Nifty

:

25597.65

Sensex

:

83459.15

-165.70 (-0.64%)
-519.34 (-0.62%)

Login

Nifty
Sensex

:
:

25597.65
83459.15

-165.70 (-0.64%)
-519.34 (-0.62%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

67/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

8934.65

03-Nov-2025

Open
High
Low
Previous Close

8849.85
8950
8797
8795.20

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

476
4239759
8950
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,724.48
40.88
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,557.86
1.46%
11.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.44
7.74
3.52

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.57
6.88
2.69

PAT CAGR (%)

10 Years
5 Years
3 Years

11.01
7.30
6.56

P:E (Median)

8 Years
5 Years
3 Years

34.89
36.91
38.25

P:BV (Average)

8 Years
5 Years
3 Years

14.84
14.47
12.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.83
25.01
25.21

Earnings Forecasts:

(Updated: 01-11-2025)

Description 2024 2025 2026 2027
Adj EPS 216.9
P/E Ratio 41.19
Revenue 1093.06
EBITDA 154.54
Net Income 114.69
ROA 20.66
P/B Ratio 12.33
ROE 32
FCFF 77.61
FCFF Yield 1.76
Net Debt -166.62
BVPS 724.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 239.08 227.54 5.07% 306.66 276.76 10.80% 285.70 272.40 4.88% 295.85 271.55 8.95%
Expenses 204.09 194.27 5.05% 259.63 230.85 12.47% 257.15 245.53 4.73% 250.19 223.22 12.08%
EBITDA 34.99 33.27 5.17% 47.03 45.91 2.44% 28.55 26.87 6.25% 45.66 48.33 -5.52%
EBIDTM 14.64% 14.62% 15.34% 16.59% 9.99% 9.86% 15.43% 17.80%
Other Income 3.58 3.65 -1.92% 3.17 3.15 0.63% 3.41 2.89 17.99% 3.30 2.42 36.36%
Interest 0.75 0.85 -11.76% 0.54 1.03 -47.57% 0.68 1.03 -33.98% 0.82 1.29 -36.43%
Depreciation 2.93 2.41 21.58% 2.76 2.26 22.12% 2.65 2.19 21.00% 2.46 2.17 13.36%
PBT 34.89 33.66 3.65% 46.90 45.77 2.47% 28.63 26.54 7.87% 45.68 47.29 -3.40%
Tax 8.95 8.61 3.95% 12.54 11.64 7.73% 7.43 6.83 8.78% 11.60 12.09 -4.05%
PAT 25.94 25.05 3.55% 34.36 34.13 0.67% 21.20 19.71 7.56% 34.08 35.20 -3.18%
PATM 10.85% 11.01% 11.20% 12.33% 7.42% 7.24% 11.52% 12.96%
EPS 48.94 47.26 3.55% 64.83 64.40 0.67% 40.00 37.19 7.56% 64.30 66.42 -3.19%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,127.29 1,115.76 1,024.15 1,005.79 958.01 768.46 673.87 652.84 552.56 512.02 544.35 Net Sales Growth 7.54% 8.94% 1.83% 4.99% 24.67% 14.04% 3.22% 18.15% 7.92% -5.94% Cost Of Goods Sold 542.29 500.85 452.97 462.31 488.82 365.19 290.07 293.39 260.51 219.45 215.74 Gross Profit 585.00 614.91 571.18 543.49 469.19 403.26 383.80 359.45 292.05 292.58 328.61 GP Margin 51.89% 55.11% 55.77% 54.04% 48.98% 52.48% 56.95% 55.06% 52.85% 57.14% 60.37% Total Expenditure 971.06 961.22 873.95 870.46 838.25 657.65 569.99 566.65 482.04 437.78 476.44 Power & Fuel Cost - 14.38 12.06 12.73 14.88 9.30 10.39 10.28 8.45 8.71 8.83 % Of Sales - 1.29% 1.18% 1.27% 1.55% 1.21% 1.54% 1.57% 1.53% 1.70% 1.62% Employee Cost - 122.50 115.69 112.74 106.19 100.95 93.73 90.82 76.09 72.59 69.63 % Of Sales - 10.98% 11.30% 11.21% 11.08% 13.14% 13.91% 13.91% 13.77% 14.18% 12.79% Manufacturing Exp. - 147.22 132.83 140.30 97.00 73.02 66.45 61.94 46.52 46.13 47.16 % Of Sales - 13.19% 12.97% 13.95% 10.13% 9.50% 9.86% 9.49% 8.42% 9.01% 8.66% General & Admin Exp. - 19.39 17.20 10.35 2.98 2.38 5.12 5.82 4.49 11.43 4.96 % Of Sales - 1.74% 1.68% 1.03% 0.31% 0.31% 0.76% 0.89% 0.81% 2.23% 0.91% Selling & Distn. Exp. - 114.55 110.09 105.58 108.07 90.20 86.57 89.68 70.85 66.44 113.43 % Of Sales - 10.27% 10.75% 10.50% 11.28% 11.74% 12.85% 13.74% 12.82% 12.98% 20.84% Miscellaneous Exp. - 42.33 33.11 26.46 20.31 16.61 17.66 14.71 15.14 13.04 113.43 % Of Sales - 3.79% 3.23% 2.63% 2.12% 2.16% 2.62% 2.25% 2.74% 2.55% 3.07% EBITDA 156.23 154.54 150.20 135.33 119.76 110.81 103.88 86.19 70.52 74.24 67.91 EBITDA Margin 13.86% 13.85% 14.67% 13.46% 12.50% 14.42% 15.42% 13.20% 12.76% 14.50% 12.48% Other Income 13.46 13.53 10.58 4.16 5.86 7.32 3.18 4.14 11.09 4.48 3.25 Interest 2.79 2.90 4.55 4.86 6.06 4.73 3.99 3.98 4.14 4.28 3.45 Depreciation 10.80 10.29 8.68 7.72 6.66 5.33 4.71 4.01 3.66 3.47 3.45 PBT 156.10 154.87 147.55 126.91 112.91 108.06 98.35 82.34 73.81 70.97 64.27 Tax 40.52 40.18 37.71 32.13 29.02 27.43 25.87 28.13 25.13 23.55 19.89 Tax Rate 25.96% 25.94% 25.56% 25.32% 25.70% 25.38% 26.30% 34.16% 34.05% 33.18% 33.02% PAT 115.58 114.69 109.84 94.78 83.89 80.64 72.49 54.22 48.68 47.42 40.34 PAT before Minority Interest 115.58 114.69 109.84 94.78 83.89 80.64 72.49 54.22 48.68 47.42 40.34 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 10.25% 10.28% 10.72% 9.42% 8.76% 10.49% 10.76% 8.31% 8.81% 9.26% 7.41% PAT Growth 1.31% 4.42% 15.89% 12.98% 4.03% 11.24% 33.70% 11.38% 2.66% 17.55% EPS 218.08 216.40 207.25 178.83 158.28 152.15 136.77 102.30 91.85 89.47 76.11

