Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

N/A

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

8952.05

20-Dec-2024

Open
High
Low
Previous Close

8780.75
8995.00
8780.75
8953.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

612
54.69
9100.00
5810.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,733.68
41.90
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,597.60
1.34%
14.38

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.13
8.73
2.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.46
7.65
4.63

PAT CAGR (%)

10 Years
5 Years
3 Years

13.08
8.67
9.40

P:E (Median)

8 Years
5 Years
3 Years

34.45
35.93
35.41

P:BV (Average)

8 Years
5 Years
3 Years

15.35
15.35
13.30

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.25
24.50
24.12

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 207.72
P/E Ratio 39.97
Revenue 1007
EBITDA 150
Net Income 110
ROA 22.3
P/Bk Ratio 13.17
ROE 36.03
FCFF 150.5
FCFF Yield 3.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 295.85 271.55 8.95% 227.54 203.43 11.85% 276.76 253.85 9.03% 272.40 256.87 6.05%
Expenses 250.19 223.22 12.08% 194.27 174.36 11.42% 230.85 221.86 4.05% 245.53 230.67 6.44%
EBITDA 45.66 48.33 -5.52% 33.27 29.07 14.45% 45.91 31.99 43.51% 26.87 26.20 2.56%
EBIDTM 15.43% 17.80% 14.62% 14.29% 16.59% 12.60% 9.86% 10.20%
Other Income 3.30 2.42 36.36% 3.65 2.13 71.36% 3.15 1.36 131.62% 2.89 1.31 120.61%
Interest 0.82 1.29 -36.43% 0.85 1.20 -29.17% 1.03 0.88 17.05% 1.03 1.28 -19.53%
Depreciation 2.46 2.17 13.36% 2.41 2.05 17.56% 2.26 2.02 11.88% 2.19 1.99 10.05%
PBT 45.68 47.29 -3.40% 33.66 27.95 20.43% 45.77 30.45 50.31% 26.54 24.24 9.49%
Tax 11.60 12.09 -4.05% 8.61 7.15 20.42% 11.64 7.65 52.16% 6.83 6.15 11.06%
PAT 34.08 35.20 -3.18% 25.05 20.80 20.43% 34.13 22.80 49.69% 19.71 18.09 8.96%
PATM 11.52% 12.96% 11.01% 10.22% 12.33% 8.98% 7.24% 7.04%
EPS 64.30 66.42 -3.19% 47.26 39.25 20.41% 64.40 43.02 49.70% 37.19 34.13 8.97%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,072.55 1,024.15 1,005.79 958.01 768.46 673.87 652.84 552.56 512.02 544.35 514.50 Net Sales Growth 8.81% 1.83% 4.99% 24.67% 14.04% 3.22% 18.15% 7.92% -5.94% 5.80% Cost Of Goods Sold 509.51 452.97 462.31 488.82 365.19 290.07 293.39 260.51 219.45 215.74 226.77 Gross Profit 563.04 571.18 543.49 469.19 403.26 383.80 359.45 292.05 292.58 328.61 287.73 GP Margin 52.50% 55.77% 54.04% 48.98% 52.48% 56.95% 55.06% 52.85% 57.14% 60.37% 55.92% Total Expenditure 920.84 873.95 870.46 838.25 657.65 569.99 566.65 482.04 437.78 476.44 463.73 Power & Fuel Cost - 12.06 12.73 14.88 9.30 10.39 10.28 8.45 8.71 8.83 7.87 % Of Sales - 1.18% 1.27% 1.55% 1.21% 1.54% 1.57% 1.53% 1.70% 1.62% 1.53% Employee Cost - 115.69 112.74 106.19 100.95 93.73 90.82 76.09 72.59 69.63 63.34 % Of Sales - 11.30% 11.21% 11.08% 13.14% 13.91% 13.91% 13.77% 14.18% 12.79% 12.31% Manufacturing Exp. - 132.83 140.30 97.00 73.02 66.45 61.94 46.52 46.13 47.16 42.17 % Of Sales - 12.97% 13.95% 10.13% 9.50% 9.86% 9.49% 8.42% 9.01% 8.66% 8.20% General & Admin Exp. - 16.58 10.35 2.98 2.38 5.12 5.82 4.49 11.43 4.96 8.90 % Of Sales - 1.62% 1.03% 0.31% 0.31% 0.76% 0.89% 0.81% 2.23% 0.91% 1.73% Selling & Distn. Exp. - 110.09 105.58 108.07 90.20 86.57 89.68 70.85 66.44 113.43 99.63 % Of Sales - 10.75% 10.50% 11.28% 11.74% 12.85% 13.74% 12.82% 12.98% 20.84% 19.36% Miscellaneous Exp. - 33.73 26.46 20.31 16.61 17.66 14.71 