Nifty

:

11095.25

Sensex

:

37687.91

203.65 (1.87%)
748.31 (2.03%)

Login

Nifty
Sensex

:
:

11095.25
37687.91

203.65 (1.87%)
748.31 (2.03%)

Honeywell Automation India Ltd.

Engineering - Industrial Equipments

Rating :

76/99

BSE: 517174 | NSE: HONAUT

Watchlist

NSE BSE

26994.85

03-Aug-2020

Open
High
Low
Previous Close

27150.00
27500.00
26820.00
26997.65

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

1661
450.11
39524.95
20148.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

23,862.47
48.55
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22,348.57
0.28%
10.98

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
8.50
6.94

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
23.86
11.35

PAT CAGR (%)

10 Years
5 Years
3 Years

-
28.33
25.32

P:E (Median)

8 Years
5 Years
3 Years

58.39
61.81
62.70

P:BV (Average)

8 Years
5 Years
3 Years

11.91
11.91
11.91

EV:EBITDA (Average)

8 Years
5 Years
3 Years

29.81
35.14
36.76

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 Var%
Net Sales 704.26 810.27 -13.08% 901.20 811.79 11.01% 827.52 782.31 5.78% 857.03 770.37 11.25%
Expenses 575.71 685.78 -16.05% 712.61 693.61 2.74% 677.00 649.85 4.18% 688.34 649.90 5.91%
EBITDA 128.55 124.49 3.26% 188.59 118.18 59.58% 150.52 132.46 13.63% 168.69 120.47 40.03%
EBIDTM 18.25% 15.36% 20.93% 14.56% 18.19% 16.93% 19.68% 15.64%
Other Income 33.72 14.98 125.10% 19.18 17.72 8.24% 26.13 21.29 22.73% 18.62 24.67 -24.52%
Interest 1.52 3.48 -56.32% 1.83 0.00 0 1.36 0.00 0 2.16 0.00 0
Depreciation 11.81 4.29 175.29% 11.50 3.94 191.88% 8.74 3.85 127.01% 8.53 3.81 123.88%
PBT 148.94 131.70 13.09% 194.44 131.96 47.35% 166.55 149.90 11.11% 176.62 141.33 24.97%
Tax 37.80 47.58 -20.55% 49.70 46.34 7.25% 46.34 52.51 -11.75% 62.52 49.62 26.00%
PAT 111.14 84.12 32.12% 144.74 85.62 69.05% 120.21 97.39 23.43% 114.10 91.71 24.41%
PATM 15.78% 10.38% 16.06% 10.55% 14.53% 12.45% 13.31% 11.90%
EPS 126.30 95.59 32.13% 164.48 97.30 69.04% 136.60 110.67 23.43% 129.66 104.22 24.41%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 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 Dec 13 Dec 12 Dec 11 Dec 10
Net Sales - 3,290.01 3,174.74 2,689.98 2,410.07 2,187.62 2,403.67 1,706.99 1,660.73 1,613.04 1,352.67 Net Sales Growth - 3.63% 18.02% 11.61% 10.17% -8.99% 40.81% 2.79% 2.96% 19.25% Cost Of Goods Sold - 1,642.92 1,648.70 1,400.52 1,300.14 1,275.09 1,357.43 994.52 970.17 970.24 788.92 Gross Profit - 1,647.09 1,526.04 1,289.46 1,109.93 912.53 1,046.24 712.47 690.56 642.80 563.75 GP Margin - 50.06% 48.07% 47.94% 46.05% 41.71% 43.53% 41.74% 41.58% 39.85% 41.68% Total Expenditure - 2,662.78 2,691.98 2,323.58 2,125.16 1,972.49 2,191.57 1,588.54 1,538.27 1,467.99 1,209.85 Power & Fuel Cost - 12.21 11.39 9.05 8.40 8.52 11.12 8.69 10.16 7.99 7.79 % Of Sales - 0.37% 0.36% 0.34% 0.35% 0.39% 0.46% 0.51% 0.61% 0.50% 0.58% Employee Cost - 554.81 539.80 458.35 413.93 358.97 428.51 303.39 297.29 283.55 219.81 % Of Sales - 16.86% 17.00% 17.04% 17.18% 16.41% 17.83% 17.77% 17.90% 17.58% 16.25% Manufacturing Exp. - 12.22 11.26 10.53 9.43 10.57 12.58 11.30 8.40 8.99 8.28 % Of Sales - 0.37% 0.35% 0.39% 0.39% 0.48% 0.52% 0.66% 0.51% 0.56% 0.61% General & Admin Exp. - 303.33 311.63 291.02 241.09 208.70 251.83 156.78 137.03 149.30 152.52 % Of Sales - 9.22% 9.82% 10.82% 10.00% 9.54% 10.48% 9.18% 8.25% 9.26% 11.28% Selling & Distn. Exp. - 6.37 14.88 7.17 2.68 6.14 9.09 0.47 0.78 0.67 0.39 % Of Sales - 0.19% 0.47% 0.27% 0.11% 0.28% 0.38% 0.03% 0.05% 0.04% 0.03% Miscellaneous Exp. - 130.92 154.32 146.94 149.49 104.50 121.01 113.39 114.44 47.25 0.39 % Of Sales - 3.98% 4.86% 5.46% 6.20% 4.78% 5.03% 6.64% 6.89% 2.93% 2.38% EBITDA - 627.23 482.76 366.40 284.91 215.13 212.10 118.45 122.46 145.05 142.82 EBITDA Margin - 19.06% 15.21% 13.62% 11.82% 9.83% 8.82% 6.94% 7.37% 8.99% 10.56% Other Income - 109.93 94.51 33.83 41.50 29.63 22.44 18.64 11.19 16.32 9.06 Interest - 10.03 6.49 3.80 2.75 3.20 0.44 0.39 0.34 0.85 0.08 Depreciation - 40.58 15.89 15.20 16.35 15.40 16.86 13.92 13.99 14.81 12.90 PBT - 686.55 554.89 381.23 307.31 226.16 217.24 122.78 119.32 145.71 138.90 Tax - 195.07 196.05 131.50 137.86 84.97 63.02 36.62 34.15 38.57 33.85 Tax Rate - 28.41% 35.33% 34.49% 44.86% 37.57% 35.56% 29.83% 28.62% 26.47% 24.37% PAT - 491.48 358.84 249.73 169.45 141.19 114.20 86.16 85.17 107.14 105.05 PAT before Minority Interest - 491.48 358.84 249.73 169.45 141.19 114.20 86.16 85.17 107.14 105.05 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 14.94% 11.30% 9.28% 7.03% 6.45% 4.75% 5.05% 5.13% 6.64% 7.77% PAT Growth - 36.96% 43.69% 47.38% 20.02% 23.63% 32.54% 1.16% -20.51% 1.99% EPS - 558.50 407.77 283.78 192.56 160.44 129.77 97.91 96.78 121.75 119.38

