First Time Loading...
H

HEG Ltd
NSE:HEG

Watchlist Manager
HEG Ltd
NSE:HEG
Watchlist
Price: 2 427.6001 INR 0.07%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

24.6B
+1%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+97%
5 Years
-53%
7 Years
-
10 Years
-
3.1B
-18%
Operating Income
Growth Rates:
1 Year
-46%
3 Years
-
5 Years
-92%
7 Years
-
10 Years
-
3.8B
-14%
Net Income
Growth Rates:
1 Year
-33%
3 Years
-
5 Years
-85%
7 Years
-
10 Years
-

Earnings Waterfall
HEG Ltd

Revenue
24.6B INR
Cost of Revenue
-14.4B INR
Gross Profit
10.3B INR
Operating Expenses
-7.2B INR
Operating Income
3.1B INR
Other Expenses
727.8m INR
Net Income
3.8B INR

Income Statement
HEG Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 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
Revenue
Revenue
10 371
N/A
10 291
-1%
10 240
0%
10 017
-2%
10 493
+5%
11 314
+8%
11 213
-1%
11 478
+2%
11 678
+2%
11 136
-5%
11 712
+5%
11 909
+2%
12 986
+9%
14 246
+10%
15 295
+7%
16 502
+8%
15 903
-4%
16 226
+2%
15 874
-2%
33 812
+113%
52 462
+55%
65 928
+26%
58 220
-12%
45 926
-21%
31 213
-32%
21 490
-31%
15 658
-27%
13 243
-15%
12 502
-6%
12 562
+0%
14 367
+14%
16 314
+14%
19 091
+17%
22 016
+15%
25 100
+14%
25 905
+3%
25 235
-3%
24 672
-2%
24 167
-2%
24 328
+1%
24 649
+1%
Gross Profit
Cost of Revenue
(5 778)
(3 861)
(3 849)
(3 864)
(4 287)
(6 102)
(6 226)
(6 517)
(6 964)
(7 264)
(7 831)
(8 184)
(8 715)
(9 909)
(10 133)
(10 860)
(10 653)
(11 124)
(2 471)
(5 103)
(9 047)
(14 152)
(15 129)
(15 768)
(14 906)
(18 750)
(16 129)
(15 674)
(14 954)
(10 430)
(10 041)
(9 748)
(10 286)
(12 638)
(12 327)
(12 409)
(12 108)
(14 197)
(12 503)
(13 442)
(14 374)
Gross Profit
4 593
N/A
6 430
+40%
6 391
-1%
6 154
-4%
6 207
+1%
5 213
-16%
4 988
-4%
4 962
-1%
4 715
-5%
3 873
-18%
3 881
+0%
3 724
-4%
4 270
+15%
4 337
+2%
5 163
+19%
5 643
+9%
5 251
-7%
5 102
-3%
13 402
+163%
28 708
+114%
43 414
+51%
51 776
+19%
43 091
-17%
30 158
-30%
16 307
-46%
2 740
-83%
(470)
N/A
(2 430)
-417%
(2 451)
-1%
2 132
N/A
4 326
+103%
6 565
+52%
8 804
+34%
9 378
+7%
12 770
+36%
13 495
+6%
13 126
-3%
10 476
-20%
11 665
+11%
10 886
-7%
10 275
-6%
Operating Income
Operating Expenses
(1 968)
(3 145)
(3 178)
(3 080)
(3 092)
(2 347)
(2 430)
(2 794)
(2 857)
(2 246)
(2 391)
(2 363)
(2 704)
(2 500)
(2 734)
(2 978)
(2 907)
(2 797)
(1 699)
(3 498)
(5 254)
(5 769)
(5 635)
(4 996)
(4 225)
(3 495)
(3 900)
(3 755)
(3 802)
(3 382)
(4 821)
(5 221)
(5 913)
(4 853)
(7 200)
(7 605)
(7 513)
(5 293)
(7 005)
(7 149)
(7 217)
Selling, General & Administrative
(1 242)
(371)
(373)
(384)
(389)
(390)
(396)
(402)
(411)
(519)
(530)
(532)
(554)
(471)
(494)
(522)
(525)
(559)
(455)
(981)
(1 547)
(4 937)
(1 807)
(1 515)
(1 124)
(2 673)
(510)
(401)
(361)
(2 537)
(587)
(676)
(753)
(3 803)
(854)
(861)
(869)
(3 997)
(929)
(939)
(947)
Depreciation & Amortization
(439)
(467)
(482)
(499)
(515)
(514)
(547)
(551)
(562)
(574)
(556)
(560)
(563)
(578)
(601)
(618)
(634)
(627)
(176)
(357)
(542)
(722)
(725)
(722)
(715)
(720)
(723)
(728)
(735)
(730)
(740)
(738)
(764)
(789)
(816)
(867)
(906)
(1 019)
(1 197)
(1 350)
(1 573)
Other Operating Expenses
(287)
(2 309)
(2 324)
(2 199)
(2 189)
(1 443)
(1 487)
(1 841)
(1 884)
(1 154)
(1 305)
(1 269)
(1 587)
(1 451)
(1 639)
(1 836)
(1 748)
(1 612)
(1 068)
(2 160)
(3 165)
(110)
(3 103)
(2 760)
(2 388)
(103)
(2 667)
(2 628)
(2 707)
(116)
(3 493)
(3 807)
(4 396)
(262)
(5 530)
(5 877)
(5 739)
(277)
(4 881)
(4 862)
(4 696)
Operating Income
2 625
N/A
3 284
+25%
3 211
-2%
3 072
-4%
3 113
+1%
2 866
-8%
2 559
-11%
2 169
-15%
1 860
-14%
1 628
-12%
1 492
-8%
1 363