15.14 13.04 16.69 99.63 % Of Sales - 3.29% 2.63% 2.12% 2.16% 2.62% 2.25% 2.74% 2.55% 3.07% 2.93% EBITDA 151.71 150.20 135.33 119.76 110.81 103.88 86.19 70.52 74.24 67.91 50.77 EBITDA Margin 14.14% 14.67% 13.46% 12.50% 14.42% 15.42% 13.20% 12.76% 14.50% 12.48% 9.87% Other Income 12.99 10.58 4.16 5.86 7.32 3.18 4.14 11.09 4.48 3.25 3.82 Interest 3.73 4.55 4.86 6.06 4.73 3.99 3.98 4.14 4.28 3.45 3.70 Depreciation 9.32 8.68 7.72 6.66 5.33 4.71 4.01 3.66 3.47 3.45 3.58 PBT 151.65 147.55 126.91 112.91 108.06 98.35 82.34 73.81 70.97 64.27 47.31 Tax 38.68 37.71 32.13 29.02 27.43 25.87 28.13 25.13 23.55 19.89 15.20 Tax Rate 25.51% 25.56% 25.32% 25.70% 25.38% 26.30% 34.16% 34.05% 33.18% 33.02% 32.13% PAT 112.97 109.84 94.78 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 PAT before Minority Interest 112.97 109.84 94.78 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 10.53% 10.72% 9.42% 8.76% 10.49% 10.76% 8.31% 8.81% 9.26% 7.41% 6.24% PAT Growth 16.60% 15.89% 12.98% 4.03% 11.24% 33.70% 11.38% 2.66% 17.55% 25.59% EPS 213.15 207.25 178.83 158.28 152.15 136.77 102.30 91.85 89.47 76.11 60.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 333.48 276.13 213.18 177.62 139.65 118.61 109.82 106.68 61.07 58.92 Share Capital 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 Total Reserves 328.19 270.84 207.89 172.34 134.37 113.33 104.53 101.39 55.78 53.63 Non-Current Liabilities 22.06 29.33 42.03 27.82 15.79 23.67 16.73 11.60 132.90 136.58 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 13.48 20.78 34.37 23.06 13.12 21.34 13.82 8.87 19.10 12.75 Long Term Provisions 8.96 8.44 6.18 5.62 3.98 4.00 4.32 4.11 113.83 123.49 Current Liabilities 169.78 153.79 154.18 185.74 141.58 123.28 117.56 115.79 152.58 107.76 Trade Payables 68.72 60.48 72.12 76.55 49.31 52.77 52.13 39.27 45.47 37.58 Other Current Liabilities 95.72 88.86 74.67 101.79 75.14 62.01 59.19 67.63 35.59 34.86 Short Term Borrowings 0.00 0.81 5.27 4.80 14.95 6.97 4.24 6.24 12.29 5.91 Short Term Provisions 5.33 3.64 2.12 2.59 2.18 1.54 1.99 2.65 59.24 29.41 Total Liabilities 525.32 459.25 409.39 391.18 297.02 265.56 244.11 234.07 346.55 303.26 Net Block 72.07 66.17 51.79 39.01 32.29 26.50 23.17 21.83 21.95 22.23 Gross Block 115.17 100.77 78.81 59.52 47.65 37.21 30.12 25.20 56.29 53.47 Accumulated Depreciation 43.09 34.60 27.02 20.50 15.35 10.71 6.95 3.37 34.34 31.24 Non Current Assets 98.41 84.65 64.71 58.63 40.28 32.77 28.70 30.47 142.11 151.69 Capital Work in Progress 11.88 2.16 3.23 2.78 1.99 1.78 1.05 1.17 1.13 0.97 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 11.84 10.24 9.68 6.87 5.99 4.48 4.45 7.46 119.02 128.49 Other Non Current Assets 2.61 6.07 0.00 9.96 0.01 0.02 0.03 0.01 0.00 0.00 Current Assets 426.91 374.59 344.68 332.56 256.74 232.80 215.41 203.59 204.45 151.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 140.46 169.56 178.10 97.18 133.01 100.06 66.92 82.75 83.23 68.20 Sundry Debtors 47.71 47.42 52.83 40.00 50.21 78.55 47.14 46.35 45.09 43.57 Cash & Bank 188.35 98.55 65.14 167.08 48.48 35.20 87.13 65.16 51.05 33.53 Other Current Assets 50.40 2.17 2.69 22.18 25.03 18.99 14.21 9.33 25.09 6.27 Short Term Loans & Adv. 45.44 56.90 45.92 6.12 5.07 17.35 5.19 6.54 22.09 3.66 Net Current Assets 257.13 220.81 190.50 146.82 115.16 109.51 97.85 87.80 51.87 43.81 Total Assets 525.32 459.24 409.39 391.19 297.02 265.57 244.11 234.06 346.56 303.26

