Nifty

:

14617.85

Sensex

:

48832.03

36.40 (0.25%)
28.35 (0.06%)

Login

Nifty
Sensex

:
:

14617.85
48832.03

36.40 (0.25%)
28.35 (0.06%)

Hawkins Cookers Ltd.

Consumer Durables - Domestic Appliances

Rating :

65/99

BSE: 508486 | NSE: HAWKINCOOK

Watchlist

NSE BSE

5349.45

16-Apr-2021

Open
High
Low
Previous Close

5399.85
5399.85
5320.10
5347.40

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

154
34.91
6200.95
3950.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,828.69
42.85
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,819.85
N/A
18.42

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

33.67
32.62
30.36

P:BV (Average)

8 Years
5 Years
3 Years

19.15
19.15
19.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.06
20.27
20.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 231.05 193.25 19.56% 193.20 192.56 0.33% 100.80 142.10 -29.06% 145.97 184.72 -20.98%
Expenses 198.44 161.78 22.66% 157.15 156.79 0.23% 90.82 119.99 -24.31% 131.42 162.73 -19.24%
EBITDA 32.61 31.47 3.62% 36.05 35.77 0.78% 9.98 22.11 -54.86% 14.55 21.99 -33.83%
EBIDTM 14.11% 16.28% 18.66% 18.57% 9.90% 15.56% -0.29% -0.29%
Other Income 2.62 0.93 181.72% 1.76 0.73 141.10% 0.81 0.77 5.19% 0.75 0.66 13.64%
Interest 1.22 0.90 35.56% 0.97 1.16 -16.38% 1.37 0.92 48.91% 1.01 1.17 -13.68%
Depreciation 1.38 1.19 15.97% 1.22 1.12 8.93% 1.24 1.08 14.81% 1.32 1.05 25.71%
PBT 32.63 30.31 7.65% 35.62 34.21 4.12% 8.18 20.88 -60.82% 12.97 20.43 -36.51%
Tax 8.41 7.82 7.54% 9.62 7.26 32.51% 1.74 7.19 -75.80% 3.61 6.95 -48.06%
PAT 24.22 22.49 7.69% 26.00 26.95 -3.53% 6.44 13.69 -52.96% 9.36 13.48 -30.56%
PATM 10.48% 11.64% 13.46% 14.00% 6.39% 9.63% 2.87% 2.87%
EPS 45.70 42.43 7.71% 49.06 50.85 -3.52% 12.15 25.83 -52.96% 17.66 25.43 -30.55%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 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 671.02 673.87 652.84 552.56 512.02 544.35 514.50 457.08 424.72 367.54 333.83 Net Sales Growth -5.84% 3.22% 18.15% 7.92% -5.94% 5.80% 12.56% 7.62% 15.56% 10.10% Cost Of Goods Sold 750.94 290.07 293.39 260.51 219.45 215.74 226.77 189.38 181.49 157.79 136.74 Gross Profit -79.92 383.80 359.45 292.05 292.58 328.61 287.73 267.71 243.23 209.74 197.10 GP Margin -11.91% 56.95% 55.06% 52.85% 57.14% 60.37% 55.92% 58.57% 57.27% 57.07% 59.04% Total Expenditure 577.83 569.99 566.65 482.04 437.78 476.44 463.73 398.42 374.01 321.67 285.48 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 93.19 103.88 86.19 70.52 74.24 67.91 50.77 58.66 50.71 45.87 48.35 EBITDA Margin 13.89% 15.42% 13.20% 12.76% 14.50% 12.48% 9.87% 12.83% 11.94% 12.48% 14.48% Other Income 5.94 3.18 4.14 11.09 4.48 3.25 3.82 4.53 4.78 3.76 3.26 Interest 4.57 3.99 3.98 4.14 4.28 3.45 3.70 3.51 3.01 2.88 2.15 Depreciation 5.16 4.71 4.01 3.66 3.47 3.45 3.58 2.62 2.43 2.19 1.92 PBT 89.40 98.35 82.34 73.81 70.97 64.27 47.31 57.06 50.06 44.56 47.55 Tax 23.38 25.87 28.13 25.13 23.55 19.89 15.20 18.77 15.96 14.48 15.78 Tax Rate 26.15% 26.30% 34.16% 34.05% 33.18% 33.02% 32.13% 32.90% 31.88% 32.50% 33.19% PAT 66.02 72.49 54.22 48.68 47.42 40.34 32.12 38.28 34.10 30.08 31.77 PAT before Minority Interest 66.02 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 9.84% 10.76% 8.31% 8.81% 9.26% 7.41% 6.24% 8.37% 8.03% 8.18% 9.52% PAT Growth -13.82% 33.70% 11.38% 2.66% 17.55% 25.59% -16.09% 12.26% 13.36% -5.32% EPS 124.57 136.77 102.30 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:

No Latest News!

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