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13 Dec 12 Dec 11 Dec 10
Shareholder's Funds 2,178.25 1,747.46 1,418.68 1,180.28 1,022.01 881.87 780.97 705.15 630.25 533.38 Share Capital 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 Total Reserves 2,163.61 1,733.39 1,405.95 1,168.67 1,013.17 873.03 772.13 696.31 621.41 524.54 Non-Current Liabilities 53.02 896.55 675.65 544.55 388.36 323.29 255.04 236.85 196.78 -30.89 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 42.64 967.39 750.52 612.23 459.73 396.70 314.63 279.16 237.14 0.00 Current Liabilities 1,169.32 1,105.71 999.19 757.76 726.46 590.96 545.40 473.16 478.36 391.40 Trade Payables 848.02 831.00 770.78 572.44 535.45 424.10 376.13 327.25 350.87 312.68 Other Current Liabilities 232.55 177.86 140.12 114.40 126.33 96.90 117.20 97.74 67.91 16.18 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 88.75 96.85 88.29 70.92 64.68 69.96 52.07 48.17 59.58 62.54 Total Liabilities 3,400.59 3,749.72 3,093.52 2,482.59 2,136.83 1,796.12 1,581.41 1,415.16 1,305.39 893.89 Net Block 193.34 85.18 83.92 78.81 84.04 84.90 65.07 71.70 74.17 75.31 Gross Block 261.96 139.49 126.64 108.89 99.26 190.58 159.87 156.29 154.73 146.80 Accumulated Depreciation 68.62 54.31 42.72 30.08 15.22 105.68 94.80 84.59 80.56 71.49 Non Current Assets 443.93 1,235.29 1,022.06 836.27 678.14 653.81 541.81 459.15 422.87 76.19 Capital Work in Progress 13.88 8.01 1.10 2.69 1.60 6.80 2.93 0.37 2.72 0.88 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. 225.08 1,119.46 925.76 735.97 576.87 546.58 457.86 387.08 345.98 0.00 Other Non Current Assets 11.63 22.64 11.28 18.80 15.63 15.53 15.95 0.00 0.00 0.00 Current Assets 2,956.66 2,514.43 2,071.46 1,646.32 1,458.69 1,142.31 1,039.60 956.01 882.52 817.71 Current Investments 0.00 0.00 77.77 82.75 78.93 75.96 0.00 0.00 0.00 0.00 Inventories 120.89 105.06 79.77 96.91 100.64 123.57 110.15 103.67 83.46 78.83 Sundry Debtors 723.62 517.08 591.12 500.32 505.33 345.64 353.73 375.48 347.81 311.06 Cash & Bank 1,513.90 1,224.52 841.43 578.47 371.58 218.68 310.76 148.77 176.56 211.18 Other Current Assets 598.25 48.46 32.53 296.42 402.21 378.46 264.96 328.09 274.69 216.63 Short Term Loans & Adv. 533.50 619.31 448.84 91.45 92.96 55.24 30.77 49.61 25.49 102.27 Net Current Assets 1,787.34 1,408.72 1,072.27 888.56 732.23 551.35 494.20 482.85 404.16 426.31 Total Assets 3,400.59 3,749.72 3,093.52 2,482.59 2,136.83 1,796.12 1,581.41 1,415.16 1,305.39 893.90

