Nifty

:

16352.45

Sensex

:

54884.66

182.30 (1.13%)
632.13 (1.17%)

Login

Nifty
Sensex

:
:

16352.45
54884.66

182.30 (1.13%)
632.13 (1.17%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

59/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

5161.20

27-May-2022

Open
High
Low
Previous Close

5250.05
5297.95
4990.00
5249.70

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

382
85.58
6590.00
4990.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,775.94
32.10
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,646.39
1.71%
14.45

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.65
8.46
5.59

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.22
8.34
5.15

PAT CAGR (%)

10 Years
5 Years
3 Years

10.36
11.20
14.15

P:E (Median)

8 Years
5 Years
3 Years

34.75
32.52
34.45

P:BV (Average)

8 Years
5 Years
3 Years

18.08
18.08
18.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.87
21.24
23.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 271.83 243.41 11.68% 268.54 231.05 16.23% 266.19 193.20 37.78% 151.45 100.80 50.25%
Expenses 240.80 211.25 13.99% 241.17 198.44 21.53% 229.09 157.16 45.77% 127.19 90.81 40.06%
EBITDA 31.03 32.16 -3.51% 27.37 32.61 -16.07% 37.10 36.04 2.94% 24.26 9.99 142.84%
EBIDTM 11.42% 13.21% 10.19% 14.11% 13.94% 18.65% 16.02% 9.91%
Other Income 1.04 2.13 -51.17% 1.18 2.62 -54.96% 1.58 1.76 -10.23% 2.07 0.81 155.56%
Interest 1.43 1.18 21.19% 1.08 1.22 -11.48% 1.79 0.97 84.54% 1.77 1.37 29.20%
Depreciation 1.74 1.48 17.57% 1.72 1.38 24.64% 1.66 1.22 36.07% 1.53 1.24 23.39%
PBT 28.90 31.63 -8.63% 25.75 32.63 -21.08% 35.23 35.61 -1.07% 23.03 8.19 181.20%
Tax 7.53 7.66 -1.70% 6.60 8.41 -21.52% 8.99 9.62 -6.55% 5.90 1.74 239.08%
PAT 21.37 23.97 -10.85% 19.15 24.22 -20.93% 26.24 25.99 0.96% 17.13 6.45 165.58%
PATM 7.86% 9.85% 7.13% 10.48% 9.86% 13.45% 11.31% 6.40%
EPS 40.32 45.23 -10.86% 36.13 45.70 -20.94% 49.51 49.04 0.96% 32.32 12.17 165.57%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 958.01 768.46 673.87 652.84 552.56 512.02 544.35 514.50 457.08 424.72 367.54 Net Sales Growth 24.67% 14.04% 3.22% 18.15% 7.92% -5.94% 5.80% 12.56% 7.62% 15.56% Cost Of Goods Sold 488.82 365.19 290.07 293.39 260.51 219.45 215.74 226.77 189.38 181.49 157.79 Gross Profit 469.19 403.26 383.80 359.45 292.05 292.58 328.61 287.73 267.71 243.23 209.74 GP Margin 48.98% 52.48% 56.95% 55.06% 52.85% 57.14% 60.37% 55.92% 58.57% 57.27% 57.07% Total Expenditure 838.25 657.65 569.99 566.65 482.04 437.78 476.44 463.73 398.42 374.01 321.67 Power & Fuel Cost - 9.30 10.39 10.28 8.45 8.71 8.83 7.87 7.60 7.20 5.65 % Of Sales - 1.21% 1.54% 1.57% 1.53% 1.70% 1.62% 1.53% 1.66% 1.70% 1.54% Employee Cost - 100.95 93.73 90.82 76.09 72.59 69.63 63.34 57.46 47.90 44.76 % Of Sales - 13.14% 13.91% 13.91% 13.77% 14.18% 12.79% 12.31% 12.57% 11.28% 12.18% Manufacturing Exp. - 73.02 66.45 61.94 46.52 46.13 47.16 42.17 39.77 36.08 31.08 % Of Sales - 9.50% 9.86% 9.49% 8.42% 9.01% 8.66% 8.20% 8.70% 8.50% 8.46% General & Admin Exp. - 2.39 5.12 5.82 4.49 11.43 4.96 8.90 3.83 9.67 2.76 % Of Sales - 0.31% 0.76% 0.89% 0.81% 2.23% 0.91% 1.73% 0.84% 2.28% 0.75% Selling & Distn. Exp. - 90.20 86.57 89.68 70.85 66.44 113.43 99.63 86.26 78.86 68.59 % Of Sales - 11.74% 12.85% 13.74% 12.82% 12.98% 20.84% 19.36% 18.87% 18.57% 18.66% Miscellaneous Exp. - 16.60 17.66 14.71 15.14 13.04 16.69 15.07 14.13 12.80 68.59 % Of Sales - 2.16% 2.62% 2.25% 2.74% 2.55% 3.07% 2.93% 3.09% 3.01% 3.00% EBITDA 119.76 110.81 103.88 86.19 70.52 74.24 67.91 50.77 58.66 50.71 45.87 EBITDA Margin 12.50% 14.42% 15.42% 13.20% 12.76% 14.50% 12.48% 9.87% 12.83% 11.94% 12.48% Other Income 5.87 7.32 3.18 4.14 11.09 4.48 3.25 3.82 4.53 4.78 3.76 Interest 6.07 4.73 3.99 3.98 4.14 4.28 3.45 3.70 3.51 3.01 2.88 Depreciation 6.65 5.33 4.71 4.01 3.66 3.47 3.45 3.58 2.62 2.43 2.19 PBT 112.91 108.06 98.35 82.34 73.81 70.97 64.27 47.31 57.06 50.06 44.56 Tax 29.02 27.43 25.87 28.13 25.13 23.55 19.89 15.20 18.77 15.96 14.48 Tax Rate 25.70% 25.38% 26.30% 34.16% 34.05% 33.18% 33.02% 32.13% 32.90% 31.88% 32.50% PAT 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 38.28 34.10 30.08 PAT before Minority Interest 83.89 80.64 72.49 54.22 48.68 47.42 40.34 32.12 38.28 34.10 30.08 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 8.76% 10.49% 10.76% 8.31% 8.81% 9.26% 7.41% 6.24% 8.37% 8.03% 8.18% PAT Growth 4.04% 11.24% 33.70% 11.38% 2.66% 17.55% 25.59% -16.09% 12.26% 13.36% EPS 158.28 152.15 136.77 102.30 91.85 89.47 76.11 60.60 72.23 64.34 56.75

