%
9 834
+10%
10 035
+2%
12 224
+22%
13 513
+11%
14 935
+11%
15 472
+4%
22 741
+47%
31 164
+37%
40 668
+30%
50 029
+23%
53 384
+7%
55 572
+4%
55 243
-1%
54 775
-1%
26 007
-53%
47 948
+84%
73 186
+53%
100 734
+38%
101 896
+1%
102 282
+0%
99 777
-2%
94 403
-5%
82 068
-13%
84 336
+3%
93 355
+11%
104 573
+12%
115 839
+11%
123 624
+7%
128 514
+4%
139 385
+8%
155 730
+12%
160 145
+3%
164 779
+3%
168 159
+2%
175 001
+4%
177 209
+1%
180 072
+2%
185 900
+3%
195 624
+5%
202 014
+3%
206 765
+2%
217 781
+5%
214 272
-2%
216 672
+1%
Gross Profit
Cost of Revenue
(3 053)
(3 799)
(4 301)
(4 845)
(4 809)
(5 215)
(5 368)
(5 444)
(6 820)
(8 551)
(9 377)
(10 368)
(10 856)
(13 539)
(17 690)
(22 312)
(29 925)
(31 357)
(32 632)
(33 077)
(32 329)
(16 206)
(29 707)
(45 456)
(64 148)
(63 588)
(63 664)
(61 688)
(59 710)
(51 039)
(52 159)
(58 028)
(66 230)
(72 005)
(78 616)
(83 800)
(95 766)
(107 592)
(111 723)
(114 553)
(118 784)
(120 557)
(121 137)
(122 927)
(127 646)
(131 593)
(135 649)
(138 257)
(148 325)
(142 829)
(143 833)
Gross Profit
1 139
N/A
436
-62%
454
+4%
512
+13%
1 849
+261%
2 625
+42%
3 542
+35%
4 390
+24%
3 215
-27%
3 673
+14%
4 136
+13%
4 567
+10%
4 616
+1%
9 202
+99%
13 474
+46%
18 356
+36%
20 104
+10%
22 028
+10%
22 941
+4%
22 167
-3%
22 446
+1%
9 801
-56%
18 241
+86%
27 730
+52%
36 587
+32%
38 307
+5%
38 617
+1%
38 088
-1%
34 693
-9%
31 030
-11%
32 178
+4%
35 328
+10%
38 343
+9%
43 834
+14%
45 008
+3%
44 714
-1%
43 619
-2%
48 137
+10%
48 421
+1%
50 225
+4%
49 374
-2%
54 445
+10%
56 073
+3%
57 145
+2%
58 255
+2%
64 031
+10%
66 366
+4%
68 509
+3%
69 456
+1%
71 443
+3%
72 839
+2%
Operating Income
Operating Expenses
(773)
(27)
(29)
(30)
(1 282)
(1 965)
(2 752)
(3 516)
(2 236)
(2 599)
(2 992)
(3 320)
(3 255)
(7 627)
(11 587)
(15 950)
(17 325)
(19 072)
(20 261)
(20 211)
(20 455)
(7 049)
(13 291)
(20 159)
(26 133)
(28 423)
(29 110)
(29 061)
(26 519)
(24 530)
(23 871)
(24 705)
(25 078)
(28 380)
(29 356)
(29 779)
(28 619)
(33 185)
(35 147)
(37 200)
(37 291)
(40 882)
(41 751)
(42 792)
(43 213)
(47 245)
(49 400)
(52 266)
(51 910)
(54 841)
(55 716)
Selling, General & Administrative
(772)
0
0
0
(1 281)
(679)
(1 459)
(2 215)
(2 170)
(2 592)
(2 977)
(3 299)
(3 158)
(7 246)
(11 100)
(15 358)
(16 610)
(18 329)
(19 463)
(19 375)
(19 143)
(3 159)
(5 961)
(9 010)
(24 419)
(12 914)
(13 266)
(13 199)
(23 981)
(10 302)
(9 501)
(9 404)
(22 166)
(11 186)
(11 668)
(12 374)
(13 816)
(14 054)
(15 171)
(16 141)
(18 765)
(17 800)
(18 478)
(19 459)
(39 088)
(22 220)
(23 824)
(24 789)
(47 177)
(25 467)