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 174.26 92.27 -52.15 188.94 65.68 -6.15 69.23 60.57 34.55 28.28 PBT 147.55 126.91 112.91 108.06 98.35 82.34 73.81 70.97 60.23 47.31 Adjustment 2.80 8.50 6.96 3.43 5.57 4.08 -4.06 2.75 4.03 4.03 Changes in Working Capital 59.66 -9.97 -141.93 103.57 -11.18 -64.27 21.68 9.36 -11.55 -3.94 Cash after chg. in Working capital 210.01 125.44 -22.06 215.06 92.75 22.15 91.43 83.08 52.70 47.40 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -35.75 -33.18 -30.09 -26.12 -27.06 -28.30 -22.20 -22.50 -18.15 -19.12 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -103.55 -47.47 81.98 -119.39 -19.71 41.55 -12.59 -14.29 -0.05 0.49 Net Fixed Assets -24.12 -20.89 -19.74 -12.66 -10.65 -7.82 -4.80 31.05 -2.98 -3.10 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -79.43 -26.58 101.72 -106.73 -9.06 49.37 -7.79 -45.34 2.93 3.59 Cash from Financing Activity -70.07 -33.25 -51.28 -40.16 -52.15 -45.31 -52.50 -39.33 -17.18 -47.57 Net Cash Inflow / Outflow 0.63 11.55 -21.45 29.39 -6.17 -9.91 4.14 6.96 17.32 -18.80 Opening Cash & Equivalents 11.43 -0.12 21.34 -8.06 -1.88 8.03 3.89 -3.06 31.59 50.39 Closing Cash & Equivalent 12.06 11.43 -0.12 21.34 -8.06 -1.88 8.03 3.89 48.92 31.59

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 630.66 522.20 403.15 335.91 264.11 224.32 207.69 201.74 115.49 111.42 ROA 22.31% 21.82% 20.96% 23.43% 25.77% 21.28% 20.36% 16.33% 12.42% 12.97% ROE 36.03% 38.74% 42.93% 50.83% 56.13% 47.47% 44.97% 56.54% 67.24% 55.93% ROCE 44.52% 45.83% 50.44% 57.19% 62.28% 60.72% 57.98% 66.27% 74.56% 64.53% Fixed Asset Turnover 9.49 11.20 13.85 14.34 15.88 19.39 20.12 13.25 10.41 10.45 Receivable days 16.95 18.19 17.68 21.43 34.87 35.14 30.65 30.91 28.32 27.52 Inventory Days 55.24 63.08 52.44 54.67 63.12 46.68 49.08 56.11 48.37 44.45 Payable days 52.06 52.34 55.51 62.90 32.37 33.36 37.39 36.84 32.34 30.81 Cash Conversion Cycle 20.14 28.93 14.62 13.19 65.62 48.46 42.34 50.18 44.35 41.16 Total Debt/Equity 0.09 0.15 0.20 0.21 0.28 0.26 0.23 0.26 0.52 0.32 Interest Cover 33.43 27.10 19.64 23.82 25.63 21.70 18.81 17.57 18.48 13.80

Top Investors:

kotak mahindra mutual fund

custody bank of japan, ltd. re: rb amundi india small cap equity mother fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback