Nifty

:

19674.25

Sensex

:

66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Login

Nifty
Sensex

:
:

19674.25
66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

55/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

6911.30

22-Sep-2023

Open
High
Low
Previous Close

6722.05
6966.85
6722.05
6773.95

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

319
73.31
7253.00
5700.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,654.57
39.50
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,598.33
1.45%
12.31

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.21
9.03
9.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.72
9.44
4.08

PAT CAGR (%)

10 Years
5 Years
3 Years

9.49
11.82
5.53

P:E (Median)

8 Years
5 Years
3 Years

34.16
34.22
35.70

P:BV (Average)

8 Years
5 Years
3 Years

16.22
16.22
16.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.35
22.38
24.67

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 203.43 197.74 2.88% 253.85 271.83 -6.61% 256.87 268.54 -4.35% 297.33 266.19 11.70%
Expenses 174.36 164.41 6.05% 221.86 240.80 -7.87% 230.67 241.17 -4.35% 253.52 229.09 10.66%
EBITDA 29.07 33.33 -12.78% 31.99 31.03 3.09% 26.20 27.37 -4.27% 43.81 37.10 18.09%
EBIDTM 14.29% 16.86% 12.60% 11.42% 10.20% 10.19% 14.73% 13.94%
Other Income 2.13 0.75 184.00% 1.36 1.03 32.04% 1.31 1.18 11.02% 0.75 1.58 -52.53%
Interest 1.20 1.31 -8.40% 0.88 1.43 -38.46% 1.28 1.08 18.52% 1.39 1.79 -22.35%
Depreciation 2.05 1.86 10.22% 2.02 1.74 16.09% 1.99 1.72 15.70% 1.85 1.66 11.45%
PBT 27.95 30.91 -9.58% 30.45 28.89 5.40% 24.24 25.75 -5.86% 41.32 35.23 17.29%
Tax 7.15 7.84 -8.80% 7.65 7.52 1.73% 6.15 6.60 -6.82% 10.50 8.99 16.80%
PAT 20.80 23.07 -9.84% 22.80 21.37 6.69% 18.09 19.15 -5.54% 30.82 26.24 17.45%
PATM 10.22% 11.67% 8.98% 7.86% 7.04% 7.13% 10.37% 9.86%
EPS 39.25 43.53 -9.83% 43.02 40.32 6.70% 34.13 36.13 -5.54% 58.15 49.51 17.45%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,011.48 1,005.79 958.01 768.46 673.87 652.84 552.56 512.02 544.35 514.50 457.08 Net Sales Growth 0.71% 4.99% 24.67% 14.04% 3.22% 18.15% 7.92% -5.94% 5.80% 12.56% Cost Of Goods Sold 520.99 511.40 488.82 365.19 290.07 293.39 260.51 219.45 215.74 226.77 189.38 Gross Profit 490.49 494.40 469.19 403.26 383.80 359.45 292.05 292.58 328.61 287.73 267.71 GP Margin 48.49% 49.16% 48.98% 52.48% 56.95% 55.06% 52.85% 57.14% 60.37% 55.92% 58.57% Total Expenditure 880.41 870.46 838.25 657.65 569.99 566.65 482.04 437.78 476.44 463.73 398.42 Power & Fuel Cost - 12.73 14.88 9.30 10.39 10.28 8.45 8.71 8.83 7.87 7.60 % Of Sales - 1.27% 1.55% 1.21% 1.54% 1.57% 1.53% 1.70% 1.62% 1.53% 1.66% Employee Cost - 112.74 106.19 100.95 93.73 90.82 76.09 72.59 69.63 63.34 57.46 % Of Sales - 11.21% 11.08% 13.14% 13.91% 13.91% 13.77% 14.18% 12.79% 12.31% 12.57% Manufacturing Exp. - 91.21 97.00 73.02 66.45 61.94 46.52 46.13 47.16 42.17 39.77 % Of Sales - 9.07% 10.13% 9.50% 9.86% 9.49% 8.42% 9.01% 8.66% 8.20% 8.70% General & Admin Exp. - 3.32 2.98 2.38 5.12 5.82 4.49 11.43 4.96 8.90 3.83 % Of Sales - 0.33% 0.31% 0.31% 0.76% 0.89% 0.81% 2.23% 0.91% 1.73% 0.84% Selling & Distn. Exp. - 105.58 108.07 90.20 86.57 89.68 70.85 66.44 113.43 99.63 86.26 % Of Sales - 10.50% 11.28% 11.74% 12.85% 13.74% 12.82% 12.98% 20.84% 19.36% 18.87% Miscellaneous Exp. - 33.49 20.31 16.61 17.66 14.71 15.14 13.04 16.69 15.07 86.26 % Of Sales - 3.33% 2.12% 2.16% 2.62% 2.25% 2.74% 2.55% 3.07% 2.93% 3.09% EBITDA 131.07 135.33 119.76 110.81 103.88 86.19 70.52 74.24 67.91 50.77 58.66 EBITDA Margin 12.96% 13.46% 12.50% 14.42% 15.42% 13.20% 12.76% 14.50% 12.48% 9.87% 12.83% Other Income 5.55 4.16 5.86 7.32 3.18 4.14 11.09 4.48 3.25 3.82 4.53 Interest 4.75 4.86 6.06 4.73 3.99 3.98 4.14 4.28 3.45 3.70 3.51 Depreciation 7.91 7.72 6.66 5.33 4.71 4.01 3.66 3.47 3.45 3.58 2.62 PBT 123.96 126.91 112.91 108.06 98.35 82.34 73.81 70.97 64.27 47.31 57.06 Tax 31.45 32.13 29.02 27.43 25.87 28.13 25.13 23.55 19.89 15.20 18.77 Tax Rate 25.37% 25.32% 25.70% 25.38% 26.30% 34.16% 34.05% 33.18% 33.02% 32.13% 32.90% PAT 92.51 94.78 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 38.28 PAT before Minority Interest 92.51 94.78 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 38.28 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 9.15% 9.42% 8.76% 10.49% 10.76% 8.31% 8.81% 9.26% 7.41% 6.24% 8.37% PAT Growth 2.98% 12.98% 4.03% 11.24% 33.70% 11.38% 2.66% 17.55% 25.59% -16.09% EPS 174.55 178.83 158.28 152.15 136.77 102.30 91.85 89.47 76.11 60.60 72.23

