Nifty

:

25884.80

Sensex

:

84587.01

-74.70 (-0.29%)
-313.70 (-0.37%)

Login

Nifty
Sensex

:
:

25884.80
84587.01

-74.70 (-0.29%)
-313.70 (-0.37%)

Hindware Home Innovation Ltd.

Consumer Durables - Domestic Appliances

Rating :

56/99

BSE: 542905 | NSE: HINDWAREAP

Watchlist

NSE BSE

336.10

25-Nov-2025

Open
High
Low
Previous Close

328.4
339.85
321.95
331.30

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

55354
18253926.2
392.7
177.42

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,810.94
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,557.17
N/A
3.73

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
7.28
-4.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-0.01
-10.24

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
24.91
40.85

P:BV (Average)

8 Years
5 Years
3 Years

-
5.08
4.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
14.88
14.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 84.13 82.53 1.94% 71.22 110.53 -35.57% 91.94 108.23 -15.05% 67.35 112.23 -39.99%
Expenses 83.73 94.15 -11.07% 72.08 112.71 -36.05% 105.52 120.79 -12.64% 80.57 120.51 -33.14%
EBITDA 0.40 -11.62 - -0.86 -2.18 - -13.58 -12.56 - -13.22 -8.28 -
EBIDTM 0.48% -14.08% -1.21% -1.97% -14.77% -11.60% -19.63% -7.38%
Other Income 6.38 8.89 -28.23% 10.77 4.90 119.80% 6.25 2.27 175.33% 3.34 3.22 3.73%
Interest 1.58 5.00 -68.40% 1.63 4.75 -65.68% 1.71 4.48 -61.83% 3.79 3.54 7.06%
Depreciation 1.84 4.42 -58.37% 3.91 4.59 -14.81% 4.12 4.34 -5.07% 4.20 4.49 -6.46%
PBT 3.97 -12.15 - -45.12 -6.62 - -19.28 -19.11 - -17.87 -13.09 -
Tax 3.21 -4.50 - -16.28 -1.81 - -4.71 -4.53 - -4.68 -4.52 -
PAT 0.76 -7.65 - -28.84 -4.81 - -14.57 -14.58 - -13.19 -8.57 -
PATM 0.90% -9.27% -40.49% -4.35% -15.85% -13.47% -19.58% -7.64%
EPS 0.09 -0.92 - -3.45 -0.58 - -1.74 -1.74 - -1.58 -1.03 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 676.31 629.83 7.38% 531.16 599.91 -11.46% 699.02 772.43 -9.50% 594.23 687.71 -13.59%
Expenses 619.90 600.12 3.30% 482.41 556.90 -13.38% 658.13 697.58 -5.66% 564.82 635.36 -11.10%
EBITDA 56.41 29.71 89.87% 48.75 43.01 13.35% 40.89 74.85 -45.37% 29.41 52.35 -43.82%
EBIDTM 8.34% 4.72% 9.18% 7.17% 5.85% 9.69% 4.95% 7.61%
Other Income 3.83 9.80 -60.92% 9.00 12.36 -27.18% 10.29 8.45 21.78% 8.08 10.54 -23.34%
Interest 17.14 23.55 -27.22% 17.93 23.93 -25.07% 19.10 24.29 -21.37% 22.56 22.74 -0.79%
Depreciation 29.00 30.89 -6.12% 30.24 30.73 -1.59% 30.36 30.69 -1.08% 30.55 30.42 0.43%
PBT 14.71 -14.93 - -39.91 0.71 - -27.88 28.32 - -15.62 9.73 -
Tax 6.42 -3.89 - -14.85 0.21 - 0.58 7.50 -92.27% -3.74 1.40 -
PAT 8.29 -11.04 - -25.06 0.50 - -28.46 20.82 - -11.88 8.33 -
PATM 1.23% -1.75% -4.72% 0.08% -4.07% 2.70% -2.00% 1.21%
EPS 0.59 -2.05 - -3.48 -0.53 - -3.70 0.28 - -2.12 0.56 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 314.64 352.35 421.72 556.92 491.28 503.11 451.44 396.64 Net Sales Growth -23.91% -16.45% -24.28% 13.36% -2.35% 11.45% 13.82% Cost Of Goods Sold 193.31 230.19 262.44 353.10 316.40 327.73 285.18 252.63 Gross Profit 121.33 122.16 159.28 203.82 174.89 175.38 166.26 144.00 GP Margin 38.56% 34.67% 37.77% 36.60% 35.60% 34.86% 36.83% 36.30% Total Expenditure 341.90 392.96 452.01 543.80 478.62 475.97 443.00 412.06 Power & Fuel Cost - 0.18 0.36 0.78 0.59 0.72 1.87 1.40 % Of Sales - 0.05% 0.09% 0.14% 0.12% 0.14% 0.41% 0.35% Employee Cost - 57.11 67.48 65.40 54.35 50.48 49.78 44.89 % Of Sales - 16.21% 16.00% 11.74% 11.06% 10.03% 11.03% 11.32% Manufacturing Exp. - 3.30 2.54 3.34 2.42 1.56 2.17 1.75 % Of Sales - 0.94% 0.60% 0.60% 0.49% 0.31% 0.48% 0.44% General & Admin Exp. - 21.80 18.53 23.87 17.36 12.83 12.21 31.27 % Of Sales - 6.19% 4.39% 4.29% 3.53% 2.55% 2.70% 7.88% Selling & Distn. Exp. - 64.93 81.87 85.67 76.08 70.86 79.40 70.42 % Of Sales - 18.43% 19.41% 15.38% 15.49% 14.08% 17.59% 17.75% Miscellaneous Exp. - 15.44 18.79 11.65 11.43 11.79 12.39 9.69 % Of Sales - 4.38% 4.46% 2.09% 2.33% 2.34% 2.74% 2.44% EBITDA -27.26 -40.61 -30.29 13.12 12.66 27.14 8.44 -15.42 EBITDA Margin -8.66% -11.53% -7.18% 2.36% 2.58% 5.39% 1.87% -3.89% Other Income 26.74 23.38 40.47 43.60 34.95 4.49 29.06 0.61 Interest 8.71 15.25 17.76 19.96 16.23 14.94 13.13 8.23 Depreciation 14.07 17.33 17.27 18.06 14.11 15.38 21.83 5.54 PBT -78.30 -49.81 -24.85 18.70 17.27 1.32 2.54 -28.59 Tax -22.46 -15.70 -6.72 8.10 4.58 17.42 -6.24 -9.80 Tax Rate 28.68% 28.07% 27.04% 43.32% 26.52% 48.29% -245.67% 34.28% PAT -55.84 -40.22 -18.13 10.60 12.69 18.65 8.78 -18.79 PAT before Minority Interest -55.84 -40.22 -18.13 10.60 12.69 18.65 8.78 -18.79 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -17.75% -11.41% -4.30% 1.90% 2.58% 3.71% 1.94% -4.74% PAT Growth 0.00% - - -16.47% -31.96% 112.41% - EPS -6.68 -4.81 -2.17 1.27 1.52 2.23 1.05 -2.25