(25 329)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(407)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
(28)
(30)
(31)
0
(33)
(38)
(46)
(65)
(53)
(61)
(67)
(97)
(224)
(381)
(547)
(694)
(762)
(805)
(827)
(905)
(361)
(762)
(1 126)
(1 512)
(1 637)
(1 770)
(1 961)
(2 180)
(2 312)
(2 369)
(2 458)
(2 489)
(2 501)
(2 534)
(2 552)
(2 609)
(2 714)
(2 811)
(2 895)
(2 962)
(3 004)
(3 095)
(3 226)
(3 385)
(3 542)
(3 677)
(3 841)
(4 004)
(4 141)
(4 253)
Other Operating Expenses
0
0
0
0
0
(1 253)
(1 255)
(1 255)
0
46
46
46
0
(157)
(106)
(45)
(20)
20
7
(8)
(1)
(3 529)
(6 568)
(10 023)
(202)
(13 871)
(14 073)
(13 900)
(358)
(11 916)
(12 001)
(12 844)
(423)
(14 694)
(15 155)
(14 853)
(12 194)
(16 416)
(17 165)
(18 165)
(15 564)
(20 080)
(20 180)
(20 108)
(740)
(21 483)
(21 899)
(23 635)
(729)
(25 233)
(26 134)
Operating Income
367
N/A
408
+11%
423
+4%
480
+13%
568
+18%
659
+16%
790
+20%
875
+11%
980
+12%
1 075
+10%
1 146
+7%
1 248
+9%
1 362
+9%
1 576
+16%
1 887
+20%
2 406
+28%
2 780
+16%
2 956
+6%
2 680
-9%
1 957
-27%
1 991
+2%
2 753
+38%
4 951
+80%
7 572
+53%
10 453
+38%
9 885
-5%
9 508
-4%
9 028
-5%
8 174
-9%
6 500
-20%
8 307
+28%
10 623
+28%
13 265
+25%
15 454
+17%
15 652
+1%
14 935
-5%
15 000
+0%
14 953
0%
13 275
-11%
13 025
-2%
12 084
-7%
13 562
+12%
14 320
+6%
14 353
+0%
15 041
+5%
16 787
+12%
16 966
+1%
16 243
-4%
17 546
+8%
16 602
-5%
17 124
+3%
Pre-Tax Income
Interest Income Expense
(122)
(140)
(139)
(142)
(138)
(187)
(199)
(203)
(186)
(229)
(207)
(214)
(174)
0
0
0
(854)
0
0
0
(1 229)
(28)
(67)
(101)
842
(182)
(194)
(213)
815
(317)
(439)
(538)
743
(670)
(608)
(579)
982
(523)
(480)
(430)
1 270
(323)
(349)
(378)
1 927
(458)
(465)
(457)
2 272
(441)
(383)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
(172)
(779)
(1 987)
0
0
0
0
0
0
0
0
0
0
0
(11)
0
0
0
0
0
0
0
0
(170)
(155)
(227)
0
(200)
(496)
0
171
0
0
Gain/Loss on Disposition of Assets
(1)
0
0
0
0
0
0
0
(4)
0
0
0
0
0
0
0
16
0
0
0
(7)
0
0
0
(46)
0
0
0
(67)
0
0
0
404
0
0
0
0
0
0
0
947
0
0
0
103
0
0
0
(151)
0
0
Total Other Income
57
71
73
66
1
39
32
27
(4)
40
36
48
19
(125)
(339)
(625)
44
(856)
(930)
(931)
60
292
681
981
191
1 390
1 280
1 231
122
1 057
1 576
1 715
(26)
1 894
1 432
1 530
83
1 738
1 843
1 751
170
1 950
2 036
2 199
3
2 615
3 019
3 103
68
2 951
2 885
Pre-Tax Income
301
N/A
338
+12%
357
+6%
403
+13%
432
+7%
510
+18%
622
+22%
698
+12%
786
+13%
884
+12%
975
+10%
1 080
+11%
1 205
+12%
1 450
+20%
1 548
+7%
1 781
+15%
1 986
+12%
2 101
+6%
1 579
-25%
248
-84%
(1 172)
N/A
3 017
N/A
5 566
+84%
8 453
+52%
11 441
+35%
11 093
-3%
10 592
-5%
10 044
-5%
