Nifty

:

24270.85

Sensex

:

77763.91

95.15 (0.39%)
261.79 (0.34%)

Login

Nifty
Sensex

:
:

24270.85
77763.91

95.15 (0.39%)
261.79 (0.34%)

Honasa Consumer Ltd.

Trading

Rating :

67/99

BSE: 544014 | NSE: HONASA

Watchlist

NSE BSE

461.75

03-Jul-2026

Open
High
Low
Previous Close

469.95
469.95
457.55
469.50

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

1219898
564733390.3
473.35
248.4

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

15,044.39
75.24
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

14,854.68
0.65%
10.65

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
32.32
11.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
24.66

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
93.77

P:BV (Average)

8 Years
5 Years
3 Years

-
-
11.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
102.88

Earnings Forecasts:

(Updated: 27-06-2026)

Description 2026 2027 2028 2029
Adj EPS 30.54 5.56 7.6 9.48
P/E Ratio 15.12 83.05 60.76 48.71
Revenue 36.42 2354.96 2833.01 3274.62
EBITDA 3766.35 217.51 305.79 384.74
Net Income 475.44 180.15 247.18 308.27
ROA 375.31 9.4 11.17 11.92
P/B Ratio -0.55 11.05 9.44 8.26
ROE 6.61 14.24 16.44 18.13
FCFF 19.48 134.55 176.51 238.1
FCFF Yield 294.02 1.02 1.33 1.8
Net Debt 2.22 -464.36 -473.6 -654.13
BVPS -843.9 41.79 48.92 55.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 607.65 522.57 16.28% 587.44 504.85 16.36% 526.69 450.86 16.82% 583.63 543.56 7.37%
Expenses 539.48 498.66 8.19% 526.81 483.21 9.02% 483.16 485.38 -0.46% 542.11 501.11 8.18%
EBITDA 68.17 23.91 185.11% 60.63 21.64 180.18% 43.53 -34.51 - 41.52 42.45 -2.19%
EBIDTM 11.22% 4.58% 10.32% 4.29% 8.27% -7.65% 7.11% 7.81%
Other Income 17.76 20.33 -12.64% 19.57 18.82 3.99% 19.95 19.77 0.91% 23.38 18.52 26.24%
Interest 2.54 2.63 -3.42% 2.58 2.67 -3.37% 2.71 2.67 1.50% 2.69 2.57 4.67%
Depreciation 8.26 9.75 -15.28% 8.53 10.11 -15.63% 9.30 8.35 11.38% 8.39 7.31 14.77%
PBT 75.12 31.86 135.78% 64.30 27.68 132.30% 51.47 -25.76 - 53.82 51.09 5.34%
Tax 10.65 7.25 46.90% 16.19 2.98 443.29% 13.12 -6.16 - 13.92 11.82 17.77%
PAT 64.47 24.61 161.97% 48.11 24.70 94.78% 38.35 -19.61 - 39.90 39.27 1.60%
PATM 10.61% 4.71% 8.19% 4.89% 7.28% -4.35% 6.84% 7.22%
EPS 1.98 0.76 160.53% 1.48 0.76 94.74% 1.18 -0.60 - 1.23 1.21 1.65%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 657.08 533.56 23.15% 601.54 517.51 16.24% 538.06 461.82 16.51% 595.25 554.06 7.43%
Expenses 579.88 506.57 14.47% 536.04 491.38 9.09% 490.42 492.52 -0.43% 549.45 507.94 8.17%
EBITDA 77.21 26.99 186.07% 65.50 26.13 150.67% 47.64 -30.70 - 45.81 46.12 -0.67%
EBIDTM 11.75% 5.06% 10.89% 5.05% 8.85% -6.65% 7.70% 8.32%
Other Income 18.88 20.77 -9.10% 20.68 19.21 7.65% 20.14 20.02 0.60% 23.89 18.72 27.62%
Interest 3.33 3.17 5.05% 3.23 3.31 -2.42% 3.30 3.13 5.43% 3.28 3.03 8.25%
Depreciation 10.80 12.42 -13.04% 11.04 12.61 -12.45% 11.74 10.56 11.17% 10.82 9.42 14.86%
PBT 81.96 32.17 154.77% 67.10 29.42 128.08% 52.75 -24.37 - 55.59 52.40 6.09%
Tax 12.40 7.19 72.46% 16.88 3.40 396.47% 13.52 -5.80 - 14.27 12.14 17.55%
PAT 69.56 24.98 178.46% 50.22 26.02 93.01% 39.23 -18.57 - 41.33 40.26 2.66%
PATM 10.59% 4.68% 8.35% 5.03% 7.29% -4.02% 6.94% 7.27%
EPS 2.13 0.77 176.62% 1.54 0.80 92.50% 1.21 -0.57 - 1.27 1.24 2.42%

