Nifty

:

14540.40

Sensex

:

49479.22

259.10 (1.81%)
914.95 (1.88%)

Login

Nifty
Sensex

:
:

14540.40
49479.22

259.10 (1.81%)
914.95 (1.88%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

77/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

5792.35

18-Jan-2021

Open
High
Low
Previous Close

5850.65
5894.00
5725.00
5850.65

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

1025
226.98
6188.00
3111.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,062.89
47.66
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,054.05
N/A
23.68

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.28
4.36
6.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.95
8.87
8.05

PAT CAGR (%)

10 Years
5 Years
3 Years

8.60
12.44
14.19

P:E (Median)

8 Years
5 Years
3 Years

33.66
32.62
30.35

P:BV (Average)

8 Years
5 Years
3 Years

18.37
18.37
18.37

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.80
19.79
19.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 193.20 192.56 0.33% 100.80 142.10 -29.06% 145.97 184.72 -20.98% 193.25 174.70 10.62%
Expenses 157.15 156.79 0.23% 90.82 119.99 -24.31% 131.42 162.73 -19.24% 161.80 154.89 4.46%
EBITDA 36.05 35.77 0.78% 9.98 22.11 -54.86% 14.55 21.99 -33.83% 31.45 19.81 58.76%
EBIDTM 18.66% 18.57% 9.90% 15.56% -0.29% -0.29% 16.27% 11.34%
Other Income 1.76 0.73 141.10% 0.81 0.77 5.19% 0.75 0.66 13.64% 0.93 1.00 -7.00%
Interest 0.97 1.16 -16.38% 1.37 0.92 48.91% 1.01 1.17 -13.68% 0.90 0.91 -1.10%
Depreciation 1.22 1.12 8.93% 1.24 1.08 14.81% 1.32 1.05 25.71% 1.19 1.02 16.67%
PBT 35.62 34.21 4.12% 8.18 20.88 -60.82% 12.97 20.43 -36.51% 30.29 18.88 60.43%
Tax 9.62 7.26 32.51% 1.74 7.19 -75.80% 3.61 6.95 -48.06% 7.82 6.43 21.62%
PAT 26.00 26.95 -3.53% 6.44 13.69 -52.96% 9.36 13.48 -30.56% 22.47 12.45 80.48%
PATM 13.46% 14.00% 6.39% 9.63% 2.87% 2.87% 11.63% 7.13%
EPS 49.06 50.85 -3.52% 12.15 25.83 -52.96% 17.66 25.43 -30.55% 42.40 23.49 80.50%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 633.22 673.87 652.84 552.56 512.02 544.35 514.50 457.08 424.72 367.54 333.83 Net Sales Growth -8.77% 3.22% 18.15% 7.92% -5.94% 5.80% 12.56% 7.62% 15.56% 10.10% Cost Of Goods Sold 730.58 290.07 293.39 260.51 219.45 215.74 226.77 189.38 181.49 157.79 136.74 Gross Profit -97.36 383.80 359.45 292.05 292.58 328.61 287.73 267.71 243.23 209.74 197.10 GP Margin -15.38% 56.95% 55.06% 52.85% 57.14% 60.37% 55.92% 58.57% 57.27% 57.07% 59.04% Total Expenditure 541.19 569.99 566.65 482.04 437.78 476.44 463.73 398.42 374.01 321.67 285.48 Power & Fuel Cost - 10.39 10.28 8.45 8.71 8.83 7.87 7.60 7.20 5.65 4.77 % Of Sales - 1.54% 1.57% 1.53% 1.70% 1.62% 1.53% 1.66% 1.70% 1.54% 1.43% Employee Cost - 93.73 90.82 76.09 72.59 69.63 63.34 57.46 47.90 44.76 37.84 % Of Sales - 13.91% 13.91% 13.77% 14.18% 12.79% 12.31% 12.57% 11.28% 12.18% 11.34% Manufacturing Exp. - 66.45 61.94 46.52 46.13 47.16 42.17 39.77 36.08 31.08 25.68 % Of Sales - 9.86% 9.49% 8.42% 9.01% 8.66% 8.20% 8.70% 8.50% 8.46% 7.69% General & Admin Exp. - 5.12 5.82 4.49 11.43 4.96 8.90 3.83 9.67 2.76 1.01 % Of Sales - 0.76% 0.89% 0.81% 2.23% 0.91% 1.73% 0.84% 2.28% 0.75% 0.30% Selling & Distn. Exp. - 86.57 89.68 70.85 66.44 113.43 99.63 86.26 78.86 68.59 62.46 % Of Sales - 12.85% 13.74% 12.82% 12.98% 20.84% 19.36% 18.87% 18.57% 18.66% 18.71% Miscellaneous Exp. - 17.66 14.71 15.14 13.04 16.69 15.07 14.13 12.80 11.04 62.46 % Of Sales - 2.62% 2.25% 2.74% 2.55% 3.07% 2.93% 3.09% 3.01% 3.00% 5.09% EBITDA 92.03 103.88 86.19 70.52 74.24 67.91 50.77 58.66 50.71 45.87 48.35 EBITDA Margin 14.53% 15.42% 13.20% 12.76% 14.50% 12.48% 9.87% 12.83% 11.94% 12.48% 14.48% Other Income 4.25 3.18 4.14 11.09 4.48 3.25 3.82 4.53 4.78 3.76 3.26 Interest 4.25 3.99 3.98 4.14 4.28 3.45 3.70 3.51 3.01 2.88 2.15 Depreciation 4.97 4.71 4.01 3.66 3.47 3.45 3.58 2.62 2.43 2.19 1.92 PBT 87.06 98.35 82.34 73.81 70.97 64.27 47.31 57.06 50.06 44.56 47.55 Tax 22.79 25.87 28.13 25.13 23.55 19.89 15.20 18.77 15.96 14.48 15.78 Tax Rate 26.18% 26.30% 34.16% 34.05% 33.18% 33.02% 32.13% 32.90% 31.88% 32.50% 33.19% PAT 64.27 72.49 54.22 48.68 47.42 40.34 32.12 38.28 34.10 30.08 31.77 PAT before Minority Interest 64.27 72.49 54.22 48.68 47.42 40.34 32.12 38.28 34.10 30.08 31.77 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 10.15% 10.76% 8.31% 8.81% 9.26% 7.41% 6.24% 8.37% 8.03% 8.18% 9.52% PAT Growth -3.46% 33.70% 11.38% 2.66% 17.55% 25.59% -16.09% 12.26% 13.36% -5.32% EPS 121.26 136.77 102.30 91.85 89.47 76.11 60.60 72.23 64.34 56.75 59.94