9 044
-10%
7 240
-20%
9 443
+30%
11 799
+25%
14 376
+22%
16 679
+16%
16 476
-1%
15 887
-4%
16 066
+1%
16 170
+1%
14 639
-9%
14 347
-2%
14 471
+1%
15 018
+4%
15 855
+6%
15 948
+1%
17 074
+7%
18 743
+10%
19 023
+1%
18 889
-1%
19 905
+5%
19 112
-4%
19 626
+3%
Net Income
Tax Provision
(91)
(106)
(113)
(125)
(127)
(133)
(149)
(149)
(153)
(152)
(153)
(166)
(184)
(255)
(299)
(345)
(377)
(394)
(419)
(395)
(429)
(902)
(1 654)
(2 584)
(3 583)
(3 579)
(3 380)
(3 077)
(2 411)
(1 740)
(2 174)
(2 741)
(3 932)
(4 518)
(4 555)
(4 408)
(4 101)
(4 130)
(3 753)
(3 685)
(3 753)
(3 862)
(4 078)
(4 127)
(4 366)
(4 831)
(4 924)
(4 889)
(5 203)
(5 010)
(5 018)
Income from Continuing Operations
210
232
243
278
305
377
473
549
633
733
823
915
1 021
1 195
1 249
1 436
1 610
1 706
1 159
(148)
(1 601)
2 115
3 912
5 869
7 859
7 515
7 213
6 968
6 633
5 501
7 270
9 059
10 443
12 161
11 921
11 478
11 965
12 039
10 885
10 662
10 717
11 156
11 777
11 821
12 708
13 912
14 099
13 999
14 702
14 103
14 608
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
4
4
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
9
12
20
18
21
Net Income (Common)
210
N/A
232
+10%
243
+5%
278
+14%
305
+10%
377
+24%
473
+25%
549
+16%
633
+15%
733
+16%
823
+12%
915
+11%
1 021
+12%
1 195
+17%
1 249
+5%
1 436
+15%
1 610
+12%
1 706
+6%
1 159
-32%
(148)
N/A
(1 602)
-982%
2 116
N/A
3 913
+85%
5 870
+50%
7 860
+34%
7 515
-4%
7 513
0%
7 568
+1%
7 354
-3%
6 222
-15%
7 691
+24%
9 180
+19%
10 443
+14%
12 161
+16%
11 921
-2%
11 478
-4%
11 965
+4%
12 039
+1%
10 885
-10%
10 662
-2%
10 717
+1%
11 156
+4%
11 777
+6%
11 821
+0%
12 708
+8%
13 916
+10%
14 107
+1%
14 011
-1%
14 723
+5%
14 121
-4%
14 629
+4%
EPS (Diluted)
0.9
N/A
1.01
+12%
1.06
+5%
1.09
+3%
1.21
+11%
1.45
+20%
1.81
+25%
2.36
+30%
1.21
-49%
1.36
+12%
1.51
+11%
1.7
+13%
1.9
+12%
2.22
+17%
1.99
-10%
2.47
+24%
2.92
+18%
2.94
+1%
1.97
-33%
-0.25
N/A
-2.75
-1 000%
3.38
N/A
6.25
+85%
9.38
+50%
12.57
+34%
12
-5%
12.02
+0%
12.1
+1%
11.74
-3%
9.92
-16%
12.28
+24%
14.66
+19%
16.68
+14%
19.45
+17%
19.04
-2%
18.3
-4%
19.1
+4%
19.21
+1%
17.33
-10%
17.03
-2%
17.11
+0%
17.81
+4%
18.77
+5%
18.86
+0%
20.28
+8%
22.1
+9%
22.51
+2%
22.32
-1%
23.48
+5%
22.49
-4%
23.29
+4%

See Also

Summary
HAVELLS intrinsic value, competitors valuation, and company profile.
DCF Valuation
HAVELLS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HAVELLS stock valuation using valuation multiples.
Wall Street Estimates
HAVELLS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HAVELLS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.