Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Consumer Food

Rating :
60/99

BSE: 531531 | NSE: HATSUN

616.95
-5.15 (-0.83%)
16-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  625.05
  •  625.50
  •  591.00
  •  622.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  349347
  •  2155.30
  •  911.64
  •  564.91

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,211.63
  • 109.12
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,477.75
  • 0.62%
  • 12.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.54%
  • 1.07%
  • 16.07%
  • FII
  • DII
  • Others
  • 5.85%
  • 2.99%
  • 0.48%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.52
  • 11.45
  • 7.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.79
  • 15.89
  • 4.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.47
  • 2.15
  • 14.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.85
  • 78.89
  • 84.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.02
  • 19.65
  • 22.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.57
  • 22.16
  • 24.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 10
Mar 09
Net Sales
-
1,140.88
1,013.05
Net Sales Growth
-
12.62%
 
Cost Of Goods Sold
-
868.55
751.61
Gross Profit
-
272.33
261.44
GP Margin
-
23.87%
25.81%
Total Expenditure
-
1,077.53
952.05
Power & Fuel Cost
-
34.49
38.72
% Of Sales
-
3.02%
3.82%
Employee Cost
-
36.45
29.49
% Of Sales
-
3.19%
2.91%
Manufacturing Exp.
-
33.04
31.26
% Of Sales
-
2.90%
3.09%
General & Admin Exp.
-
24.10
21.30
% Of Sales
-
2.11%
2.10%
Selling & Distn. Exp.
-
68.19
58.90
% Of Sales
-
5.98%
5.81%
Miscellaneous Exp.
-
12.71
20.77
% Of Sales
-
1.11%
2.05%
EBITDA
-
63.35
61.00
EBITDA Margin
-
5.55%
6.02%
Other Income
-
2.93
1.82
Interest
-
27.83
21.32
Depreciation
-
26.81
21.68
PBT
-
11.64
19.82
Tax
-
8.85
7.95
Tax Rate
-
76.03%
40.11%
PAT
-
2.79
11.87
PAT before Minority Interest
-
2.79
11.87
Minority Interest
-
0.00
0.00
PAT Margin
-
0.24%
1.17%
PAT Growth
-
-76.50%
 
Unadjusted EPS
-
0.77
3.36

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Shareholder's Funds
53.52
57.15
Share Capital
6.79
11.87
Total Reserves
46.73
45.27
Non-Current Liabilities
334.19
240.83
Secured Loans
214.41
194.03
Unsecured Loans
100.07
35.64
Long Term Provisions
0.00
0.00
Current Liabilities
78.37
61.49
Trade Payables
48.01
36.70
Other Current Liabilities
28.30
20.76
Short Term Borrowings
0.00
0.00
Short Term Provisions
2.07
4.04
Total Liabilities
466.08
359.47
Net Block
322.13
166.42
Gross Block
438.17
257.15
Accumulated Depreciation
116.03
90.73
Non Current Assets
355.19
294.57
Capital Work in Progress
33.06
128.15
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
0.00
0.00
Other Non Current Assets
0.00
0.00
Current Assets
110.88
64.90
Current Investments
0.00
0.00
Inventories
57.06
27.89
Sundry Debtors
13.66
8.57
Cash & Bank
13.98
6.09
Other Current Assets
26.18
1.46
Short Term Loans & Adv.
24.76
20.89
Net Current Assets
32.51
3.41
Total Assets
466.07
359.47

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 10
Mar 09
Cash From Operating Activity
41.66
55.70
PBT
11.64
19.82
Adjustment
53.98
40.08
Changes in Working Capital
-20.04
9.87
Cash after chg. in Working capital
45.58
69.77
Interest Paid
0.00
0.00
Tax Paid
-3.92
-14.06
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-84.55
-140.13
Net Fixed Assets
-85.93
Net Investments
0.14
Others
1.24
Cash from Financing Activity
50.78
78.67
Net Cash Inflow / Outflow
7.89
-5.75
Opening Cash & Equivalents
6.09
11.84
Closing Cash & Equivalent
13.98
6.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 10
Mar 09
Book Value (Rs.)
3.70
3.60
ROA
0.68%
3.30%
ROE
5.28%
22.80%
ROCE
12.05%
14.34%
Fixed Asset Turnover
3.28
3.94
Receivable days
3.56
3.09
Inventory Days
13.59
10.05
Payable days
14.25
14.52
Cash Conversion Cycle
2.90
-1.39
Total Debt/Equity
5.88
4.02
Interest Cover
1.42
1.93

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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