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 276.13 213.18 177.62 139.65 118.61 109.82 106.68 61.07 58.92 55.92 Share Capital 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 Total Reserves 270.84 207.89 172.34 134.37 113.33 104.53 101.39 55.78 53.63 50.63 Non-Current Liabilities 29.33 42.03 27.82 15.79 23.67 16.73 11.60 132.90 136.58 108.67 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 20.78 34.37 23.06 13.12 21.34 13.82 8.87 19.10 12.75 0.00 Long Term Provisions 8.44 6.18 5.62 3.98 4.00 4.32 4.11 113.83 123.49 107.38 Current Liabilities 153.79 154.18 185.74 141.58 123.28 117.56 115.79 152.58 107.76 127.23 Trade Payables 61.91 72.12 76.55 49.31 52.77 52.13 39.27 45.47 37.58 37.42 Other Current Liabilities 87.43 74.67 101.79 75.14 62.01 59.19 67.63 35.59 34.86 52.12 Short Term Borrowings 0.81 5.27 4.80 14.95 6.97 4.24 6.24 12.29 5.91 0.00 Short Term Provisions 3.64 2.12 2.59 2.18 1.54 1.99 2.65 59.24 29.41 37.70 Total Liabilities 459.25 409.39 391.18 297.02 265.56 244.11 234.07 346.55 303.26 291.82 Net Block 66.17 51.79 39.01 32.29 26.50 23.17 21.83 21.95 22.23 22.79 Gross Block 100.77 78.81 59.52 47.65 37.21 30.12 25.20 56.29 53.47 50.04 Accumulated Depreciation 34.60 27.02 20.50 15.35 10.71 6.95 3.37 34.34 31.24 27.25 Non Current Assets 84.65 64.71 58.63 40.28 32.77 28.70 30.47 142.11 151.69 133.25 Capital Work in Progress 2.16 3.23 2.78 1.99 1.78 1.05 1.17 1.13 0.97 1.30 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. 10.24 9.68 6.87 5.99 4.48 4.45 7.46 119.02 128.49 109.17 Other Non Current Assets 6.07 0.00 9.96 0.01 0.02 0.03 0.01 0.00 0.00 0.00 Current Assets 374.59 344.68 332.56 256.74 232.80 215.41 203.59 204.45 151.57 158.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 169.56 178.10 97.18 133.01 100.06 66.92 82.75 83.23 68.20 63.48 Sundry Debtors 47.42 52.83 40.00 50.21 78.55 47.14 46.35 45.09 43.57 37.95 Cash & Bank 98.55 65.14 167.08 48.48 35.20 87.13 65.16 51.05 33.53 51.97 Other Current Assets 59.07 2.69 22.18 19.96 18.99 14.21 9.33 25.09 6.27 5.17 Short Term Loans & Adv. 56.90 45.92 6.12 5.07 17.35 5.19 6.54 22.09 3.66 2.85 Net Current Assets 220.81 190.50 146.82 115.16 109.51 97.85 87.80 51.87 43.81 31.33 Total Assets 459.24 409.39 391.19 297.02 265.57 244.11 234.06 346.56 303.26 291.82