-9%
1 568
+15%
1 839
+17%
2 430
+32%
2 666
+10%
2 344
-12%
2 305
-2%
11 704
+408%
25 211
+115%
38 161
+51%
46 007
+21%
37 456
-19%
25 162
-33%
12 081
-52%
(755)
N/A
(4 372)
-479%
(6 187)
-42%
(6 254)
-1%
(1 250)
+80%
(495)
+60%
1 345
N/A
2 892
+115%
4 525
+56%
5 572
+23%
5 890
+6%
5 612
-5%
5 182
-8%
4 658
-10%
3 736
-20%
3 058
-18%
Pre-Tax Income
Interest Income Expense
(466)
(667)
(736)
(749)
(688)
(593)
(484)
(358)
(247)
(216)
(202)
(347)
(793)
(1 336)
(1 922)
(1 862)
(1 665)
(1 189)
(17)
(71)
(107)
727
(242)
(288)
(339)
891
(333)
(263)
(189)
845
(56)
148
169
1 015
546
694
636
1 322
637
578
598
Non-Reccuring Items
(896)
(1 183)
(883)
(572)
(275)
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
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(34)
0
0
0
(9)
0
0
0
(59)
0
0
0
(28)
0
0
0
(3)
0
0
0
Total Other Income
280
181
162
146
123
150
132
167
171
268
295
289
319
168
167
160
138
137
80
284
656
70
1 391
1 537
1 438
165
1 506
1 320
1 301
157
890
980
873
93
788
730
952
273
1 140
1 224
1 087
Pre-Tax Income
1 543
N/A
1 613
+5%
1 753
+9%
1 897
+8%
2 274
+20%
2 423
+7%
2 207
-9%
1 978
-10%
1 784
-10%
1 680
-6%
1 585
-6%
1 305
-18%
1 094
-16%
671
-39%
675
+1%
963
+43%
816
-15%
1 253
+54%
11 766
+839%
25 423
+116%
38 709
+52%
46 771
+21%
38 605
-17%
26 412
-32%
13 181
-50%
293
-98%
(3 197)
N/A
(5 129)
-60%
(5 141)
0%
(308)
+94%
338
N/A
2 471
+631%
3 933
+59%
5 605
+43%
6 907
+23%
7 316
+6%
7 202
-2%
6 774
-6%
6 436
-5%
5 539
-14%
4 742
-14%
Net Income
Tax Provision
(513)
(544)
(561)
(577)
(715)
(712)
(649)
(565)
(446)
(391)
(364)
(247)
(178)
(49)
(18)
(82)
(60)
(195)
(4 063)
(8 831)
(13 449)
(16 266)
(13 460)
(9 182)
(4 560)
(576)
678
1 297
1 297
55
(132)
(611)
(985)
(1 294)
(1 574)
(1 608)
(1 582)
(1 450)
(1 310)
(1 143)
(957)
Income from Continuing Operations
1 031
1 070
1 194
1 321
1 559
1 711
1 558
1 413
1 338
1 289
1 221
1 059
917
623
657
881
756
1 057
7 703
16 592
25 260
30 504
25 145
17 230
8 621
(283)
(2 519)
(3 832)
(3 844)
(253)
208
1 862
2 950
4 310
5 333
5 707
5 619
5 324
5 125
4 396
3 785
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
(51)
0
0
0
(54)
54
193
179
(243)
(205)
(111)
(169)
143
87
40
57
74
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 189
N/A
1 070
-10%
1 194
+12%
1 321
+11%
1 559
+18%
1 711
+10%
1 558
-9%
1 413
-9%
1 338
-5%
1 289
-4%
1 221
-5%
1 059
-13%
917
-13%
572
-38%
606
+6%
830
+37%
705
-15%
1 004
+42%
7 757
+673%
16 785
+116%
25 440
+52%
30 262
+19%
24 941
-18%
17 936
-28%
9 269
-48%
676
-93%
(1 616)
N/A
(3 793)
-135%
(3 789)
+0%
(179)
+95%
245
N/A
1 714
+600%
2 857
+67%
4 310
+51%
5 333
+24%
5 707
+7%
5 619
-2%
5 324
-5%
5 125
-4%
4 396
-14%
3 785
-14%
EPS (Diluted)
27.02
N/A
24.88
-8%
28.42
+14%
31.45
+11%
37.11
+18%
40.73
+10%
36.23
-11%
32.86
-9%
31.11
-5%
29.97
-4%
29.78
-1%
27.15
-9%
22.92
-16%
13.61
-41%
15.15
+11%
20.75
+37%
17.62
-15%
25.12
+43%
193.92
+672%
419.62
+116%
636
+52%
756.55
+19%
639.51
-15%
459.89
-28%
243.92
-47%
17.33
-93%
-41.43
N/A
-97.25
-135%
-99.71
-3%
-4.58
+95%
6.3
N/A
43.94
+597%
73.25
+67%
110.51
+51%
136.74
+24%
146.33
+7%
144.07
-2%
137.95
-4%
132.8
-4%
113.9
-14%
98.12
-14%

See Also

Summary
HEG intrinsic value, competitors valuation, and company profile.
DCF Valuation
HEG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HEG stock valuation using valuation multiples.
Wall Street Estimates
HEG 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
HEG 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
Join more than 132,400+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.