Nifty

:

11673.60

Sensex

:

39169.62

-13.90 (-0.12%)
-46.02 (-0.12%)

Login

Nifty
Sensex

:
:

11673.60
39169.62

-13.90 (-0.12%)
-46.02 (-0.12%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

71/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

2960.05

3.40 (0.11%)

18-Jul-2019 | 10:37AM

Day's Open
Day's High
Day's Low
Previous Close

2984.75
2984.75
2957.05
2956.65

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

14
0.41
3548.00
2652.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,563.42
28.83
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,501.38
2.71%
13.18

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.63
3.87
0.50

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.59
3.75
0.76

PAT CAGR (%)

10 Years
5 Years
3 Years

9.80
4.92
6.46

P:E (Median)

8 Years
5 Years
3 Years

33.29
34.54
32.33

P:BV (Average)

8 Years
5 Years
3 Years

17.40
18.15
15.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.82
20.90
18.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 184.72 169.37 9.06% 174.70 139.23 25.48% 172.68 163.20 5.81% 120.74 84.78 42.42%
Expenses 162.73 148.51 9.58% 154.89 120.05 29.02% 145.09 139.26 4.19% 103.95 78.29 32.78%
EBITDA 21.99 20.86 5.42% 19.81 19.18 3.28% 27.59 23.94 15.25% 16.79 6.49 158.71%
EBIDTM 11.90% 12.32% 11.35% 13.78% 15.98% 14.66% 13.91% 7.66%
Other Income 0.66 1.51 -56.29% 1.00 1.48 -32.43% 1.14 5.92 -80.74% 1.34 2.22 -39.64%
Interest 1.17 1.10 6.36% 0.91 1.04 -12.50% 0.98 1.06 -7.55% 0.92 0.95 -3.16%
Depreciation 1.05 0.93 12.90% 1.02 0.93 9.68% 1.00 0.91 9.89% 0.95 0.88 7.95%
PBT 20.43 20.34 0.44% 18.89 18.70 1.02% 26.76 27.88 -4.02% 16.26 6.88 136.34%
Tax 6.94 7.52 -7.71% 6.43 6.22 3.38% 9.17 9.09 0.88% 5.57 2.31 141.13%
PAT 13.48 12.82 5.15% 12.46 12.48 -0.16% 17.59 18.80 -6.44% 10.69 4.57 133.92%
PATM 7.30% 7.57% 7.13% 8.96% 10.19% 11.52% 8.85% 5.39%
EPS 25.48 24.23 5.16% 23.55 23.59 -0.17% 33.25 35.54 -6.44% 20.21 8.64 133.91%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Net Sales 652.84 552.56 512.02 544.35 514.50 457.08 424.72 367.54 333.83 285.57 241.47 Net Sales Growth 17.29% 7.92% -5.94% 5.80% 12.56% 7.62% 15.56% 10.10% 16.90% 18.26% Cost Of Goods Sold 293.40 260.51 219.45 215.74 226.77 189.38 181.49 157.79 136.74 106.41 108.19 Gross Profit 359.44 292.05 292.58 328.61 287.73 267.71 243.23 209.74 197.10 179.16 133.28 GP Margin 55.06% 52.85% 57.14% 60.37% 55.92% 58.57% 57.27% 57.07% 59.04% 62.74% 55.20% Total Expenditure 566.66 482.04 437.78 476.44 463.73 398.42 374.01 321.67 285.48 229.99 213.24 Power & Fuel Cost - 8.45 8.71 8.83 7.87 7.60 7.20 5.65 4.77 3.70 3.41 % Of Sales - 1.53% 1.70% 1.62% 1.53% 1.66% 1.70% 1.54% 1.43% 1.30% 1.41% Employee Cost - 76.09 72.59 69.63 63.34 57.46 47.90 44.76 37.84 31.30 29.42 % Of Sales - 13.77% 14.18% 12.79% 12.31% 12.57% 11.28% 12.18% 11.34% 10.96% 12.18% Manufacturing Exp. - 46.52 46.13 47.16 42.17 39.77 36.08 31.08 25.68 20.96 16.52 % Of Sales - 8.42% 9.01% 8.66% 8.20% 8.70% 8.50% 8.46% 7.69% 7.34% 6.84% General & Admin Exp. - 4.49 11.43 4.96 8.90 3.83 9.67 2.76 1.01 7.03 5.45 % Of Sales - 0.81% 2.23% 0.91% 1.73% 0.84% 2.28% 0.75% 0.30% 2.46% 2.26% Selling & Distn. Exp. - 70.85 66.44 113.43 99.63 86.26 78.86 68.59 62.46 56.60 46.20 % Of Sales - 12.82% 12.98% 20.84% 19.36% 18.87% 18.57% 18.66% 18.71% 19.82% 19.13% Miscellaneous Exp. - 15.14 13.04 16.69 15.07 14.13 12.80 11.04 16.98 4.63 46.20 % Of Sales - 2.74% 2.55% 3.07% 2.93% 3.09% 3.01% 3.00% 5.09% 1.62% 1.95% EBITDA 86.18 70.52 74.24 67.91 50.77 58.66 50.71 45.87 48.35 55.58 28.23 EBITDA Margin 13.20% 12.76% 14.50% 12.48% 9.87% 12.83% 11.94% 12.48% 14.48% 19.46% 11.69% Other Income 4.14 11.09 4.48 3.25 3.82 4.53 4.78 3.76 3.26 3.71 4.15 Interest 3.98 4.14 4.28 3.45 3.70 3.51 3.01 2.88 2.15 1.71 1.37 Depreciation 4.02 3.66 3.47 3.45 3.58 2.62 2.43 2.19 1.92 1.69 1.66 PBT 82.34 73.81 70.97 64.27 47.31 57.06 50.06 44.56 47.55 55.88 29.35 Tax 28.11 25.13 23.55 19.89 15.20 18.77 15.96 14.48 15.78 19.04 10.23 Tax Rate 34.14% 34.05% 33.18% 33.02% 32.13% 32.90% 31.88% 32.50% 33.19% 34.07% 34.86% PAT 54.22 48.68 47.42 40.34 32.12 38.28 34.10 30.08 31.77 36.84 19.12 PAT before Minority Interest 54.22 48.68 47.42 40.34 32.12 38.28 34.10 30.08 31.77 36.84 19.12 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 8.31% 8.81% 9.26% 7.41% 6.24% 8.37% 8.03% 8.18% 9.52% 12.90% 7.92% PAT Growth 11.40% 2.66% 17.55% 25.59% -16.09% 12.26% 13.36% -5.32% -13.76% 92.68% Unadjusted EPS 102.49 92.06 89.68 76.28 60.73 72.40 64.49 56.88 60.07 0.00 36.15

