Nifty

:

18565.20

Sensex

:

62515.67

52.45 (0.28%)
222.03 (0.36%)

Login

Nifty
Sensex

:
:

18565.20
62515.67

52.45 (0.28%)
222.03 (0.36%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

56/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,266.12
34.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,244.38
2.43%
13.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.47
11.63
12.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.97
11.17
2.89

PAT CAGR (%)

10 Years
5 Years
3 Years

9.42
11.50
4.99

P:E (Median)

8 Years
5 Years
3 Years

34.25
32.53
34.92

P:BV (Average)

8 Years
5 Years
3 Years

17.19
17.19
17.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.70
21.47
23.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 297.33 266.19 11.70% 197.74 151.45 30.56% 271.83 243.41 11.68% 268.54 231.05 16.23%
Expenses 253.52 229.09 10.66% 164.41 127.19 29.26% 240.80 211.25 13.99% 241.17 198.44 21.53%
EBITDA 43.81 37.10 18.09% 33.33 24.26 37.39% 31.03 32.16 -3.51% 27.37 32.61 -16.07%
EBIDTM 14.73% 13.94% 16.86% 16.02% 11.42% 13.21% 10.19% 14.11%
Other Income 0.75 1.58 -52.53% 0.75 2.07 -63.77% 1.04 2.13 -51.17% 1.18 2.62 -54.96%
Interest 1.39 1.79 -22.35% 1.31 1.77 -25.99% 1.43 1.18 21.19% 1.08 1.22 -11.48%
Depreciation 1.85 1.66 11.45% 1.86 1.53 21.57% 1.74 1.48 17.57% 1.72 1.38 24.64%
PBT 41.32 35.23 17.29% 30.91 23.03 34.22% 28.90 31.63 -8.63% 25.75 32.63 -21.08%
Tax 10.50 8.99 16.80% 7.84 5.90 32.88% 7.53 7.66 -1.70% 6.60 8.41 -21.52%
PAT 30.82 26.24 17.45% 23.07 17.13 34.68% 21.37 23.97 -10.85% 19.15 24.22 -20.93%
PATM 10.37% 9.86% 11.67% 11.31% 7.86% 9.85% 7.13% 10.48%
EPS 58.15 49.51 17.45% 43.53 32.32 34.68% 40.32 45.23 -10.86% 36.13 45.70 -20.94%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,035.44 958.01 768.46 673.87 652.84 552.56 512.02 544.35 514.50 457.08 424.72 Net Sales Growth 16.07% 24.67% 14.04% 3.22% 18.15% 7.92% -5.94% 5.80% 12.56% 7.62% Cost Of Goods Sold 545.04 488.82 365.19 290.07 293.39 260.51 219.45 215.74 226.77 189.38 181.49 Gross Profit 490.40 469.19 403.26 383.80 359.45 292.05 292.58 328.61 287.73 267.71 243.23 GP Margin 47.36% 48.98% 52.48% 56.95% 55.06% 52.85% 57.14% 60.37% 55.92% 58.57% 57.27% Total Expenditure 899.90 838.25 657.65 569.99 566.65 482.04 437.78 476.44 463.73 398.42 374.01 Power & Fuel Cost - 14.88 9.30 10.39 10.28 8.45 8.71 8.83 7.87 7.60 7.20 % Of Sales - 1.55% 1.21% 1.54% 1.57% 1.53% 1.70% 1.62% 1.53% 1.66% 1.70% Employee Cost - 106.19 100.95 93.73 90.82 76.09 72.59 69.63 63.34 57.46 47.90 % Of Sales - 11.08% 13.14% 13.91% 13.91% 13.77% 14.18% 12.79% 12.31% 12.57% 11.28% Manufacturing Exp. - 97.00 73.02 66.45 61.94 46.52 46.13 47.16 42.17 39.77 36.08 % Of Sales - 10.13% 9.50% 9.86% 9.49% 8.42% 9.01% 8.66% 8.20% 8.70% 8.50% General & Admin Exp. - 2.98 2.38 5.12 5.82 4.49 11.43 4.96 8.90 3.83 9.67 % Of Sales - 0.31% 0.31% 0.76% 0.89% 0.81% 2.23% 0.91% 1.73% 0.84% 2.28% Selling & Distn. Exp. - 108.07 90.20 86.57 89.68 70.85 66.44 113.43 99.63 86.26 78.86 % Of Sales - 11.28% 11.74% 12.85% 13.74% 12.82% 12.98% 20.84% 19.36% 18.87% 18.57% Miscellaneous Exp. - 20.31 16.61 17.66 14.71 15.14 13.04 16.69 15.07 14.13 78.86 % Of Sales - 2.12% 2.16% 2.62% 2.25% 2.74% 2.55% 3.07% 2.93% 3.09% 3.01% EBITDA 135.54 119.76 110.81 103.88 86.19 70.52 74.24 67.91 50.77 58.66 50.71 EBITDA Margin 13.09% 12.50% 14.42% 15.42% 13.20% 12.76% 14.50% 12.48% 9.87% 12.83% 11.94% Other Income 3.72 5.86 7.32 3.18 4.14 11.09 4.48 3.25 3.82 4.53 4.78 Interest 5.21 6.06 4.73 3.99 3.98 4.14 4.28 3.45 3.70 3.51 3.01 Depreciation 7.17 6.66 5.33 4.71 4.01 3.66 3.47 3.45 3.58 2.62 2.43 PBT 126.88 112.91 108.06 98.35 82.34 73.81 70.97 64.27 47.31 57.06 50.06 Tax 32.47 29.02 27.43 25.87 28.13 25.13 23.55 19.89 15.20 18.77 15.96 Tax Rate 25.59% 25.70% 25.38% 26.30% 34.16% 34.05% 33.18% 33.02% 32.13% 32.90% 31.88% PAT 94.41 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 38.28 34.10 PAT before Minority Interest 94.41 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 38.28 34.10 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 9.12% 8.76% 10.49% 10.76% 8.31% 8.81% 9.26% 7.41% 6.24% 8.37% 8.03% PAT Growth 3.11% 4.03% 11.24% 33.70% 11.38% 2.66% 17.55% 25.59% -16.09% 12.26% EPS 178.13 158.28 152.15 136.77 102.30 91.85 89.47 76.11 60.60 72.23 64.34

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 213.18 177.62 139.65 118.61 109.82 106.68 61.07 58.92 55.92 54.75 Share Capital 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 Total Reserves 207.89 172.34 134.37 113.33 104.53 101.39 55.78 53.63 50.63 49.47 Non-Current Liabilities 40.19 27.82 15.79 23.67 16.73 11.60 132.90 136.58 108.67 100.72 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 34.37 23.06 13.12 21.34 13.82 8.87 19.10 12.75 0.00 11.01 Long Term Provisions 6.18 5.62 3.98 4.00 4.32 4.11 113.83 123.49 107.38 88.69 Current Liabilities 156.02 185.74 141.58 123.28 117.56 115.79 152.58 107.76 127.23 100.62 Trade Payables 72.12 76.55 49.31 52.77 52.13 39.27 45.47 37.58 37.42 28.61 Other Current Liabilities 76.51 101.79 75.14 62.01 59.19 67.63 35.59 34.86 52.12 40.59 Short Term Borrowings 5.27 4.80 14.95 6.97 4.24 6.24 12.29 5.91 0.00 0.00 Short Term Provisions 2.12 2.59 2.18 1.54 1.99 2.65 59.24 29.41 37.70 31.42 Total Liabilities 409.39 391.18 297.02 265.56 244.11 234.07 346.55 303.26 291.82 256.09 Net Block 51.79 39.01 32.29 26.50 23.17 21.83 21.95 22.23 22.79 20.37 Gross Block 78.81 59.52 47.65 37.21 30.12 25.20 56.29 53.47 50.04 46.51 Accumulated Depreciation 27.02 20.50 15.35 10.71 6.95 3.37 34.34 31.24 27.25 26.14 Non Current Assets 64.71 58.63 40.28 32.77 28.70 30.47 142.11 151.69 133.25 112.04 Capital Work in Progress 3.23 2.78 1.99 1.78 1.05 1.17 1.13 0.97 1.30 0.64 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 Long Term Loans & Adv. 9.68 6.87 5.99 4.48 4.45 7.46 119.02 128.49 109.17 90.95 Other Non Current Assets 0.00 9.96 0.01 0.02 0.03 0.01 0.00 0.00 0.00 0.00 Current Assets 344.68 332.56 256.74 232.80 215.41 203.59 204.45 151.57 158.57 144.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 178.10 97.18 133.01 100.06 66.92 82.75 83.23 68.20 63.48 47.53 Sundry Debtors 52.83 40.00 50.21 78.55 47.14 46.35 45.09 43.57 37.95 41.24 Cash & Bank 65.14 167.08 48.48 35.20 87.13 65.16 51.05 33.53 51.97 51.23 Other Current Assets 48.61 22.18 19.96 1.64 14.21 9.33 25.09 6.27 5.17 4.05 Short Term Loans & Adv. 6.57 6.12 5.07 17.35 5.19 6.54 22.09 3.66 2.85 1.68 Net Current Assets 188.66 146.82 115.16 109.51 97.85 87.80 51.87 43.81 31.33 43.43 Total Assets 409.39 391.19 297.02 265.57 244.11 234.06 346.56 303.26 291.82 256.09