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
Net Sales 2,305.41 1,865.71 1,764.39 1,394.80 931.76 459.99 109.78 Net Sales Growth 14.03% 5.74% 26.50% 49.70% 102.56% 319.01% Cost Of Goods Sold 698.58 561.27 540.21 433.44 283.09 132.71 36.78 Gross Profit 1,606.83 1,304.44 1,224.17 961.36 648.66 327.28 73.01 GP Margin 69.70% 69.92% 69.38% 68.92% 69.62% 71.15% 66.51% Total Expenditure 2,091.56 1,811.89 1,634.38 1,350.15 916.13 1,794.02 541.50 Power & Fuel Cost - 1.63 1.08 0.53 0.16 0.08 0.03 % Of Sales - 0.09% 0.06% 0.04% 0.02% 0.02% 0.03% Employee Cost - 181.19 158.02 125.35 72.03 27.76 8.90 % Of Sales - 9.71% 8.96% 8.99% 7.73% 6.03% 8.11% Manufacturing Exp. - 44.83 35.87 30.35 20.05 14.31 2.32 % Of Sales - 2.40% 2.03% 2.18% 2.15% 3.11% 2.11% General & Admin Exp. - 81.92 66.12 52.01 26.19 11.48 4.62 % Of Sales - 4.39% 3.75% 3.73% 2.81% 2.50% 4.21% Selling & Distn. Exp. - 915.92 820.37 689.62 511.13 245.72 64.87 % Of Sales - 49.09% 46.50% 49.44% 54.86% 53.42% 59.09% Miscellaneous Exp. - 25.14 12.71 18.84 3.49 1,361.97 423.99 % Of Sales - 1.35% 0.72% 1.35% 0.37% 296.09% 386.22% EBITDA 213.85 53.82 130.01 44.65 15.63 -1,334.03 -431.72 EBITDA Margin 9.28% 2.88% 7.37% 3.20% 1.68% -290.01% -393.26% Other Income 80.66 76.37 58.34 20.44 20.68 12.11 4.38 Interest 10.52 10.53 7.19 5.06 2.85 0.98 0.05 Depreciation 34.48 35.52 22.87 14.78 5.65 1.71 0.65 PBT 244.71 84.14 158.28 45.25 27.80 -1,324.61 -428.03 Tax 53.88 20.06 37.31 13.27 7.93 7.61 0.00 Tax Rate 22.02% 23.84% 23.57% -12.37% 28.53% -0.57% 0.00% PAT 190.83 64.08 120.97 -120.56 19.87 -1,332.21 -428.03 PAT before Minority Interest 190.83 64.08 120.97 -120.56 19.87 -1,332.21 -428.03 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.28% 3.43% 6.86% -8.64% 2.13% -289.62% -389.90% PAT Growth 176.69% -47.03% - - - - EPS 5.86 1.97 3.72 -3.70 0.61 -40.94 -13.15

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 2,391.93 2,066.95 1,919.90 1,492.75 943.47 Net Sales Growth 15.72% 7.66% 28.61% 58.22% Cost Of Goods Sold 714.41 612.93 580.69 446.73 283.44 Gross Profit 1,677.52 1,454.02 1,339.22 1,046.02 660.03 GP Margin 70.13% 70.35% 69.75% 70.07% 69.96% Total Expenditure 2,155.79 1,998.41 1,782.81 1,469.98 932.01 Power & Fuel Cost - 2.14 1.43 0.84 0.18 % Of Sales - 0.10% 0.07% 0.06% 0.02% Employee Cost - 200.42 170.56 164.88 78.85 % Of Sales - 9.70% 8.88% 11.05% 8.36% Manufacturing Exp. - 46.65 37.86 36.06 20.84 % Of Sales - 2.26% 1.97% 2.42% 2.21% General & Admin Exp. - 89.99 78.23 76.38 31.47 % Of Sales - 4.35% 4.07% 5.12% 3.34% Selling & Distn. Exp. - 1,019.62 898.66 729.22 514.63 % Of Sales - 49.33% 46.81% 48.85% 54.55% Miscellaneous Exp. - 26.68 15.39 15.88 2.60 % Of Sales - 1.29% 0.80% 1.06% 0.28% EBITDA 236.16 68.54 137.09 22.77 11.46 EBITDA Margin 9.87% 3.32% 7.14% 1.53% 1.21% Other Income 83.59 78.73 49.74 22.52 20.88 Interest 13.14 12.65 9.04 6.66 3.00 Depreciation 44.40 45.01 30.62 24.96 6.89 PBT 257.40 89.61 147.18 13.66 22.44 Tax 57.07 16.93 36.60 9.93 8.00 Tax Rate 22.17% 18.89% 24.87% -7.04% 35.65% PAT 200.34 72.69 111.82 -142.81 15.71 PAT before Minority Interest 200.09 72.69 110.57 -150.97 14.44 Minority Interest -0.25 0.00 1.25 8.16 1.27 PAT Margin 8.38% 3.52% 5.82% -9.57% 1.67% PAT Growth 175.61% -34.99% - - EPS 6.16 2.23 3.44 -4.39 0.48