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 109.82 106.68 61.07 58.92 55.92 54.75 51.58 46.09 38.90 26.73 Share Capital 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 5.29 Total Reserves 104.53 101.39 55.78 53.63 50.63 49.47 46.30 40.80 33.62 21.44 Non-Current Liabilities 16.73 11.60 132.90 136.58 108.67 100.72 15.18 11.97 13.19 9.59 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 13.82 8.87 19.10 12.75 0.00 11.01 12.20 9.12 12.27 8.79 Long Term Provisions 4.32 4.11 113.83 123.49 107.38 88.69 2.04 1.99 0.00 0.00 Current Liabilities 117.56 115.79 152.58 107.76 127.23 100.62 89.58 90.57 69.05 50.14 Trade Payables 52.13 39.27 45.47 37.58 37.42 28.61 27.29 40.15 38.85 31.89 Other Current Liabilities 59.19 67.63 35.59 34.86 52.12 40.59 37.27 22.84 3.40 2.80 Short Term Borrowings 4.24 6.24 12.29 5.91 0.00 0.00 0.00 2.61 0.00 0.00 Short Term Provisions 1.99 2.65 59.24 29.41 37.70 31.42 25.02 24.97 26.80 15.44 Total Liabilities 244.11 234.07 346.55 303.26 291.82 256.09 156.34 148.63 121.14 86.46 Net Block 23.17 21.83 21.95 22.23 22.79 20.37 19.83 17.37 15.72 14.38 Gross Block 30.12 25.20 56.29 53.47 50.04 46.51 44.81 40.97 37.67 34.83 Accumulated Depreciation 6.95 3.37 34.34 31.24 27.25 26.14 24.98 23.60 21.95 20.45 Non Current Assets 28.70 30.47 142.11 151.69 133.25 112.04 23.69 20.52 17.00 15.26 Capital Work in Progress 1.05 1.17 1.13 0.97 1.30 0.64 1.06 0.91 1.18 0.78 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.08 0.10 0.10 0.10 0.10 Long Term Loans & Adv. 4.45 7.46 119.02 128.49 109.17 90.95 2.71 2.14 0.00 0.00 Other Non Current Assets 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 215.41 203.59 204.45 151.57 158.57 144.05 132.66 128.10 104.14 71.20 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 66.92 82.75 83.23 68.20 63.48 47.53 47.61 38.78 31.15 25.47 Sundry Debtors 47.14 46.35 45.09 43.57 37.95 41.24 31.19 39.07 28.03 26.01 Cash & Bank 87.13 65.16 51.05 33.53 51.97 51.23 51.21 46.75 40.71 14.37 Other Current Assets 14.21 2.79 3.00 2.61 5.17 4.05 2.65 3.51 4.24 5.35 Short Term Loans & Adv. 11.25 6.54 22.09 3.66 2.85 1.68 1.15 1.66 4.24 5.35 Net Current Assets 97.85 87.80 51.87 43.81 31.33 43.43 43.07 37.54 35.09 21.06 Total Assets 244.11 234.06 346.56 303.26 291.82 256.09 156.35 148.62 121.14 86.46

