Nifty
:
23249.50
Sensex
:
76759.81
86.40 (0.37%)
226.85 (0.30%)
Nifty
Sensex
:
:
23249.50
76759.81
86.40 (0.37%)
226.85 (0.30%)

Honasa Consumer Ltd.

Trading

Rating :
N/A

BSE: 544014 | NSE: HONASA

NSE BSE
218.75
30-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  220.95
  •  227.25
  •  217.10
  •  221.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  433093
  •  961.12
  •  547.00
  •  217.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,100.65
  • 90.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,661.86
  • N/A
  • 6.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.03%
  • 0.51%
  • 7.15%
  • FII
  • DII
  • Others
  • 15.44%
  • 12.52%
  • 29.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 64.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 92.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
3.57
2.81
5.08
7.2
P/E Ratio
64.34
81.85
45.25
31.9
Revenue
1920
2096
2461
2912
EBITDA
137
99
185
270
Net Income
112
90
160
227
ROA
8.6
3.3
8.5
12.4
P/Bk Ratio
6.22
6.14
4.65
ROE
13.14
7.99
12.74
16.02
FCFF
236.12
69.33
141.41
196.51
FCFF Yield
3.54
1.04
2.12
2.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
461.82
496.11
-6.91%
554.06
464.49
19.28%
471.09
387.86
21.46%
488.21
382.16
27.75%
Expenses
492.52
455.90
8.03%
507.94
435.18
16.72%
437.97
390.79
12.07%
453.76
370.36
22.52%
EBITDA
-30.70
40.20
-
46.12
29.31
57.35%
33.12
-2.94
-
34.45
11.80
191.95%
EBIDTM
-6.65%
8.10%
8.32%
6.31%
7.03%
-0.76%
7.06%
3.09%
Other Income
20.02
7.08
182.77%
18.72
12.61
48.45%
19.05
6.21
206.76%
10.97
6.97
57.39%
Interest
3.13
1.79
74.86%
3.03
1.48
104.73%
3.14
1.74
80.46%
2.64
1.86
41.94%
Depreciation
10.56
6.29
67.89%
9.42
6.49
45.15%
9.78
7.66
27.68%
8.06
6.26
28.75%
PBT
-24.37
39.20
-
52.40
33.95
54.34%
39.25
-160.82
-
34.72
10.65
226.01%
Tax
-5.80
9.77
-
12.14
9.24
31.39%
8.78
0.94
834.04%
8.82
3.53
149.86%
PAT
-18.57
29.44
-
40.26
24.71
62.93%
30.48
-161.76
-
25.90
7.13
263.25%
PATM
-4.02%
5.93%
7.27%
5.32%
6.47%
-41.71%
5.31%
1.86%
EPS
-0.57
2.16
-
1.24
1.90
-34.74%
0.94
-11.73
-
0.81
0.69
17.39%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Net Sales
1,975.18
1,919.90
1,492.75
943.47
Net Sales Growth
14.13%
28.61%
58.22%
 
Cost Of Goods Sold
595.89
580.73
446.73
283.44
Gross Profit
1,379.29
1,339.18
1,046.02
660.03
GP Margin
69.83%
69.75%
70.07%
69.96%
Total Expenditure
1,892.19
1,782.86
1,469.98
932.01
Power & Fuel Cost
-
1.43
0.84
0.18
% Of Sales
-
0.07%
0.06%
0.02%
Employee Cost
-
170.56
164.88
78.85
% Of Sales
-
8.88%
11.05%
8.36%
Manufacturing Exp.
-
37.86
36.06
20.84
% Of Sales
-
1.97%
2.42%
2.21%
General & Admin Exp.
-
78.23
76.38
34.03
% Of Sales
-
4.07%
5.12%
3.61%
Selling & Distn. Exp.
-
898.66
729.22
512.07
% Of Sales
-
46.81%
48.85%
54.28%
Miscellaneous Exp.
-
15.39
15.88
2.60
% Of Sales
-
0.80%
1.06%
0.28%
EBITDA
82.99
137.04
22.77
11.46
EBITDA Margin
4.20%
7.14%
1.53%
1.21%
Other Income
68.76
49.74
22.52
20.88
Interest
11.94
9.04
6.66
3.00
Depreciation
37.82
30.62
24.96
6.89
PBT
102.00
147.13
13.66
22.44
Tax
23.94
36.60
9.93
8.00
Tax Rate
23.47%
24.88%
-7.04%
35.65%
PAT
78.07
111.78
-142.81
15.71
PAT before Minority Interest
78.07
110.53
-150.97
14.44
Minority Interest
0.00
1.25
8.16
1.27
PAT Margin
3.95%
5.82%
-9.57%
1.67%
PAT Growth
177.70%
-
-
 