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 177.62 139.65 118.61 109.82 106.68 61.07 58.92 55.92 54.75 51.58 Share Capital 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 Total Reserves 172.34 134.37 113.33 104.53 101.39 55.78 53.63 50.63 49.47 46.30 Non-Current Liabilities 27.82 15.79 23.67 16.73 11.60 132.90 136.58 108.67 100.72 15.18 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 23.06 13.12 21.34 13.82 8.87 19.10 12.75 0.00 11.01 12.20 Long Term Provisions 5.62 3.98 4.00 4.32 4.11 113.83 123.49 107.38 88.69 2.04 Current Liabilities 185.74 141.58 123.28 117.56 115.79 152.58 107.76 127.23 100.62 89.58 Trade Payables 76.55 49.31 52.77 52.13 39.27 45.47 37.58 37.42 28.61 27.29 Other Current Liabilities 101.79 75.14 62.01 59.19 67.63 35.59 34.86 52.12 40.59 37.27 Short Term Borrowings 4.80 14.95 6.97 4.24 6.24 12.29 5.91 0.00 0.00 0.00 Short Term Provisions 2.59 2.18 1.54 1.99 2.65 59.24 29.41 37.70 31.42 25.02 Total Liabilities 391.18 297.02 265.56 244.11 234.07 346.55 303.26 291.82 256.09 156.34 Net Block 39.01 32.29 26.50 23.17 21.83 21.95 22.23 22.79 20.37 19.83 Gross Block 59.52 47.65 37.21 30.12 25.20 56.29 53.47 50.04 46.51 44.81 Accumulated Depreciation 20.50 15.35 10.71 6.95 3.37 34.34 31.24 27.25 26.14 24.98 Non Current Assets 58.63 40.28 32.77 28.70 30.47 142.11 151.69 133.25 112.04 23.69 Capital Work in Progress 2.78 1.99 1.78 1.05 1.17 1.13 0.97 1.30 0.64 1.06 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.10 Long Term Loans & Adv. 16.82 5.99 4.48 4.45 7.46 119.02 128.49 109.17 90.95 2.71 Other Non Current Assets 0.01 0.01 0.02 0.03 0.01 0.00 0.00 0.00 0.00 0.00 Current Assets 332.56 256.74 232.80 215.41 203.59 204.45 151.57 158.57 144.05 132.66 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 97.18 133.01 100.06 66.92 82.75 83.23 68.20 63.48 47.53 47.61 Sundry Debtors 40.00 50.21 78.55 47.14 46.35 45.09 43.57 37.95 41.24 31.19 Cash & Bank 167.08 48.48 35.20 87.13 65.16 51.05 33.53 51.97 51.23 51.21 Other Current Assets 28.29 19.96 1.64 9.02 9.33 25.09 6.27 5.17 4.05 2.65 Short Term Loans & Adv. 5.95 5.07 17.35 5.19 6.54 22.09 3.66 2.85 1.68 1.15 Net Current Assets 146.82 115.16 109.51 97.85 87.80 51.87 43.81 31.33 43.43 43.07 Total Assets 391.19 297.02 265.57 244.11 234.06 346.56 303.26 291.82 256.09 156.35

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 188.94 65.68 -6.15 69.23 60.57 34.55 28.28 33.34 22.98 32.39 PBT 108.06 98.35 82.34 73.81 70.97 60.23 47.31 57.06 50.06 44.56 Adjustment 3.43 5.57 4.08 -4.06 2.75 4.03 4.03 1.94 0.88 1.45 Changes in Working Capital 103.57 -11.18 -64.27 21.68 9.36 -11.55 -3.94 -7.01 -11.49 1.37 Cash after chg. in Working capital 215.06 92.75 22.15 91.43 83.08 52.70 47.40 51.99 39.45 47.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -26.12 -27.06 -28.30 -22.20 -22.50 -18.15 -19.12 -18.65 -16.47 -14.99 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 -119.39 -19.71 41.55 -12.59 -14.29 -0.05 0.49 -0.67 2.33 -1.90 Net Fixed Assets -12.66 -10.65 -7.82 -4.80 31.05 -2.98 -3.10 -4.19 -1.28 -3.99 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.02 0.00 Others -106.73 -9.06 49.37 -7.79 -45.34 2.93 3.59 3.44 3.59 2.09 Cash from Financing Activity -40.16 -52.15 -45.31 -52.50 -39.33 -17.18 -47.57 -32.24 -24.54 -27.30 Net Cash Inflow / Outflow 29.39 -6.17 -9.91 4.14 6.96 17.32 -18.80 0.43 0.76 3.20 Opening Cash & Equivalents -8.06 -1.88 8.03 3.89 -3.06 31.59 50.39 49.97 49.20 46.00 Closing Cash & Equivalent 21.34 -8.06 -1.88 8.03 3.89 48.92 31.59 50.39 49.97 49.20

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 335.91 264.11 224.32 207.69 201.74 115.49 111.42 105.75 103.55 97.55 ROA 23.43% 25.77% 21.28% 20.36% 16.33% 12.42% 12.97% 13.97% 16.54% 19.73% ROE 50.83% 56.13% 47.47% 44.97% 56.54% 67.24% 55.93% 69.18% 64.14% 61.59% ROCE 57.19% 62.28% 60.72% 57.98% 66.27% 74.56% 64.53% 76.73% 71.05% 68.60% Fixed Asset Turnover 14.34 15.88 19.39 20.12 13.25 10.41 10.45 9.95 9.79 8.95 Receivable days 21.43 34.87 35.14 30.65 30.91 28.32 27.52 30.08 29.59 33.42 Inventory Days 54.67 63.12 46.68 49.08 56.11 48.37 44.45 42.16 38.86 41.09 Payable days 62.90 32.37 33.36 37.39 36.84 32.34 30.81 30.46 27.92 39.78 Cash Conversion Cycle 13.19 65.62 48.46 42.34 50.18 44.35 41.16 41.77 40.52 34.72 Total Debt/Equity 0.21 0.28 0.26 0.23 0.26 0.52 0.32 0.44 0.41 0.39 Interest Cover 23.82 25.63 21.70 18.81 17.57 18.48 13.80 17.25 17.63 16.48

Top Investors:

kotak mahindra mutual fund

Annual Reports:

News Update:

Hawkins Cookers - Quarterly Results
26th May 2022, 14:53 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