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
Shareholder's Funds 1,200.42 1,124.47 626.88 712.13 -1,765.14 -437.17 Share Capital 325.18 324.24 1,929.27 1,792.95 0.01 0.01 Total Reserves 855.90 775.42 -1,352.89 -1,101.55 -1,769.99 -437.90 Non-Current Liabilities 95.01 105.21 63.68 49.56 1,974.96 593.44 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 1,954.00 592.76 Long Term Provisions 9.14 6.60 4.35 2.17 0.96 0.32 Current Liabilities 445.40 383.41 248.68 190.24 92.82 24.74 Trade Payables 322.63 272.98 180.15 162.99 80.34 21.90 Other Current Liabilities 76.48 99.98 57.16 25.02 11.53 2.58 Short Term Borrowings 0.00 0.00 3.61 0.00 0.00 0.00 Short Term Provisions 46.30 10.45 7.76 2.23 0.95 0.26 Total Liabilities 1,740.83 1,613.09 939.24 951.93 302.64 181.01 Net Block 165.31 169.81 126.41 97.75 21.09 1.01 Gross Block 233.45 205.63 148.55 105.11 22.80 1.74 Accumulated Depreciation 68.14 35.82 22.14 7.36 1.71 0.73 Non Current Assets 796.64 527.89 344.28 381.64 27.30 1.38 Capital Work in Progress 0.08 0.29 0.00 1.88 0.00 0.00 Non Current Investment 168.57 152.23 133.39 202.19 0.00 0.00 Long Term Loans & Adv. 6.07 24.20 19.07 4.70 0.89 0.37 Other Non Current Assets 456.61 181.37 65.42 75.12 5.33 0.00 Current Assets 944.20 1,085.19 594.95 570.30 275.34 179.63 Current Investments 290.13 273.46 258.49 329.33 164.43 124.33 Inventories 145.50 114.97 102.64 64.58 41.35 13.67 Sundry Debtors 123.98 146.80 114.35 64.77 33.84 10.61 Cash & Bank 294.99 479.58 53.42 78.52 20.75 26.41 Other Current Assets 89.61 46.44 43.04 5.91 14.97 4.61 Short Term Loans & Adv. 31.35 23.95 23.01 27.20 13.00 3.92 Net Current Assets 498.80 701.78 346.27 380.06 182.52 154.89 Total Assets 1,740.84 1,613.08 939.23 951.94 302.64 181.01