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 139.65 118.61 109.82 106.68 61.07 58.92 55.92 54.75 51.58 46.09 Share Capital 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 Total Reserves 134.37 113.33 104.53 101.39 55.78 53.63 50.63 49.47 46.30 40.80 Non-Current Liabilities 15.79 23.67 16.73 11.60 132.90 136.58 108.67 100.72 15.18 11.97 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 13.12 21.34 13.82 8.87 19.10 12.75 0.00 11.01 12.20 9.12 Long Term Provisions 3.98 4.00 4.32 4.11 113.83 123.49 107.38 88.69 2.04 1.99 Current Liabilities 141.58 123.28 117.56 115.79 152.58 107.76 127.23 100.62 89.58 90.57 Trade Payables 49.31 52.77 52.13 39.27 45.47 37.58 37.42 28.61 27.29 40.15 Other Current Liabilities 75.14 62.01 59.19 67.63 35.59 34.86 52.12 40.59 37.27 22.84 Short Term Borrowings 14.95 6.97 4.24 6.24 12.29 5.91 0.00 0.00 0.00 2.61 Short Term Provisions 2.18 1.54 1.99 2.65 59.24 29.41 37.70 31.42 25.02 24.97 Total Liabilities 297.02 265.56 244.11 234.07 346.55 303.26 291.82 256.09 156.34 148.63 Net Block 32.29 26.50 23.17 21.83 21.95 22.23 22.79 20.37 19.83 17.37 Gross Block 47.65 37.21 30.12 25.20 56.29 53.47 50.04 46.51 44.81 40.97 Accumulated Depreciation 15.35 10.71 6.95 3.37 34.34 31.24 27.25 26.14 24.98 23.60 Non Current Assets 40.28 32.77 28.70 30.47 142.11 151.69 133.25 112.04 23.69 20.52 Capital Work in Progress 1.99 1.78 1.05 1.17 1.13 0.97 1.30 0.64 1.06 0.91 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.10 0.10 Long Term Loans & Adv. 5.99 4.48 4.45 7.46 119.02 128.49 109.17 90.95 2.71 2.14 Other Non Current Assets 0.01 0.02 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 256.74 232.80 215.41 203.59 204.45 151.57 158.57 144.05 132.66 128.10 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 133.01 100.06 66.92 82.75 83.23 68.20 63.48 47.53 47.61 38.78 Sundry Debtors 50.21 78.55 47.14 46.35 45.09 43.57 37.95 41.24 31.19 39.07 Cash & Bank 48.48 35.20 87.13 65.16 51.05 33.53 51.97 51.23 51.21 46.75 Other Current Assets 25.03 1.64 9.02 2.79 25.09 6.27 5.17 4.05 2.65 3.51 Short Term Loans & Adv. 22.90 17.35 5.19 6.54 22.09 3.66 2.85 1.68 1.15 1.66 Net Current Assets 115.16 109.51 97.85 87.80 51.87 43.81 31.33 43.43 43.07 37.54 Total Assets 297.02 265.57 244.11 234.06 346.56 303.26 291.82 256.09 156.35 148.62