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity 69.23 60.57 34.55 28.28 33.34 22.98 32.39 24.39 37.82 16.40 PBT 73.81 70.97 60.23 47.31 57.06 50.06 44.56 47.55 55.88 29.35 Adjustment -4.06 2.75 4.03 4.03 1.94 0.88 1.45 1.05 1.11 0.85 Changes in Working Capital 21.68 9.36 -11.55 -3.94 -7.01 -11.49 1.37 -7.81 0.65 -4.20 Cash after chg. in Working capital 91.43 83.08 52.70 47.40 51.99 39.45 47.38 40.79 57.64 26.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -22.20 -22.50 -18.15 -19.12 -18.65 -16.47 -14.99 -16.40 -19.81 -9.60 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 -12.59 -14.29 -0.05 0.49 -0.67 2.33 -1.90 -0.31 -1.30 0.78 Net Fixed Assets -4.80 31.05 -2.98 -3.10 -4.19 -1.28 -3.99 -3.03 -3.24 -1.70 Net Investments 0.00 0.00 0.00 0.00 0.08 0.02 0.00 0.00 0.00 0.00 Others -7.79 -45.34 2.93 3.59 3.44 3.59 2.09 2.72 1.94 2.48 Cash from Financing Activity -52.50 -39.33 -17.18 -47.57 -32.24 -24.54 -27.30 -18.04 -10.19 -6.58 Net Cash Inflow / Outflow 4.14 6.96 17.32 -18.80 0.43 0.76 3.20 6.04 26.34 10.60 Opening Cash & Equivalents 3.89 -3.06 31.59 50.39 49.97 49.20 46.00 40.71 14.37 3.77 Closing Cash & Equivalent 8.03 3.89 48.92 31.59 50.39 49.97 49.20 46.75 40.71 14.37

Financial Ratios

Standalone

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 207.69 201.74 115.49 111.42 105.75 103.55 97.55 87.16 73.57 50.55 ROA 20.36% 16.33% 12.42% 12.97% 13.97% 16.54% 19.73% 23.55% 35.49% 24.45% ROE 44.97% 56.54% 67.24% 55.93% 69.18% 64.14% 61.59% 74.75% 112.25% 81.83% ROCE 57.98% 66.27% 74.56% 64.53% 76.73% 71.05% 68.60% 84.58% 132.86% 96.71% Fixed Asset Turnover 20.12 13.25 10.41 10.45 9.95 9.79 8.95 8.80 8.15 7.51 Receivable days 30.65 30.91 28.32 27.52 30.08 29.59 33.42 35.40 33.38 33.81 Inventory Days 49.08 56.11 48.37 44.45 42.16 38.86 41.09 36.90 34.98 37.46 Payable days 37.39 36.84 32.34 30.81 30.46 27.92 39.78 53.53 58.05 55.24 Cash Conversion Cycle 42.34 50.18 44.35 41.16 41.77 40.52 34.72 18.78 10.31 16.03 Total Debt/Equity 0.23 0.26 0.52 0.32 0.44 0.41 0.39 0.44 0.32 0.33 Interest Cover 18.81 17.57 18.48 13.80 17.25 17.63 16.48 23.14 33.60 22.44

Top Investors:

kotak mahindra mutual fund

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback