Havells India : Segment results
Sales * | 1812 (3) | 1712 (3) | Var. (%) | % to total | 1812 (9) | 1712 (9) | Var. (%) | % to total | 1803 (12) | 1703 (12) | Var. (%) | % to total |
Switchgear | 416.21 | 344.27 | 21 | 17 | 1243.44 | 1029.82 | 21 | 17 | 1424.45 | 1467.68 | -3 | 17 |
Cable | 820.31 | 625.64 | 31 | 33 | 2336.71 | 1914.55 | 22 | 32 | 2683.41 | 2675.61 | 0 | 32 |
Lighting & Fixture | 369.51 | 287.10 | 29 | 15 | 913.44 | 846.01 | 8 | 13 | 1168.70 | 1022.80 | 14 | 14 |
Electrical Consumer Durables | 555.23 | 415.77 | 34 | 22 | 1489.02 | 1104.95 | 35 | 20 | 1569.57 | 1419.87 | 11 | 19 |
Lloyd Consumer | 357.17 | 292.99 | 22 | 14 | 1323.15 | 830.04 | 59 | 18 | 1414.14 | 17 | ||
Total Reportable Segment | 2518.43 | 1965.77 | 28 | 100 | 7305.76 | 5725.37 | 28 | 100 | 8260.27 | 6585.96 | 25 | 100 |
Less: Inter segment revenues | ||||||||||||
Net sales | 2518.43 | 1965.77 | 28 | 7305.76 | 5725.37 | 28 | 8260.27 | 6585.96 | 25 | |||
PBIT | ||||||||||||
Switchgear | 163.08 | 137.96 | 18 | 27 | 480.75 | 404.92 | 19 | 27 | 557.20 | 561.03 | -1 | 28 |
Cable | 129.36 | 107.03 | 21 | 22 | 364.23 | 306.25 | 19 | 21 | 438.03 | 325.63 | 35 | 22 |
Lighting & Fixture | 108.87 | 81.80 | 33 | 18 | 264.66 | 235.85 | 12 | 15 | 335.63 | 265.06 | 27 | 17 |
Electrical Consumer Durables | 141.22 | 122.97 | 15 | 24 | 402.89 | 293.98 | 37 | 23 | 420.15 | 349.37 | 20 | 21 |
Lloyd Consumer | 53.13 | 47.98 | 11 | 9 | 237.78 | 140.02 | 70 | 14 | 268.32 | 13 | ||
Total | 595.66 | 497.74 | 20 | 100 | 1750.31 | 1381.02 | 27 | 100 | 2019.33 | 1501.09 | 35 | 100 |
Less: Interest | 3.56 | 5.49 | -35 | 9.77 | 15.61 | -37 | 23.97 | 12.15 | 97 | |||
Add: Other un-allcoable Inc | -303.34 | -244.07 | 24 | -893.87 | -702.98 | 27 | -992.57 | -662.30 | 50 | |||
Less: EO Exp | -20.98 | -20.98 | -11.91 | 57.81 | ||||||||
Total profit before tax | 288.76 | 269.16 | 7 | 846.67 | 683.41 | 24 | 1014.70 | 768.83 | 32 | |||
Segment Assets | ||||||||||||
Switchgear | 695.29 | 649.88 | 7 | 10 | 695.29 | 649.88 | 7 | 10 | 640.28 | 624.06 | 3 | 10 |
Cable | 834.76 | 742.49 | 12 | 12 | 834.76 | 742.49 | 12 | 12 | 757.94 | 748.64 | 1 | 12 |
Lighting & Fixture | 555.72 | 509.40 | 9 | 8 | 555.72 | 509.40 | 9 | 8 | 491.58 | 446.60 | 10 | 8 |
Electrical Consumer Durables | 722.58 | 501.75 | 44 | 11 | 722.58 | 501.75 | 44 | 11 | 505.54 | 488.15 | 4 | 8 |
Lloyd Consumer | 2482.29 | 2226.66 | 11 | 36 | 2482.29 | 2226.66 | 11 | 36 | 2195.26 | 34 | ||
Un allocated | 1511.48 | 1216.52 | 24 | 22 | 1511.48 | 1216.52 | 24 | 22 | 1950.81 | 2652.54 | -26 | 30 |
Total Segment Assets | 6802.12 | 5846.70 | 16 | 100 | 6802.12 | 5846.70 | 16 | 100 | 6541.41 | 4959.99 | 32 | 100 |
Segment Liabilities | ||||||||||||
Switchgear | 336.50 | 239.32 | 41 | 12 | 336.50 | 239.32 | 41 | 12 | 307.51 | 252.68 | 22 | 11 |
Cable | 499.23 | 324.17 | 54 | 18 | 499.23 | 324.17 | 54 | 18 | 529.05 | 254.05 | 108 | 19 |
Lighting & Fixture | 254.51 | 206.11 | 23 | 9 | 254.51 | 206.11 | 23 | 9 | 240.75 | 212.94 | 13 | 9 |