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13 Dec 12 Dec 11 Dec 10
Cash From Operating Activity 329.97 308.77 262.89 215.19 166.37 13.02 191.50 -17.32 -18.45 45.63 PBT 686.55 554.89 381.23 307.31 141.19 177.22 122.78 119.32 145.71 138.90 Adjustment -58.65 -64.98 -9.45 -11.25 80.41 -3.44 4.83 7.28 5.31 6.45 Changes in Working Capital -96.14 30.20 51.26 51.11 37.20 -81.58 119.36 -100.69 -124.76 -57.42 Cash after chg. in Working capital 531.76 520.11 423.04 347.17 258.80 92.20 246.97 25.91 26.26 87.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -201.79 -211.34 -160.15 -131.98 -92.43 -79.18 -55.47 -43.23 -44.71 -42.30 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 -226.57 -442.82 -174.21 -84.60 46.20 -139.84 5.66 65.99 23.64 70.00 Net Fixed Assets -128.34 -19.76 -16.16 -10.72 96.52 -34.58 -6.14 0.79 -9.77 11.65 Net Investments 0.00 77.77 4.98 -3.82 -2.97 -75.96 0.00 0.00 0.00 0.00 Others -98.23 -500.83 -163.03 -70.06 -47.35 -29.30 11.80 65.20 33.41 58.35 Cash from Financing Activity -69.54 -34.08 -10.63 -10.64 -13.30 -10.77 -10.66 -10.61 -11.16 -10.54 Net Cash Inflow / Outflow 33.86 -168.13 78.05 119.95 199.27 -137.59 186.50 38.06 -5.97 105.09 Opening Cash & Equivalents 215.24 380.72 300.75 371.28 172.01 309.60 123.10 85.04 91.01 106.09 Closing Cash & Equivalent 263.53 215.24 380.72 490.75 371.28 172.01 309.60 123.10 85.04 211.18

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13 Dec 12 Dec 11 Dec 10
Book Value (Rs.) 2457.52 1970.85 1600.44 1332.02 1156.12 997.59 883.45 797.68 712.95 603.27 ROA 15.81% 10.49% 8.96% 7.34% 7.18% 6.76% 5.75% 6.26% 9.74% 13.05% ROE 25.11% 22.73% 19.27% 15.41% 14.83% 13.74% 11.60% 12.76% 18.41% 21.61% ROCE 35.49% 35.46% 29.63% 28.16% 24.09% 21.37% 16.58% 17.92% 25.19% 28.59% Fixed Asset Turnover 16.39 23.86 22.91 23.49 15.33 13.93 10.99 10.89 10.85 9.08 Receivable days 74.66 63.70 73.82 75.07 69.91 52.28 76.60 77.95 73.51 79.72 Inventory Days 12.53 10.62 11.95 14.75 18.42 17.47 22.46 20.17 18.11 21.17 Payable days 134.81 129.58 129.50 115.40 104.05 78.38 91.38 83.86 82.48 83.76 Cash Conversion Cycle -47.62 -55.25 -43.72 -25.58 -15.73 -8.63 7.68 14.26 9.13 17.13 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 69.45 86.50 101.32 112.75 71.67 403.77 315.82 351.94 172.42 1648.63

Top Investors:

aditya birla sun life trustee private limited a/c

reliance capital trustee co ltd-a/c

qib - insurance regd. with irda

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