Nifty
Sensex
:
:
25244.75
82755.51
200.40 (0.80%)
700.40 (0.85%)

Consumer Food

Rating :
63/99

BSE: 519126 | NSE: HNDFDS

525.40
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  525.5
  •  535.4
  •  522.4
  •  525.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  100619
  •  53066488.15
  •  686.4
  •  421.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,294.90
  • 57.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,066.68
  • N/A
  • 7.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.22%
  • 1.83%
  • 12.61%
  • FII
  • DII
  • Others
  • 5.24%
  • 10.51%
  • 7.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 63.52
  • 28.97
  • 10.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 31.79
  • 14.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 41.11
  • 32.55
  • 27.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 91.45
  • 91.45
  • 73.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.59
  • 14.59
  • 13.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.10
  • 38.10
  • 34.19

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
8.23
9.51
12.74
17.65
P/E Ratio
63.84
55.25
41.24
29.77
Revenue
2755
3564
4484
5453
EBITDA
222
293
382
475
Net Income
93
110
152
210
ROA
5.7
5
10.9
12.2
P/B Ratio
9.58
6.76
5.50
4.64
ROE
18.22
14.27
14.95
16.9
FCFF
-98
-229
-100
206
FCFF Yield
-1.37
-3.21
-1.4
2.88
Net Debt
681
812
10
9
BVPS
54.84
77.77
95.58
113.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
933.37
730.96
27.69%
879.73
729.15
20.65%
883.20
675.35
30.78%
868.08
619.25
40.18%
Expenses
856.01
670.39
27.69%
806.50
672.37
19.95%
813.34
621.42
30.88%
795.39
568.78
39.84%
EBITDA
77.36
60.57
27.72%
73.23
56.78
28.97%
69.86
53.93
29.54%
72.69
50.47
44.03%
EBIDTM
8.29%
8.29%
8.32%
7.79%
7.91%
7.99%
8.37%
8.15%
Other Income
2.96
3.49
-15.19%
5.98
1.15
420.00%
2.75
1.62
69.75%
2.86
0.91
214.29%
Interest
19.62
17.98
9.12%
19.89
15.09
31.81%
20.77
12.61
64.71%
19.76
11.00
79.64%
Depreciation
20.06
18.35
9.32%
20.07
13.84
45.01%
20.05
11.72
71.08%
19.55
10.88
79.69%
PBT
40.64
27.73
46.56%
39.25
29.00
35.34%
31.79
31.22
1.83%
36.24
29.49
22.89%
Tax
9.89
4.77
107.34%
10.55
6.96
51.58%
8.86
6.55
35.27%
8.99
6.12
46.90%
PAT
30.75
22.96
33.93%
28.70
22.04
30.22%
22.93
24.67
-7.05%
27.25
23.37
16.60%
PATM
3.29%
3.14%
3.26%
3.02%
2.60%
3.65%
3.14%
3.77%
EPS
2.62
2.00
31.00%
2.44
1.95
25.13%
2.00
2.19
-8.68%
2.38
2.07
14.98%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
3,564.38
2,754.71
2,598.13
2,040.10
1,386.35
771.89
491.91
Net Sales Growth
29.39%
6.03%
27.35%
47.16%
79.60%
56.92%
 
Cost Of Goods Sold
2,792.06
1,835.52
1,782.46
1,541.12
1,055.66
544.43
329.92
Gross Profit
772.32
919.19
815.67
498.99
330.69
227.46
161.99
GP Margin
21.67%
33.37%
31.39%
24.46%
23.85%
29.47%
32.93%
Total Expenditure
3,271.24
2,532.78
2,424.78
1,925.14
1,302.93
716.06
459.36
Power & Fuel Cost
-
39.92
31.60
20.63
13.30
9.64
8.82
% Of Sales
-
1.45%
1.22%
1.01%
0.96%
1.25%
1.79%
Employee Cost
-
82.62
55.61
40.80
30.60
24.22
18.49
% Of Sales
-
3.00%
2.14%
2.00%
2.21%
3.14%
3.76%
Manufacturing Exp.
-
543.03
533.45
305.23
188.20
125.05
88.95
% Of Sales
-
19.71%
20.53%
14.96%
13.58%
16.20%
18.08%
General & Admin Exp.
-
23.41
17.17
13.46
12.05
10.09
8.77
% Of Sales
-
0.85%
0.66%
0.66%
0.87%
1.31%
1.78%
Selling & Distn. Exp.
-
0.14
0.12
0.20
0.28
0.86
0.83
% Of Sales
-
0.01%
0.00%
0.01%
0.02%
0.11%
0.17%
Miscellaneous Exp.
-
8.14
4.36
3.70
2.83
1.76
3.57
% Of Sales
-
0.30%
0.17%
0.18%
0.20%
0.23%
0.73%
EBITDA
293.14
221.93
173.35
114.96
83.42
55.83
32.55
EBITDA Margin
8.22%
8.06%
6.67%
5.64%
6.02%
7.23%
6.62%
Other Income
14.55
7.17
4.51
3.69
2.66
1.21
0.65
Interest
80.04
56.88
35.95
20.34
18.86
11.13
7.52
Depreciation
79.73
54.80
37.41
24.51
17.20
11.28
7.46
PBT
147.92
117.41
104.51
73.81
50.02
34.63
18.22
Tax
38.29
24.40
33.39
26.82
13.67
11.90
6.31
Tax Rate
25.89%
20.78%
31.95%
36.34%
27.33%
34.36%
34.63%
PAT
109.63
93.02
71.12
44.66
36.36
22.73
11.91
PAT before Minority Interest
109.63
93.02
71.12
44.66
36.36
22.73
11.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.08%
3.38%
2.74%
2.19%
2.62%
2.94%
2.42%
PAT Growth
17.83%
30.79%
59.25%
22.83%
59.96%
90.85%
 
EPS
9.33
7.92
6.05
3.80
3.09
1.93
1.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
646.13
374.93
304.13
221.53
187.04
65.22
Share Capital
22.91
22.55
22.55
21.20
21.20
13.49
Total Reserves
548.22
352.38
281.58
200.34
165.84
51.73
Non-Current Liabilities
589.32
454.90
306.40
207.21
154.42
75.52
Secured Loans
494.36
381.18
253.60
184.49
136.29
64.40
Unsecured Loans
0.84
0.77
0.71
2.03
1.80
0.88
Long Term Provisions
12.96
5.37
2.83
1.91
1.45
0.41
Current Liabilities
689.04
504.92
373.87
265.67
197.65
125.48
Trade Payables
425.80
335.31
271.15
213.89
139.63
76.53
Other Current Liabilities
150.32
113.79
66.58
49.06
47.29
26.13
Short Term Borrowings
106.41
54.87
35.36
0.14
8.24
19.78
Short Term Provisions
6.51
0.96
0.77
2.58
2.48
3.04
Total Liabilities
1,924.49
1,334.75
984.40
694.41
539.11
266.22
Net Block
908.38
553.67
427.01
270.86
249.76
133.16
Gross Block
1,352.63
717.36
546.06
322.10
283.81
155.68
Accumulated Depreciation
444.26
163.69
119.05
51.25
34.05
22.52
Non Current Assets
1,056.96
737.08
544.16
349.69
285.95
147.32
Capital Work in Progress
8.74
125.12
87.16
53.47
25.56
0.34
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
25.04
46.64
28.41
24.96
10.43
13.32
Other Non Current Assets
114.80
11.64
1.58
0.41
0.20
0.50
Current Assets
867.53
597.68
440.24
344.73
253.16
118.91
Current Investments
0.00
0.00
0.00
0.41
2.35
0.00
Inventories
493.40
333.91
237.77
169.08
109.73
49.04
Sundry Debtors
175.77
104.49
72.19
49.69
37.47
42.61
Cash & Bank
49.29
50.47
43.40
58.53
38.98
4.53
Other Current Assets
149.07
7.19
5.09
5.28
64.64
22.73
Short Term Loans & Adv.
136.78
101.63
81.79
61.73
51.65
13.92
Net Current Assets
178.49
92.76
66.37
79.05
55.51
-6.58
Total Assets
1,924.49
1,334.76
984.40
694.42
539.11
266.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
86.71
99.10
36.39
73.52
17.02
-4.86
PBT
117.41
104.51
71.48
48.07
33.81
18.22
Adjustment
108.16
71.97
46.79
36.97
22.45
15.76
Changes in Working Capital
-124.51
-57.67
-53.15
5.76
-31.50
-34.63
Cash after chg. in Working capital
101.06
118.81
65.12
90.80
24.76
-0.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.35
-19.71
-28.74
-17.28
-7.74
-4.21
Other Direct Exp. Paid
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
Cash From Investing Activity
-381.31
-246.48
-140.71
-91.54
-145.16
-44.48
Net Fixed Assets
-412.55
-71.17
-146.89
-65.54
-153.35
Net Investments
-3.72
-73.49
-3.72
-0.01
-3.18
Others
34.96
-101.82
9.90
-25.99
11.37
Cash from Financing Activity
297.99
127.89
90.60
33.90
152.54
43.00
Net Cash Inflow / Outflow
3.38
-19.49
-13.72
15.88
24.40
-6.34
Opening Cash & Equivalents
39.87
32.60
44.46
28.79
4.39
6.50
Closing Cash & Equivalent
43.18
39.87
32.60
44.44
28.79
4.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
49.85
33.26
26.98
20.90
88.24
48.34
ROA
5.71%
6.13%
5.32%
5.89%
5.65%
4.48%
ROE
19.66%
20.95%
16.99%
17.80%
18.02%
18.27%
ROCE
15.84%
18.75%
17.20%
17.45%
17.77%
15.71%
Fixed Asset Turnover
2.66
4.11
4.70
4.58
3.51
3.16
Receivable days
18.57
12.41
10.90
11.47
18.93
31.62
Inventory Days
54.81
40.16
36.40
36.70
37.54
36.39
Payable days
75.68
62.09
57.44
61.12
53.60
60.87
Cash Conversion Cycle
-2.30
-9.53
-10.14
-12.94
2.87
7.13
Total Debt/Equity
1.20
1.32
1.07
0.98
0.88
1.51
Interest Cover
3.06
3.91
4.51
3.65
4.11
3.42

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.