Nifty

:

25088.40

Sensex

:

81666.46

262.95 (1.06%)
943.52 (1.17%)

Login

Nifty
Sensex

:
:

25088.40
81666.46

262.95 (1.06%)
943.52 (1.17%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

63/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

7501.55

02-Feb-2026

Open
High
Low
Previous Close

7599
7599
7353.05
7495.60

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

1141
8548986
7599
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,966.68
31.51
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,836.02
1.73%
9.77

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

35.08
36.71
38.73

P:BV (Average)

8 Years
5 Years
3 Years

14.70
13.94
12.42

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.98
24.74
25.29

Earnings Forecasts:

(Updated: 31-01-2026)

Description 2024 2025 2026 2027
Adj EPS 216.9
P/E Ratio 34.56
Revenue 1093.06
EBITDA 154.54
Net Income 114.69
ROA 20.66
P/B Ratio 10.34
ROE 32
FCFF 77.61
FCFF Yield 1.95
Net Debt -166.62
BVPS 724.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 331.95 285.70 16.19% 316.47 295.85 6.97% 239.08 227.54 5.07% 306.66 276.76 10.80%
Expenses 285.37 257.15 10.97% 272.46 250.19 8.90% 204.09 194.27 5.05% 259.63 230.85 12.47%
EBITDA 46.58 28.55 63.15% 44.01 45.66 -3.61% 34.99 33.27 5.17% 47.03 45.91 2.44%
EBIDTM 14.03% 9.99% 13.91% 15.43% 14.64% 14.62% 15.34% 16.59%
Other Income 3.17 3.41 -7.04% 3.51 3.30 6.36% 3.58 3.65 -1.92% 3.17 3.15 0.63%
Interest 0.80 0.68 17.65% 1.31 0.82 59.76% 0.75 0.85 -11.76% 0.54 1.03 -47.57%
Depreciation 3.82 2.65 44.15% 3.25 2.46 32.11% 2.93 2.41 21.58% 2.76 2.26 22.12%
PBT 45.13 28.63 57.63% 42.96 45.68 -5.95% 34.89 33.66 3.65% 46.90 45.77 2.47%
Tax 11.61 7.43 56.26% 11.01 11.60 -5.09% 8.95 8.61 3.95% 12.54 11.64 7.73%
PAT 33.52 21.20 58.11% 31.95 34.08 -6.25% 25.94 25.05 3.55% 34.36 34.13 0.67%
PATM 10.10% 7.42% 10.10% 11.52% 10.85% 11.01% 11.20% 12.33%
EPS 63.25 40.00 58.12% 60.28 64.30 -6.25% 48.94 47.26 3.55% 64.83 64.40 0.67%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 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 1,194.16 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 9.97% 8.94% 1.83% 4.99% 24.67% 14.04% 3.22% 18.15% 7.92% -5.94% Cost Of Goods Sold 580.97 500.85 452.97 462.31 488.82 365.19 290.07 293.39 260.51 219.45 215.74 Gross Profit 613.19 614.91 571.18 543.49 469.19 403.26 383.80 359.45 292.05 292.58 328.61 GP Margin 51.35% 55.11% 55.77% 54.04% 48.98% 52.48% 56.95% 55.06% 52.85% 57.14% 60.37% Total Expenditure 1,021.55 961.22 873.95 870.46 838.25 657.65 569.99 566.65 482.04 437.78 476.44 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 172.61 154.54 150.20 135.33 119.76 110.81 103.88 86.19 70.52 74.24 67.91 EBITDA Margin 14.45% 13.85% 14.67% 13.46% 12.50% 14.42% 15.42% 13.20% 12.76% 14.50% 12.48% Other Income 13.43 13.53 10.58 4.16 5.86 7.32 3.18 4.14 11.09 4.48 3.25 Interest 3.40 2.90 4.55 4.86 6.06 4.73 3.99 3.98 4.14 4.28 3.45 Depreciation 12.76 10.29 8.68 7.72 6.66 5.33 4.71 4.01 3.66 3.47 3.45 PBT 169.88 154.87 147.55 126.91 112.91 108.06 98.35 82.34 73.81 70.97 64.27 Tax 44.11 40.18 37.71 32.13 29.02 27.43 25.87 28.13 25.13 23.55 19.89 Tax Rate 25.97% 25.94% 25.56% 25.32% 25.70% 25.38% 26.30% 34.16% 34.05% 33.18% 33.02% PAT 125.77 114.69 109.84 94.78 83.89 80.64 72.49 54.22 48.68 47.42 40.34 PAT before Minority Interest 125.77 114.69 109.84 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 10.53% 10.28% 10.72% 9.42% 8.76% 10.49% 10.76% 8.31% 8.81% 9.26% 7.41% PAT Growth 9.88% 4.42% 15.89% 12.98% 4.03% 11.24% 33.70% 11.38% 2.66% 17.55% EPS 237.30 216.40 207.25 178.83 158.28 152.15 136.77 102.30 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
29th Jan 2026, 00:00 AM

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