Electrical Consumer Durables | 495.17 | 331.51 | 49 | 18 | 495.17 | 331.51 | 49 | 18 | 385.01 | 275.09 | 40 | 14 |
Lloyd Consumer | 278.62 | 529.17 | -47 | 10 | 278.62 | 529.17 | -47 | 10 | 646.82 | 23 | ||
Un allocated | 899.70 | 709.02 | 27 | 33 | 899.70 | 709.02 | 27 | 33 | 693.12 | 691.65 | 0 | 25 |
Total Segment Liabilities | 2763.73 | 2339.30 | 18 | 100 | 2763.73 | 2339.30 | 18 | 100 | 2802.26 | 1686.41 | 66 | 100 |
Figures in Rs crore Source: Capitaline Corporate Database |
Havells India, engaged in the business of switchgear, cable and consumer durables has registered 8% fall in its standalone PAT to Rs 206.83 crore for the quarter ended March 2019 even while the sales for the period was higher by 9% to Rs 2751.86 crore. Fall in PAT despite high single digit growth in revenue was largely due to 240 bps contraction in operating margin as well as higher tax rate. But for higher other income, lower interest as % of operating profit and lower EO expense the fall at PAT would have been steeper than reported.
Yearly performance
Figures for fiscal ended March 31, 2019 includes financials of Lloyd Consumer Segment (formerly consumer durable business of LEEL Electricals) for full period unlike corresponding previous period which include the financials only for part of the period that is from May 8, 2017 onwards. Lloyd Consumer was acquired on May 8, 2017 along with the trade mark 'Lloyd' from Fedders Lloyd Corporation for Rs 1547.38 crore. Hence the financials for fiscal ended March 2019 not comparable with corresponding previous periods to that extent.
Standalone sales were higher by 24% to Rs 10057.62 crore. Sale excluding the incremental sales from Lloyds Consumer, which was acquired on May 2017 in both the periods, was higher by 20% to Rs 8202.06 crore facilitated by higher sales registered by all business segments of the company.
Sales of switchgear, cable and ECD was up by 18% (to Rs 1680.20 crore), 21% (to Rs 3234.60 crore), 27% (to Rs 1993.86 crore) respectively. While the lighting & fixtures revenue was up by 11% to Rs 1293.40 crore that of Lloyd Consumer was up by 31% to Rs 1855.56 crore.
EBIT grew by 18% to Rs 2389.93 crore even as EBIT margin contract by 70 bps to 23.8%. But excluding the profit of Lloyd Consumer for both the periods, the EBIT was up by 18% to Rs 2072.36 crore. The segment profit of Lloyds Consumer was up by 18% to Rs 317.57 crore. The segment profit of Switchgears, cables, and ECD was up by 16% (to Rs 646.38 crore), 19% (to Rs 521.71 crore) and 27% (to Rs 534.92 crore) respectively. The segment profit of L&F was up by 10% to Rs 369.35 crore. The PBT (after EO) was up by 14% to Rs 1155.26 crore. Eventually the PAT was up by 11% to Rs 791.52 crore with taxation stand higher by 20% to Rs 363.74 crore.
Consolidated sales was higher by 24% to Rs 10073.43 crore and with OPM contract by 100 bps to 11.8%, the OP was up by 14% to Rs 1184.35 crore. The PAT was up by 17% to Rs 785.87 crore. Eventually total comprehensive income attributable to owners was up by 16% to Rs 781.21 crore.
Havels India: Standalone Results
1903 (3) | 1803 (3) | Var. (%) | 1903 (12) | 1803 (12) | Var. (%) | |
Sales | 2751.86 | 2534.90 | 9 | 10057.62 | 8138.57 | 24 |
OPM (%) | 11.7 | 14.1 | 11.9 | 12.9 | ||
OP | 322.85 | 357.72 | -10 | 1192.19 | 1049.29 | 14 |
Other inc. | 30.95 | 25.74 | 20 | 127.55 | 116.99 | 9 |
PBIDT | 353.80 | 383.46 | -8 | 1319.74 | 1166.28 | 13 |
Interest | 6.14 | 8.36 | -27 | 15.91 | 23.97 | -34 |
PBDT | 347.66 | 375.10 | -7 | 1303.83 | 1142.31 | 14 |
Dep. | 39.07 | 34.74 | 12 | 148.57 | 139.52 | 6 |
PBT before EO | 308.59 | 340.36 | -9 | 1155.26 | 1002.79 | 15 |
EO Income | 0.00 | -9.07 | -100 | 0.00 | 11.91 | -100 |
PBT after EO | 308.59 | 331.29 | -7 | 1155.26 | 1014.70 | 14 |
Taxation | 101.76 | 105.53 | -4 | 363.74 | 302.18 | 20 |
PAT | 206.83 | 225.76 | -8 | 791.52 | 712.52 | 11 |
Other comprehensive income (net of tax) | -2.96 | 5.99 | PL | -4.77 | 1.68 | PL |
Total comprehensive income | 203.87 | 231.75 | -12 | 786.75 | 714.20 | 10 |
EPS (Rs)* | # | # | 12.7 | 11.3 | ||
* EPS is on current equity of Rs 62.55 crore, Face value of Rs 1 # EPS is not annualised due to seasonality of business Figures in Rs crore Source: Capitaline Corporate Database |
Havells India : Segment results
Sales * | 1903 (3) | 1803 (3) | Var. (%) | % to total | 1903 (12) | 1803 (12) | Var. (%) | % to total |
Switchgear | 436.76 | 394.63 | 11 | 16 | 1680.20 | 1424.45 | 18 | 17 |
Cable | 897.89 | 768.86 | 17 | 33 | 3234.60 | 2683.41 | 21 | 32 |
Lighting & Fixture | 379.96 | 322.69 | 18 | 14 | 1293.40 | 1168.70 | 11 | 13 |
Electrical Consumer Durables | 504.85 | 464.62 | 9 | 18 | 1993.86 | 1569.57 | 27 | 20 |
Lloyd Consumer | 532.40 | 584.10 | -9 | 19 | 1855.56 | 1414.14 | 31 | 18 |
Total Reportable Segment | 2751.86 | 2534.90 | 9 | 100 | 10057.62 | 8260.27 | 22 | 100 |
Less: Inter segment revenues | ||||||||
Net sales | 2751.86 | 2534.90 | 9 | 10057.62 | 8260.27 | 22 | ||
PBIT | ||||||||
Switchgear | 165.63 | 152.28 | 9 | 26 | 646.38 | 557.20 | 16 | 27 |
Cable | 157.48 | 131.78 | 20 | 25 | 521.71 | 438.03 | 19 | 22 |
Lighting & Fixture | 104.69 | 99.78 | 5 | 16 | 369.35 | 335.63 | 10 | 15 |
Electrical Consumer Durables | 132.03 | 126.16 | 5 | 21 | 534.92 | 420.15 | 27 | 22 |
Lloyd Consumer | 79.79 | 128.31 | -38 | 12 | 317.57 | 268.32 | 18 | 13 |
Total | 639.62 | 638.31 | 0 | 100 | 2389.93 | 2019.33 | 18 | 100 |
Less: Interest | 6.14 | 8.36 | -27 | 15.91 | 23.97 | -34 | ||
Add: Other un-allcoable Inc | -324.89 | -289.59 | 12 | -1218.76 | -992.57 | 23 | ||
Less: EO Exp | 9.07 | -11.91 | ||||||
Total profit before tax | 308.59 | 331.29 | -7 | 1155.26 | 1014.70 | 14 | ||
Segment Assets | ||||||||
Switchgear | 684.75 | 640.28 | 7 | 10 | 684.75 | 640.28 | 7 | 10 |
Cable | 798.71 | 757.94 | 5 | 11 | 798.71 | 757.94 | 5 | 11 |
Lighting & Fixture | 576.81 | 491.58 | 17 | 8 | 576.81 | 491.58 | 17 | 8 |
Electrical Consumer Durables | 761.45 | 505.54 | 51 | 11 | 761.45 | 505.54 | 51 | 11 |
Lloyd Consumer | 2631.61 | 2195.26 | 20 | 37 | 2631.61 | 2195.26 | 20 | 37 |
Un allocated | 1725.75 | 1950.81 | -12 | 24 | 1725.75 | 1950.81 | -12 | 24 |
Total Segment Assets | 7179.08 | 6541.41 | 10 | 100 | 7179.08 | 6541.41 | 10 | 100 |
Segment Liabilities | ||||||||
Switchgear | 309.78 | 307.51 | 1 | 11 | 309.78 | 307.51 | 1 | 11 |
Cable | 513.33 | 529.05 | -3 | 17 | 513.33 | 529.05 | -3 | 17 |
Lighting & Fixture | 225.14 | 240.75 | -6 | 8 | 225.14 | 240.75 | -6 | 8 |
Electrical Consumer Durables | 460.53 | 385.01 | 20 | 16 | 460.53 | 385.01 | 20 | 16 |