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 1,179.83 1,095.27 605.90 705.62 Share Capital 325.18 324.24 1,929.27 1,792.95 Total Reserves 835.30 746.22 -1,373.86 -1,108.06 Non-Current Liabilities 111.02 121.06 81.41 121.79 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 9.95 7.32 6.06 3.55 Current Liabilities 489.75 413.92 289.28 207.60 Trade Payables 356.79 294.11 196.67 170.35 Other Current Liabilities 86.07 108.53 81.02 31.27 Short Term Borrowings 0.00 0.00 3.61 3.59 Short Term Provisions 46.88 11.29 7.97 2.39 Total Liabilities 1,780.60 1,630.25 976.59 1,035.01 Net Block 302.18 298.75 252.46 341.60 Gross Block 414.79 371.23 304.57 350.11 Accumulated Depreciation 112.61 72.48 52.10 8.51 Non Current Assets 769.06 501.91 335.98 432.96 Capital Work in Progress 0.08 0.46 0.00 1.88 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 9.90 11.05 10.97 7.15 Other Non Current Assets 456.89 191.65 72.54 82.33 Current Assets 1,011.54 1,128.34 640.61 602.05 Current Investments 304.77 291.77 260.04 338.51 Inventories 158.28 122.84 110.98 65.85 Sundry Debtors 132.33 159.38 130.78 72.79 Cash & Bank 331.29 485.65 68.06 87.69 Other Current Assets 84.87 43.36 41.86 6.86 Short Term Loans & Adv. 30.86 25.35 28.90 30.36 Net Current Assets 521.80 714.42 351.33 394.45 Total Assets 1,780.60 1,630.25 976.59 1,035.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 78.30 218.02 -22.90 52.03 PBT 84.14 158.28 -107.28 27.80 Adjustment 2.46 1.82 195.63 9.30 Changes in Working Capital -15.95 89.11 -99.18 24.34 Cash after chg. in Working capital 70.65 249.21 -10.84 61.44 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 7.65 -31.18 -12.06 -9.41 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -131.70 -458.74 2.96 -518.16 Net Fixed Assets -27.61 -57.37 -41.56 Net Investments -33.01 -33.81 139.64 Others -71.08 -367.56 -95.12 Cash from Financing Activity -24.36 343.65 -6.63 481.00 Net Cash Inflow / Outflow -77.77 102.93 -26.56 14.87 Opening Cash & Equivalents 101.00 -1.94 24.63 9.76 Closing Cash & Equivalent 23.23 101.00 -1.94 24.63

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 102.18 235.38 -51.55 44.59 PBT 89.61 147.18 -141.04 22.44 Adjustment 12.90 18.16 206.76 10.27 Changes in Working Capital -5.27 102.49 -104.81 21.35 Cash after chg. in Working capital 97.24 267.82 -39.09 54.05 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 4.94 -32.44 -12.46 -9.46 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -145.12 -469.82 42.86 -499.76 Net Fixed Assets -27.61 -57.37 -41.56 Net Investments -33.01 -33.81 139.64 Others -84.50 -378.64 -55.22 Cash from Financing Activity -31.11 336.86 -14.06 480.80 Net Cash Inflow / Outflow -74.06 102.42 -22.75 25.63 Opening Cash & Equivalents 107.02 4.65 30.39 9.76 Closing Cash & Equivalent 32.97 107.07 4.65 30.39

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 36.32 33.91 -89.23 -1101452.61 ROA 3.82% 9.48% -12.75% 3.17% ROE 5.62% 0.00% 0.00% 0.00% ROCE 8.14% 18.86% -15.23% 6.81% Fixed Asset Turnover 9.39 10.80 11.79 14.57 Receivable days 23.97 24.93 21.86 19.31 Inventory Days 23.06 20.77 20.41 20.75 Payable days 193.67 153.08 144.48 156.87 Cash Conversion Cycle -146.64 -107.38 -102.21 -116.81 Total Debt/Equity 0.00 0.00 0.01 0.00 Interest Cover 8.99 23.01 -20.21 10.74

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 35.69 33.01 -90.77 -1107963.10 ROA 4.26% 8.48% -15.01% 1.40% ROE 6.52% 0.00% 0.00% 0.00% ROCE 8.99% 18.33% -20.38% 3.59% Fixed Asset Turnover 5.79 6.14 4.88 2.69 Receivable days 23.41 25.50 23.28 28.16 Inventory Days 22.56 20.55 20.22 25.48 Payable days 193.81 154.24 149.94 219.37 Cash Conversion Cycle -147.84 -108.19 -106.44 -165.74 Total Debt/Equity 0.00 0.00 0.01 0.01 Interest Cover 8.08 17.28 -20.17 8.47

Top Investors:

peak xv partners investments vi

icici prudential life insurance company limited

sequoia capital global growth fund iii - u.s./indi

sofina ventures sa

stellaris venture partners india i

franklin templeton investment funds - templeton as

iroha emerging india fund-i

arohi emerging india master fund

mirae asset nifty500 multicap 50:25:25 etf

map institutional llc - map institutional llc 804

Annual Reports:

News Update:

Honasa Consumer gets nod to acquire Fluence Pharma
24th Jun 2026, 10:08 AM

The board of directors of the company at its meeting held on June 23, 2026 approved the same
Read More
Honasa Consumer - Quarterly Results
22nd May 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