EPS
2.40
3.44
-4.40
0.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
1,095.27
605.90
705.62
Share Capital
324.24
1,929.27
1,792.95
Total Reserves
746.22
-1,373.86
-1,108.06
Non-Current Liabilities
121.06
81.41
121.79
Secured Loans
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
7.32
6.06
3.55
Current Liabilities
413.92
289.28
207.60
Trade Payables
294.11
196.67
170.35
Other Current Liabilities
108.53
81.02
31.27
Short Term Borrowings
0.00
3.61
3.59
Short Term Provisions
11.29
7.97
2.39
Total Liabilities
1,630.25
976.59
1,035.01
Net Block
298.75
252.46
341.60
Gross Block
371.23
304.57
350.11
Accumulated Depreciation
72.48
52.10
8.51
Non Current Assets
501.91
335.98
432.96
Capital Work in Progress
0.46
0.00
1.88
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
11.05
10.97
7.15
Other Non Current Assets
191.65
72.54
82.33
Current Assets
1,128.34
640.61
602.05
Current Investments
291.77
260.04
338.51
Inventories
122.84
110.98
65.85
Sundry Debtors
159.38
130.78
72.79
Cash & Bank
485.65
68.06
87.69
Other Current Assets
68.71
41.86
6.86
Short Term Loans & Adv.
25.35
28.90
30.36
Net Current Assets
714.42
351.33
394.45
Total Assets
1,630.25
976.59
1,035.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
235.34
-51.55
44.59
PBT
147.13
-141.04
22.44
Adjustment
18.16
206.76
10.27
Changes in Working Capital
102.49
-104.81
21.35
Cash after chg. in Working capital
267.78
-39.09
54.05
Interest Paid
0.00
0.00
0.00
Tax Paid
-32.44
-12.46
-9.46
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-469.82
42.86
-499.76
Net Fixed Assets
-57.37
-41.56
Net Investments
-33.81
139.64
Others
-378.64
-55.22
Cash from Financing Activity
336.86
-14.06
480.80
Net Cash Inflow / Outflow
102.38
-22.75
25.63
Opening Cash & Equivalents
4.65
30.39
9.76
Closing Cash & Equivalent
107.02
4.65
30.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
33.01
-90.77
-1107963.10
ROA
8.48%
-15.01%
1.40%
ROE
0.00%
0.00%
0.00%
ROCE
18.32%
-20.38%
3.59%
Fixed Asset Turnover
6.14
4.88
2.69
Receivable days
25.50
23.28
28.16
Inventory Days
20.55
20.22
25.48
Payable days
154.23
149.94
219.37
Cash Conversion Cycle
-108.18
-106.44
-165.74
Total Debt/Equity
0.00
0.01
0.01
Interest Cover
17.27
-20.17
8.47

Annual Reports:

FY 2024
FY 2023

News Update:


  • Honasa Consumer’s skincare brand launches first exclusive brand outlet in Gurugram
    30th Jan 2025, 17:31 PM

    The store is designed to elevate consumer engagement through a dedicated experiential center and beauty advisors that educates visitors on active ingredients and their benefits

    Read More
  • Honasa Consumer introduces winter skincare ranges
    7th Nov 2024, 12:13 PM

    This launch reinforces Honasa’s dedication to providing well-rounded, skin-friendly solutions that resonate with the diverse needs of its consumers

    Read More

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.