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 383.25 333.48 276.13 213.18 177.62 139.65 118.61 109.82 106.68 61.07 Share Capital 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 Total Reserves 377.96 328.19 270.84 207.89 172.34 134.37 113.33 104.53 101.39 55.78 Non-Current Liabilities 25.14 22.06 29.33 42.03 27.82 15.79 23.67 16.73 11.60 132.90 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 16.25 13.48 20.78 34.37 23.06 13.12 21.34 13.82 8.87 19.10 Long Term Provisions 8.31 8.96 8.44 6.18 5.62 3.98 4.00 4.32 4.11 113.83 Current Liabilities 175.33 169.78 153.79 154.18 185.74 141.58 123.28 117.56 115.79 152.58 Trade Payables 79.10 68.72 60.48 72.12 76.55 49.31 52.77 52.13 39.27 45.47 Other Current Liabilities 92.69 95.72 88.86 74.67 101.79 75.14 62.01 59.19 67.63 35.59 Short Term Borrowings 0.00 0.00 0.81 5.27 4.80 14.95 6.97 4.24 6.24 12.29 Short Term Provisions 3.54 5.33 3.64 2.12 2.59 2.18 1.54 1.99 2.65 59.24 Total Liabilities 583.72 525.32 459.25 409.39 391.18 297.02 265.56 244.11 234.07 346.55 Net Block 84.78 72.07 66.17 51.79 39.01 32.29 26.50 23.17 21.83 21.95 Gross Block 137.62 115.17 100.77 78.81 59.52 47.65 37.21 30.12 25.20 56.29 Accumulated Depreciation 52.84 43.09 34.60 27.02 20.50 15.35 10.71 6.95 3.37 34.34 Non Current Assets 127.29 98.41 84.65 64.71 58.63 40.28 32.77 28.70 30.47 142.11 Capital Work in Progress 22.45 11.88 2.16 3.23 2.78 1.99 1.78 1.05 1.17 1.13 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. 12.90 11.84 10.24 9.68 6.87 5.99 4.48 4.45 7.46 119.02 Other Non Current Assets 7.15 2.61 6.07 0.00 9.96 0.01 0.02 0.03 0.01 0.00 Current Assets 456.43 426.91 374.59 344.68 332.56 256.74 232.80 215.41 203.59 204.45 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 150.17 140.46 169.56 178.10 97.18 133.01 100.06 66.92 82.75 83.23 Sundry Debtors 61.00 47.71 47.42 52.83 40.00 50.21 78.55 47.14 46.35 45.09 Cash & Bank 189.74 188.35 98.55 65.14 167.08 48.48 35.20 87.13 65.16 51.05 Other Current Assets 55.53 4.96 2.17 2.69 28.30 25.03 18.99 14.21 9.33 25.09 Short Term Loans & Adv. 48.94 45.44 56.90 45.92 6.12 5.07 17.35 5.19 6.54 22.09 Net Current Assets 281.10 257.13 220.81 190.50 146.82 115.16 109.51 97.85 87.80 51.87 Total Assets 583.72 525.32 459.24 409.39 391.19 297.02 265.57 244.11 234.06 346.56

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 101.91 174.26 92.27 -52.15 188.94 65.68 -6.15 69.23 60.57 34.55 PBT 154.87 147.55 126.91 112.91 108.06 98.35 82.34 73.81 70.97 60.23 Adjustment -0.04 2.80 8.50 6.96 3.43 5.57 4.08 -4.06 2.75 4.03 Changes in Working Capital -11.44 59.66 -9.97 -141.93 103.57 -11.18 -64.27 21.68 9.36 -11.55 Cash after chg. in Working capital 143.40 210.01 125.44 -22.06 215.06 92.75 22.15 91.43 83.08 52.70 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -41.49 -35.75 -33.18 -30.09 -26.12 -27.06 -28.30 -22.20 -22.50 -18.15 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 -27.46 -103.55 -47.47 81.98 -119.39 -19.71 41.55 -12.59 -14.29 -0.05 Net Fixed Assets -33.02 -24.12 -20.89 -19.74 -12.66 -10.65 -7.82 -4.80 31.05 -2.98 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 5.56 -79.43 -26.58 101.72 -106.73 -9.06 49.37 -7.79 -45.34 2.93 Cash from Financing Activity -75.77 -70.07 -33.25 -51.28 -40.16 -52.15 -45.31 -52.50 -39.33 -17.18 Net Cash Inflow / Outflow -1.32 0.63 11.55 -21.45 29.39 -6.17 -9.91 4.14 6.96 17.32 Opening Cash & Equivalents 12.06 11.43 -0.12 21.34 -8.06 -1.88 8.03 3.89 -3.06 31.59 Closing Cash & Equivalent 10.74 12.06 11.43 -0.12 21.34 -8.06 -1.88 8.03 3.89 48.92

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 724.77 630.66 522.20 403.15 335.91 264.11 224.32 207.69 201.74 115.49 ROA 20.68% 22.31% 21.82% 20.96% 23.43% 25.77% 21.28% 20.36% 16.33% 12.42% ROE 32.00% 36.03% 38.74% 42.93% 50.83% 56.13% 47.47% 44.97% 56.54% 67.24% ROCE 40.92% 44.52% 45.83% 50.44% 57.19% 62.28% 60.72% 57.98% 66.27% 74.56% Fixed Asset Turnover 8.83 9.49 11.20 13.85 14.34 15.88 19.39 20.12 13.25 10.41 Receivable days 17.78 16.95 18.19 17.68 21.43 34.87 35.14 30.65 30.91 28.32 Inventory Days 47.54 55.24 63.08 52.44 54.67 63.12 46.68 49.08 56.11 48.37 Payable days 53.86 52.06 52.34 55.51 62.90 32.37 33.36 37.39 36.84 32.34 Cash Conversion Cycle 11.45 20.14 28.93 14.62 13.19 65.62 48.46 42.34 50.18 44.35 Total Debt/Equity 0.06 0.09 0.15 0.20 0.21 0.28 0.26 0.23 0.26 0.52 Interest Cover 54.35 33.43 27.10 19.64 23.82 25.63 21.70 18.81 17.57 18.48

Top Investors:

kotak mahindra mutual fund

custody bank of japan, ltd. re: rb amundi india small cap equity mother fund

ikigai emerging equity fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Hawkins Cookers - Quarterly Results
6th Aug 2025, 13:57 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