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Net Sales 2,500.72 2,522.99 2,776.31 2,872.29 2,293.63 1,775.21 1,613.12 1,670.87 0.00 Net Sales Growth -7.03% -9.12% -3.34% 25.23% 29.20% 10.05% -3.46% 0 Cost Of Goods Sold 1,394.92 1,410.06 1,511.69 1,637.41 1,564.55 1,193.83 1,074.15 1,083.48 0.00 Gross Profit 1,105.80 1,112.93 1,264.62 1,234.88 729.09 581.38 538.97 587.40 0.00 GP Margin 44.22% 44.11% 45.55% 42.99% 31.79% 32.75% 33.41% 35.16% 0 Total Expenditure 2,325.26 2,379.97 2,513.66 2,626.83 2,118.81 1,632.11 1,524.96 1,546.83 0.06 Power & Fuel Cost - 86.26 93.18 111.51 0.59 0.72 1.90 1.46 0.00 % Of Sales - 3.42% 3.36% 3.88% 0.03% 0.04% 0.12% 0.09% 0 Employee Cost - 426.48 426.19 402.34 231.03 180.83 177.36 159.53 0.00 % Of Sales - 16.90% 15.35% 14.01% 10.07% 10.19% 10.99% 9.55% 0 Manufacturing Exp. - 74.05 67.75 75.16 13.58 9.77 9.38 7.29 0.00 % Of Sales - 2.94% 2.44% 2.62% 0.59% 0.55% 0.58% 0.44% 0 General & Admin Exp. - 90.39 93.84 99.51 63.50 41.18 49.26 62.84 0.00 % Of Sales - 3.58% 3.38% 3.46% 2.77% 2.32% 3.05% 3.76% 0 Selling & Distn. Exp. - 249.09 282.77 263.59 208.36 169.66 178.65 198.34 0.00 % Of Sales - 9.87% 10.19% 9.18% 9.08% 9.56% 11.07% 11.87% 0 Miscellaneous Exp. - 43.64 38.24 37.31 37.20 36.11 34.25 33.89 0.06 % Of Sales - 1.73% 1.38% 1.30% 1.62% 2.03% 2.12% 2.03% 0 EBITDA 175.46 143.02 262.65 245.46 174.82 143.10 88.16 124.04 -0.06 EBITDA Margin 7.02% 5.67% 9.46% 8.55% 7.62% 8.06% 5.47% 7.42% 0 Other Income 31.20 40.53 36.40 35.61 29.30 18.07 24.31 9.13 0.00 Interest 76.73 89.14 92.63 77.10 20.42 29.49 33.31 28.52 0.00 Depreciation 120.15 122.53 118.84 100.98 39.34 39.27 45.99 19.69 0.00 PBT -68.70 -28.11 87.58 102.99 144.37 92.41 33.17 84.97 -0.06 Tax -11.59 -6.84 29.51 36.53 41.74 37.57 10.06 30.12 0.00 Tax Rate 16.87% 11.85% 33.69% 35.47% 17.02% 40.66% 30.33% 35.51% 0.00% PAT -57.11 -51.15 56.21 66.00 203.49 54.84 23.11 54.70 -0.06 PAT before Minority Interest -57.44 -50.87 58.07 66.46 203.49 54.84 23.11 54.70 -0.06 Minority Interest -0.33 -0.28 -1.86 -0.46 0.00 0.00 0.00 0.00 0.00 PAT Margin -2.28% -2.03% 2.02% 2.30% 8.87% 3.09% 1.43% 3.27% 0 PAT Growth -406.88% - -14.83% -67.57% 271.06% 137.30% -57.75% - EPS -6.83 -6.12 6.72 7.89 24.34 6.56 2.76 6.54 -0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 294.13 87.08 126.54 116.00 109.02 91.05 82.32 Share Capital 16.73 14.46 14.46 14.46 14.46 14.46 0.00 Total Reserves 277.41 72.62 112.09 101.54 94.56 76.59 67.86 Non-Current Liabilities -10.91 66.57 77.81 68.67 23.65 28.30 -9.50 Secured Loans 0.00 6.00 8.25 10.50 12.75 14.25 15.00 Unsecured Loans 0.00 45.00 25.00 17.00 10.00 0.00 0.00 Long Term Provisions 1.62 1.77 1.98 1.77 1.74 1.67 1.19 Current Liabilities 153.40 263.98 248.15 299.33 288.76 244.68 185.56 Trade Payables 56.73 69.31 77.78 81.37 99.98 64.67 34.69 Other Current Liabilities 85.44 100.83 88.77 85.15 82.98 55.39 46.39 Short Term Borrowings 8.20 90.80 78.66 130.15 95.38 122.50 103.74 Short Term Provisions 3.03 3.04 2.94 2.66 10.42 2.12 0.74 Total Liabilities 436.62 417.63 452.50 484.00 421.43 364.03 258.38 Net Block 62.78 77.68 91.00 86.40 49.10 79.09 25.42 Gross Block 132.02 155.37 155.48 133.18 85.84 118.21 63.04 Accumulated Depreciation 69.24 77.69 64.48 46.77 36.74 39.12 37.62 Non Current Assets 242.75 152.90 144.66 133.03 60.82 92.10 36.28 Capital Work in Progress 1.97 0.79 4.84 6.44 1.02 2.52 3.80 Non Current Investment 74.18 62.25 38.94 29.47 1.87 1.87 1.67 Long Term Loans & Adv. 103.82 12.18 9.88 10.72 8.83 8.61 4.75 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.63 Current Assets 208.32 264.74 307.84 350.97 360.61 271.94 222.10 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 90.56 113.28 120.95 143.05 113.78 134.19 107.86 Sundry Debtors 90.80 103.72 138.60 140.18 158.22 117.18 87.61 Cash & Bank 5.24 10.72 1.16 2.67 1.97 0.40 8.72 Other Current Assets 21.72 10.73 21.23 9.67 86.64 20.17 17.91 Short Term Loans & Adv. 11.97 26.30 25.90 55.40 33.49 19.65 16.16 Net Current Assets 54.92 0.76 59.69 51.64 71.85 27.25 36.54 Total Assets 451.07 417.64 452.50 484.00 421.43 364.04 258.38

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Shareholder's Funds 777.07 597.83 575.74 526.36 329.94 274.22 256.63 0.04 Share Capital 16.73 14.46 14.46 14.46 14.46 14.46 0.00 0.10 Total Reserves 760.34 583.37 561.28 511.91 315.48 259.76 242.17 -0.06 Non-Current Liabilities 502.37 543.92 573.02 236.22 91.74 111.91 49.06 0.00 Secured Loans 354.83 339.20 328.05 10.50 42.54 47.57 50.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 14.72 14.51 13.35 11.92 8.28 7.38 4.93 0.00 Current Liabilities 1,146.67 1,216.45 1,110.33 1,344.86 580.38 581.16 635.89 0.07 Trade Payables 406.58 311.97 297.22 252.39 143.85 112.19 170.32 0.00 Other Current Liabilities 500.52 511.01 509.00 953.99 275.94 183.10 167.51 0.01 Short Term Borrowings 230.95 389.08 298.04 130.44 141.87 277.95 252.72 0.06 Short Term Provisions 8.62 4.39 6.07 8.05 18.72 7.92 45.35 0.00 Total Liabilities 2,435.16 2,367.06 2,266.37 2,107.44 1,002.06 967.29 941.58 0.11 Net Block 875.44 917.53 911.96 743.02 157.02 189.77 107.96 0.00 Gross Block 1,282.36 1,252.95 1,141.06 878.13 264.57 278.84 171.93 0.00 Accumulated Depreciation 406.92 335.42 229.10 135.11 107.55 89.07 63.97 0.00 Non Current Assets 1,188.91 1,154.65 1,068.94 919.12 179.56 206.96 120.73 0.00 Capital Work in Progress 208.83 55.31 36.23 58.50 10.59 4.80 4.07 0.00 Non Current Investment 73.07 103.51 87.95 87.35 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 31.08 78.05 32.27 29.71 11.94 12.39 8.07 0.00 Other Non Current Assets 0.49 0.24 0.52 0.55 0.01 0.00 0.63 0.00 Current Assets 1,264.58 1,212.40 1,197.45 1,188.33 822.50 760.34 820.86 0.11 Current Investments 0.00 0.00 0.00 27.09 25.64 0.27 0.27 0.09 Inventories 600.72 589.36 683.77 675.31 280.18 310.17 279.29 0.00 Sundry Debtors 507.77 453.34 377.61 305.90 407.65 359.18 356.31 0.00 Cash & Bank 25.26 29.33 9.27 26.54 7.62 2.67 21.78 0.02 Other Current Assets 130.83 38.83 35.26 30.39 101.41 88.05 163.21 0.00 Short Term Loans & Adv. 99.86 101.55 91.54 123.10 93.09 63.51 45.20 0.00 Net Current Assets 117.91 -4.04 87.11 -156.54 242.12 179.18 184.97 0.04 Total Assets 2,453.49 2,367.05 2,266.39 2,107.45 1,002.06 967.30 941.59 0.11

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Cash From Operating Activity 11.35 15.79 61.06 -58.37 53.65 -16.58 -38.45 PBT -54.96 -53.55 18.70 17.27 36.07 2.54 -28.59 Adjustment 29.55 30.81 9.29 6.10 -6.68 8.67 13.70 Changes in Working Capital 34.66 42.39 35.50 -68.80 24.55 -27.79 -23.56 Cash after chg. in Working capital 9.24 19.65 63.48 -45.43 53.93 -16.58 -38.45 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 2.11 -3.85 -2.42 -12.94 -0.28 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -113.12 -7.76 5.75 45.46 -13.42 14.07 -6.40 Net Fixed Assets 22.17 4.16 -20.70 -52.76 33.87 -53.89 Net Investments -11.93 -23.31 -9.47 -27.60 0.00 -0.20 Others -123.36 11.39 35.92 125.82 -47.29 68.16 Cash from Financing Activity 96.40 1.49 -68.33 13.56 -38.67 -5.79 5.53 Net Cash Inflow / Outflow -5.37 9.52 -1.51 0.65 1.56 -8.30 -39.32 Opening Cash & Equivalents 10.61 1.09 2.60 1.96 0.40 8.70 0.02 Closing Cash & Equivalent 5.10 10.61 1.09 2.60 1.96 0.40 8.70

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Cash From Operating Activity 192.09 240.77 220.79 226.05 234.49 40.15 79.11 PBT -74.53 47.62 94.08 245.23 92.41 33.17 84.97 Adjustment 252.53 215.65 152.69 -49.40 57.90 77.96 41.62 Changes in Working Capital 17.49 18.23 10.09 91.28 106.57 -15.38 -47.47 Cash after chg. in Working capital 195.49 281.50 256.85 287.11 256.88 95.75 79.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.40 -40.73 -36.07 -61.06 -22.39 -55.60 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -214.57 -218.77 -704.74 -124.01 -51.62 -30.99 -37.47 Net Fixed Assets 22.17 4.16 -20.70 -52.76 33.87 -53.89 Net Investments -11.93 -23.31 -9.47 -27.60 0.00 -0.20 Others -224.81 -199.62 -674.57 -43.65 -85.49 23.10 Cash from Financing Activity 18.30 -1.97 466.68 -83.17 -177.93 -28.25 -122.60 Net Cash Inflow / Outflow -4.18 20.02 -17.27 18.88 4.94 -19.09 -80.96 Opening Cash & Equivalents 29.22 9.20 26.48 7.60 2.67 21.76 102.69 Closing Cash & Equivalent 24.89 29.22 9.20 26.48 7.60 2.67 21.76

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Book Value (Rs.) 35.16 11.49 16.70 16.04 15.08 12.59 0.00 ROA -9.22% -4.17% 2.26% 2.80% 4.75% 2.82% -7.27% ROE -21.10% -16.98% 8.74% 11.28% 18.64% 11.05% -27.69% ROCE -15.25% -3.01% 14.97% 13.28% 22.31% 7.30% -10.13% Fixed Asset Turnover 2.99 3.22 4.37 5.08 5.53 5.25 6.83 Receivable days 82.49 88.31 80.75 97.87 89.11 78.61 74.28 Inventory Days 86.45 85.36 76.47 84.24 80.24 92.91 91.46 Payable days 99.92 102.28 82.25 104.60 91.69 38.82 31.71 Cash Conversion Cycle 69.02 71.39 74.96 77.50 77.66 132.70 134.03 Total Debt/Equity 0.03 1.65 0.90 1.38 1.10 1.51 1.75 Interest Cover -2.67 -0.40 1.94 2.06 3.41 1.19 -2.47

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18
Book Value (Rs.) 92.90 78.89 75.97 72.81 45.64 37.93 0.00 0.75 ROA -2.11% 2.51% 3.04% 13.09% 5.57% 2.42% 11.62% -57.39% ROE -7.40% 9.90% 12.06% 47.53% 18.15% 8.95% 45.16% -166.67% ROCE 2.14% 13.24% 18.40% 44.69% 21.74% 11.45% 40.52% -63.69% Fixed Asset Turnover 3.59 3.94 4.70 6.34 9.96 10.58 14.11 0.00 Receivable days 38.52 32.19 26.31 35.94 51.69 54.78 53.60 0.00 Inventory Days 47.70 49.31 52.32 48.12 39.79 45.13 42.01 0.00 Payable days 93.00 73.55 61.26 46.22 39.14 33.91 21.06 0.00 Cash Conversion Cycle -6.77 7.96 17.38 37.84 52.34 66.00 74.56 0.00 Total Debt/Equity 0.93 1.40 1.24 0.27 0.57 1.20 1.25 1.60 Interest Cover 0.35 1.95 2.34 13.01 4.13 2.00 3.97 -155.25

Top Investors:

abakkus growth fund-1

al mehwar commercial investments l.l.c. - (noosa)

abakkus growth fund-2

ganesh srinivasan

investor education and protection fund (iepf)

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