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -52.15 188.94 65.68 -6.15 69.23 60.57 34.55 28.28 33.34 22.98 PBT 112.91 108.06 98.35 82.34 73.81 70.97 60.23 47.31 57.06 50.06 Adjustment 6.96 3.43 5.57 4.08 -4.06 2.75 4.03 4.03 1.94 0.88 Changes in Working Capital -141.93 103.57 -11.18 -64.27 21.68 9.36 -11.55 -3.94 -7.01 -11.49 Cash after chg. in Working capital -22.06 215.06 92.75 22.15 91.43 83.08 52.70 47.40 51.99 39.45 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.09 -26.12 -27.06 -28.30 -22.20 -22.50 -18.15 -19.12 -18.65 -16.47 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 81.98 -119.39 -19.71 41.55 -12.59 -14.29 -0.05 0.49 -0.67 2.33 Net Fixed Assets -19.74 -12.66 -10.65 -7.82 -4.80 31.05 -2.98 -3.10 -4.19 -1.28 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.02 Others 101.72 -106.73 -9.06 49.37 -7.79 -45.34 2.93 3.59 3.44 3.59 Cash from Financing Activity -51.28 -40.16 -52.15 -45.31 -52.50 -39.33 -17.18 -47.57 -32.24 -24.54 Net Cash Inflow / Outflow -21.45 29.39 -6.17 -9.91 4.14 6.96 17.32 -18.80 0.43 0.76 Opening Cash & Equivalents 21.34 -8.06 -1.88 8.03 3.89 -3.06 31.59 50.39 49.97 49.20 Closing Cash & Equivalent -0.12 21.34 -8.06 -1.88 8.03 3.89 48.92 31.59 50.39 49.97

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 403.15 335.91 264.11 224.32 207.69 201.74 115.49 111.42 105.75 103.55 ROA 20.96% 23.43% 25.77% 21.28% 20.36% 16.33% 12.42% 12.97% 13.97% 16.54% ROE 42.93% 50.83% 56.13% 47.47% 44.97% 56.54% 67.24% 55.93% 69.18% 64.14% ROCE 50.44% 57.19% 62.28% 60.72% 57.98% 66.27% 74.56% 64.53% 76.73% 71.05% Fixed Asset Turnover 13.85 14.34 15.88 19.39 20.12 13.25 10.41 10.45 9.95 9.79 Receivable days 17.68 21.43 34.87 35.14 30.65 30.91 28.32 27.52 30.08 29.59 Inventory Days 52.44 54.67 63.12 46.68 49.08 56.11 48.37 44.45 42.16 38.86 Payable days 55.51 62.90 32.37 33.36 37.39 36.84 32.34 30.81 30.46 27.92 Cash Conversion Cycle 14.62 13.19 65.62 48.46 42.34 50.18 44.35 41.16 41.77 40.52 Total Debt/Equity 0.20 0.21 0.28 0.26 0.23 0.26 0.52 0.32 0.44 0.41 Interest Cover 19.64 23.82 25.63 21.70 18.81 17.57 18.48 13.80 17.25 17.63

Top Investors:

kotak mahindra mutual 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