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 92.27 -52.15 188.94 65.68 -6.15 69.23 60.57 34.55 28.28 33.34 PBT 126.91 112.91 108.06 98.35 82.34 73.81 70.97 60.23 47.31 57.06 Adjustment 8.50 6.96 3.43 5.57 4.08 -4.06 2.75 4.03 4.03 1.94 Changes in Working Capital -9.97 -141.93 103.57 -11.18 -64.27 21.68 9.36 -11.55 -3.94 -7.01 Cash after chg. in Working capital 125.44 -22.06 215.06 92.75 22.15 91.43 83.08 52.70 47.40 51.99 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -33.18 -30.09 -26.12 -27.06 -28.30 -22.20 -22.50 -18.15 -19.12 -18.65 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 -47.47 81.98 -119.39 -19.71 41.55 -12.59 -14.29 -0.05 0.49 -0.67 Net Fixed Assets -20.89 -19.74 -12.66 -10.65 -7.82 -4.80 31.05 -2.98 -3.10 -4.19 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 Others -26.58 101.72 -106.73 -9.06 49.37 -7.79 -45.34 2.93 3.59 3.44 Cash from Financing Activity -33.25 -51.28 -40.16 -52.15 -45.31 -52.50 -39.33 -17.18 -47.57 -32.24 Net Cash Inflow / Outflow 11.55 -21.45 29.39 -6.17 -9.91 4.14 6.96 17.32 -18.80 0.43 Opening Cash & Equivalents -0.12 21.34 -8.06 -1.88 8.03 3.89 -3.06 31.59 50.39 49.97 Closing Cash & Equivalent 11.43 -0.12 21.34 -8.06 -1.88 8.03 3.89 48.92 31.59 50.39

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 522.20 403.15 335.91 264.11 224.32 207.69 201.74 115.49 111.42 105.75 ROA 21.82% 20.96% 23.43% 25.77% 21.28% 20.36% 16.33% 12.42% 12.97% 13.97% ROE 38.74% 42.93% 50.83% 56.13% 47.47% 44.97% 56.54% 67.24% 55.93% 69.18% ROCE 45.83% 50.44% 57.19% 62.28% 60.72% 57.98% 66.27% 74.56% 64.53% 76.73% Fixed Asset Turnover 11.20 13.85 14.34 15.88 19.39 20.12 13.25 10.41 10.45 9.95 Receivable days 18.19 17.68 21.43 34.87 35.14 30.65 30.91 28.32 27.52 30.08 Inventory Days 63.08 52.44 54.67 63.12 46.68 49.08 56.11 48.37 44.45 42.16 Payable days 47.83 55.51 62.90 32.37 33.36 37.39 36.84 32.34 30.81 30.46 Cash Conversion Cycle 33.45 14.62 13.19 65.62 48.46 42.34 50.18 44.35 41.16 41.77 Total Debt/Equity 0.15 0.20 0.21 0.28 0.26 0.23 0.26 0.52 0.32 0.44 Interest Cover 27.10 19.64 23.82 25.63 21.70 18.81 17.57 18.48 13.80 17.25

Top Investors:

kotak mahindra mutual fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hawkins Cookers - Quarterly Results
9th Aug 2023, 14:52 PM

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.

Feedback