Lloyd Consumer | 504.31 | 646.82 | -22 | 17 | 504.31 | 646.82 | -22 | 17 |
Un allocated | 923.46 | 693.12 | 33 | 31 | 923.46 | 693.12 | 33 | 31 |
Total Segment Liabilities | 2936.55 | 2802.26 | 5 | 100 | 2936.55 | 2802.26 | 5 | 100 |
Figures in Rs crore Source: Capitaline Corporate Database |
Havells India: Consolidated Results
1903 (12) | 1803 (12) | Var. (%) | |
Sales | 10073.43 | 8146.41 | 24 |
OPM (%) | 11.8 | 12.8 | |
OP | 1184.35 | 1043.40 | 14 |
Other inc. | 128.65 | 117.90 | 9 |
PBIDT | 1313.00 | 1161.30 | 13 |
Interest | 16.25 | 24.83 | -35 |
PBDT | 1296.75 | 1136.47 | 14 |
Dep. | 152.61 | 140.49 | 9 |
PBT before EO | 1144.14 | 995.98 | 15 |
EO Income | 0.00 | -18.67 | -100 |
PBT after EO | 1144.14 | 977.31 | 17 |
Taxation | 358.27 | 303.83 | 18 |
PAT | 785.87 | 673.48 | 17 |
P/(L) from discontinued operations net of tax | -0.33 | -12.51 | -97 |
Net profit | 785.54 | 660.97 | 19 |
Share of Profit/(Loss) from Associates | 0.00 | 0.00 | |
Net profit after JV/Associate profit | 785.54 | 660.97 | 19 |
Minority Interest | 0.44 | 1.40 | -69 |
Net profit | 785.98 | 662.37 | 19 |
Other comprehensive income (net of tax) attributable to owner | -4.77 | 8.62 | PL |
Total comprehensive income attributable to owners | 781.21 | 670.99 | 16 |
EPS (Rs)* | 12.6 | 11.0 | |
* EPS is on current equity of Rs 62.55 crore, Face value of Rs 1 # EPS is not annualised due to seasonality of business Figures in Rs crore Source: Capitaline Corporate Database |
Havells India : Consolidated Segment results
Sales * | 1903 (12) | 1803 (12) | Var. (%) | % to total |
Switchgear | 1680.20 | 1424.45 | 18 | 17 |
Cable | 3234.60 | 2683.41 | 21 | 32 |
Lighting & Fixture | 1309.21 | 1177.44 | 11 | 13 |
Electrical Consumer Durables | 1993.86 | 1569.57 | 27 | 20 |
Lloyd Consumer | 1855.56 | 1414.14 | 31 | 18 |
Total Reportable Segment | 10073.43 | 8269.01 | 22 | 100 |
Less: Inter segment revenues | ||||
Net sales | 10073.43 | 8269.01 | 22 | |
PBIT | ||||
Switchgear | 646.38 | 557.20 | 16 | 27 |
Cable | 521.71 | 438.03 | 19 | 22 |
Lighting & Fixture | 381.13 | 333.83 | 14 | 16 |
Electrical Consumer Durables | 534.92 | 420.15 | 27 | 22 |
Lloyd Consumer | 317.57 | 268.32 | 18 | 13 |
Total | 2401.71 | 2017.53 | 19 | 100 |
Less: Interest | 16.25 | 24.83 | -35 | |
Add: Other un-allcoable | -1241.32 | -1015.39 | 22 | |
Total profit before EO and tax - continuing operation | 1144.14 | 977.31 | 17 | |
Segment Assets | ||||
Switchgear | 684.75 | 640.28 | 7 | 10 |
Cable | 798.71 | 757.94 | 5 | 11 |
Lighting & Fixture | 601.85 | 542.99 | 11 | 8 |
Electrical Consumer Durables | 761.45 | 505.54 | 51 | 11 |
Lloyd Consumer | 2631.61 | 2195.26 | 20 | 37 |
Asset classified as held for sale | 17.88 | 17.10 | 5 | 0 |
Unallocated | 1676.04 | 1948.40 | -14 | 23 |
Total Segment Assets | 7172.29 | 6607.51 | 9 | 77 |
Segment Liabilities | ||||
Switchgear | 309.78 | 307.51 | 1 | 10 |
Cable | 513.33 | 529.05 | -3 | 17 |
Lighting & Fixture | 226.80 | 248.44 | -9 | 8 |
Electrical Consumer Durables | 460.53 | 385.01 | 20 | 16 |
Lloyd Consumer | 504.31 | 646.82 | -22 | 17 |
Liability associated with assets classified as held for sale | 0.13 | -100 | 0 | |
Unallocated | 939.55 | 753.74 | 25 | 32 |
Total Segment Liabilities | 2954.30 | 2870.70 | 3 | 68 |
Figures in Rs crore | ||||
* Sales for the quarter ended March 2018 is net of GST but the corresponding previous period figures and YTD/yearly figures are gross of excise, so not comparable. Source: Capitaline Corporate Database |
0 thoughts on “Havells India”