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 65.68 -6.15 69.23 60.57 34.55 28.28 33.34 22.98 32.39 24.39 PBT 98.35 82.34 73.81 70.97 60.23 47.31 57.06 50.06 44.56 47.55 Adjustment 5.57 4.08 -4.06 2.75 4.03 4.03 1.94 0.88 1.45 1.05 Changes in Working Capital -11.18 -64.27 21.68 9.36 -11.55 -3.94 -7.01 -11.49 1.37 -7.81 Cash after chg. in Working capital 92.75 22.15 91.43 83.08 52.70 47.40 51.99 39.45 47.38 40.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -27.06 -28.30 -22.20 -22.50 -18.15 -19.12 -18.65 -16.47 -14.99 -16.40 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 -19.71 41.55 -12.59 -14.29 -0.05 0.49 -0.67 2.33 -1.90 -0.31 Net Fixed Assets -10.65 -7.82 -4.80 31.05 -2.98 -3.10 -4.19 -1.28 -3.99 -3.03 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.02 0.00 0.00 Others -9.06 49.37 -7.79 -45.34 2.93 3.59 3.44 3.59 2.09 2.72 Cash from Financing Activity -52.15 -45.31 -52.50 -39.33 -17.18 -47.57 -32.24 -24.54 -27.30 -18.04 Net Cash Inflow / Outflow -6.17 -9.91 4.14 6.96 17.32 -18.80 0.43 0.76 3.20 6.04 Opening Cash & Equivalents -1.88 8.03 3.89 -3.06 31.59 50.39 49.97 49.20 46.00 40.71 Closing Cash & Equivalent -8.06 -1.88 8.03 3.89 48.92 31.59 50.39 49.97 49.20 46.75

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 264.11 224.32 207.69 201.74 115.49 111.42 105.75 103.55 97.55 87.16 ROA 25.77% 21.28% 20.36% 16.33% 12.42% 12.97% 13.97% 16.54% 19.73% 23.55% ROE 56.13% 47.47% 44.97% 56.54% 67.24% 55.93% 69.18% 64.14% 61.59% 74.75% ROCE 62.28% 60.72% 57.98% 66.27% 74.56% 64.53% 76.73% 71.05% 68.60% 84.58% Fixed Asset Turnover 15.88 19.39 20.12 13.25 10.41 10.45 9.95 9.79 8.95 8.80 Receivable days 34.87 35.14 30.65 30.91 28.32 27.52 30.08 29.59 33.42 35.40 Inventory Days 63.12 46.68 49.08 56.11 48.37 44.45 42.16 38.86 41.09 36.90 Payable days 32.37 33.36 37.39 36.84 32.34 30.81 30.46 27.92 39.78 53.53 Cash Conversion Cycle 65.62 48.46 42.34 50.18 44.35 41.16 41.77 40.52 34.72 18.78 Total Debt/Equity 0.28 0.26 0.23 0.26 0.52 0.32 0.44 0.41 0.39 0.44 Interest Cover 25.63 21.70 18.81 17.57 18.48 13.80 17.25 17.63 16.48 23.14

Top Investors:

kotak mahindra mutual fund

shivani t. trivedi

Annual Reports:

News Update:

Hawkins Cookers - Quarterly Results
11th Nov 2020, 13:45 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