Nifty
Sensex
:
:
25157.50
81909.63
-75.00 (-0.30%)
-270.84 (-0.33%)

Milk Products

Rating :
69/99

BSE: 531531 | NSE: HATSUN

945.75
21-Jan-2026
  • Open
  • High
  • Low
  • Previous Close
  •  935
  •  960.9
  •  930
  •  934.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44978
  •  42397685.9
  •  1179
  •  859.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,057.51
  • 59.69
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 22,532.67
  • 0.63%
  • 11.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.17%
  • 0.49%
  • 8.50%
  • FII
  • DII
  • Others
  • 3.26%
  • 9.89%
  • 4.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.67
  • 9.32
  • 6.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 4.80
  • 7.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.78
  • 0.85
  • 19.84

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 1.09
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 250.79
  • 297.67
  • 272.97

Earnings Forecasts:

(Updated: 17-01-2026)
Description
2024
2025
2026
2027
Adj EPS
12.51
17.8
24.4
30.2
P/E Ratio
75.60
53.13
38.76
31.32
Revenue
8683.59
9731.7
10935.9
12291.5
EBITDA
1010.11
1134.8
1302.1
1462.9
Net Income
278.81
396.2
543.5
673.7
ROA
5.81
7
8
8
P/B Ratio
12.26
10.82
9.11
7.57
ROE
16.95
21.6
25.5
26.4
FCFF
650.77
1098.6
777.7
1569.4
FCFF Yield
2.85
4.81
3.41
6.87
Net Debt
2499.44
1852.7
1650.8
1440
BVPS
77.11
87.4
103.8
125

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
2,363.72
2,009.75
17.61%
2,427.59
2,072.10
17.16%
2,590.28
2,375.06
9.06%
2,242.85
2,046.87
9.57%
Expenses
2,108.19
1,795.54
17.41%
2,102.62
1,830.96
14.84%
2,229.45
2,044.75
9.03%
2,018.40
1,817.27
11.07%
EBITDA
255.53
214.21
19.29%
324.97
241.14
34.76%
360.83
330.31
9.24%
224.45
229.60
-2.24%
EBIDTM
10.81%
10.66%
13.39%
11.64%
13.93%
13.91%
10.01%
11.22%
Other Income
2.96
2.25
31.56%
4.26
6.62
-35.65%
3.92
2.17
80.65%
8.52
2.16
294.44%
Interest
33.12
43.45
-23.77%
37.53
44.70
-16.04%
43.38
45.86
-5.41%
47.88
49.98
-4.20%
Depreciation
146.45
117.34
24.81%
144.17
115.56
24.76%
137.13
111.04
23.50%
126.54
110.89
14.11%
PBT
78.92
55.67
41.76%
147.53
87.50
68.61%
184.24
175.58
4.93%
58.55
70.89
-17.41%
Tax
18.34
14.73
24.51%
37.99
23.18
63.89%
49.05
45.04
8.90%
15.54
18.74
-17.08%
PAT
60.58
40.94
47.97%
109.54
64.32
70.30%
135.19
130.54
3.56%
43.01
52.15
-17.53%
PATM
2.56%
2.04%
4.51%
3.10%
5.22%
5.50%
1.92%
2.55%
EPS
2.72
1.84
47.83%
4.92
2.89
70.24%
6.07
5.86
3.58%
1.93
2.34
-17.52%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 10
Mar 09
Net Sales
9,624.44
8,699.76
7,990.40
1,140.88
1,013.05
Net Sales Growth
13.18%
8.88%
600.37%
12.62%
 
Cost Of Goods Sold
6,653.29
6,031.56
5,619.03
868.55
751.61
Gross Profit
2,971.15
2,668.20
2,371.37
272.33
261.44
GP Margin
30.87%
30.67%
29.68%
23.87%
25.81%
Total Expenditure
8,458.66
7,689.65
7,091.44
1,077.53
952.05
Power & Fuel Cost
-
292.31
256.47
34.49
38.72
% Of Sales
-
3.36%
3.21%
3.02%
3.82%
Employee Cost
-
247.32
226.21
36.45
29.49
% Of Sales
-
2.84%
2.83%
3.19%
2.91%
Manufacturing Exp.
-
428.32
358.33
33.04
31.26
% Of Sales
-
4.92%
4.48%
2.90%
3.09%
General & Admin Exp.
-
176.03
160.71
24.10
21.30
% Of Sales
-
2.02%
2.01%
2.11%
2.10%
Selling & Distn. Exp.
-
484.65
437.20
68.19
58.90
% Of Sales
-
5.57%
5.47%
5.98%
5.81%
Miscellaneous Exp.
-
29.46
33.49
12.71
20.77
% Of Sales
-
0.34%
0.42%
1.11%
2.05%
EBITDA
1,165.78
1,010.11
898.96
63.35
61.00
EBITDA Margin
12.11%
11.61%
11.25%
5.55%
6.02%
Other Income
19.66
19.56
22.58
2.93
1.82
Interest
161.91
181.89
154.18
27.83
21.32
Depreciation
554.29
470.48
409.49
26.81
21.68
PBT
469.24
377.30
357.87
11.64
19.82
Tax
120.92
98.49
90.60
8.85
7.95
Tax Rate
25.77%
26.10%
25.32%
76.03%
40.11%
PAT
348.32
278.81
267.27
2.79
11.87
PAT before Minority Interest
348.32
278.81
267.27
2.79
11.87
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.62%
3.20%
3.34%
0.24%
1.17%
PAT Growth
20.97%
4.32%
9,479.57%
-76.50%
 
EPS
15.64
12.52
12.00
0.13
0.53

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 10
Mar 09
Shareholder's Funds
1,717.56
1,572.25
53.52
57.15
Share Capital
22.28
22.28
6.79
11.87
Total Reserves
1,695.28
1,549.97
46.73
45.27
Non-Current Liabilities
2,011.83
1,880.59
334.19
240.83
Secured Loans
934.44
930.54
214.41
194.03
Unsecured Loans
0.00
25.00
100.07
35.64
Long Term Provisions
691.04
578.72
0.00
0.00
Current Liabilities
1,801.83
1,840.59
78.37
61.49
Trade Payables
252.71
188.33
48.01
36.70
Other Current Liabilities
772.61
752.96
28.30
20.76
Short Term Borrowings
757.37
884.66
0.00
0.00
Short Term Provisions
19.14
14.64
2.07
4.04
Total Liabilities
5,531.22
5,293.43
466.08
359.47
Net Block
3,273.58
2,766.72
322.13
166.42
Gross Block
5,209.64
4,367.02
438.17
257.15
Accumulated Depreciation
1,936.06
1,600.30
116.03
90.73
Non Current Assets
4,395.65
3,702.93
355.19
294.57
Capital Work in Progress
284.37
238.40
33.06
128.15
Non Current Investment
37.22
30.44
0.00
0.00
Long Term Loans & Adv.
798.45
667.37
0.00
0.00
Other Non Current Assets
2.03
0.00
0.00
0.00
Current Assets
1,135.57
1,590.50
110.88
64.90
Current Investments
0.00
0.00
0.00
0.00
Inventories
996.31
1,452.32
57.06
27.89
Sundry Debtors
8.16
10.06
13.66
8.57
Cash & Bank
71.01
53.32
13.98
6.09
Other Current Assets
60.09
12.68
1.42
1.46
Short Term Loans & Adv.
46.06
62.12
24.76
20.89
Net Current Assets
-666.26
-250.09
32.51
3.41
Total Assets
5,531.22
5,293.43
466.07
359.47

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 10
Mar 09
Cash From Operating Activity
1,450.20
-71.45
41.66
55.70
PBT
377.30
357.87
11.64
19.82
Adjustment
641.84
542.76
53.98
40.08
Changes in Working Capital
542.91
-847.96
-20.04
9.87
Cash after chg. in Working capital
1,562.05
52.67
45.58
69.77
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-111.85
-124.12
-3.92
-14.06
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-882.30
-388.45
-84.55
-140.13
Net Fixed Assets
-617.38
-4,134.19
-85.93
Net Investments
-236.35
-30.44
0.14
Others
-28.57
3,776.18
1.24
Cash from Financing Activity
-564.15
473.52
50.78
78.67
Net Cash Inflow / Outflow
3.75
13.62
7.89
-5.75
Opening Cash & Equivalents
50.73
37.11
6.09
11.84
Closing Cash & Equivalent
57.73
50.73
13.98
6.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 10
Mar 09
Book Value (Rs.)
77.09
70.57
2.78
2.70
ROA
5.15%
9.28%
0.68%
3.30%
ROE
16.95%
32.88%
5.28%
22.80%
ROCE
14.60%
24.32%
12.05%
14.34%
Fixed Asset Turnover
1.82
3.33
3.28
3.94
Receivable days
0.38
0.54
3.56
3.09
Inventory Days
51.37
34.47
13.59
10.05
Payable days
13.34
7.68
14.24
14.52
Cash Conversion Cycle
38.40
27.34
2.90
-1.39
Total Debt/Equity
1.22
1.44
5.88
4.02
Interest Cover
3.07
3.32
1.42
1.93

News Update:


  • Hatsun Agro Product - Quarterly Results
    20th Jan 2026, 00:00 AM

    Read More
  • Hatsun Agro Product reports 48% jump in Q3 consolidated net profit
    19th Jan 2026, 17:24 PM

    The consolidated total income of the company increased by 17.63% at Rs 2,366.68 crore for Q3FY26

    Read More
  • Hatsun Agro Product reports 70% rise in Q2 consolidated net profit
    27th Oct 2025, 15:13 PM

    The consolidated total income of the company increased by 16.99% at Rs 2,431.85 crore for Q2FY26

    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.