Nifty

:

11661.85

Sensex

:

39298.38

75.50 (0.65%)
246.32 (0.63%)

Login

Nifty
Sensex

:
:

11661.85
39298.38

75.50 (0.65%)
246.32 (0.63%)

Honeywell Automation India Ltd.

Consumer Durables - Electronics

Rating :

91/99

BSE: 517174 | NSE: HONAUT

Watchlist

NSE BSE

28479.15

18-Oct-2019

Open
High
Low
Previous Close

28600.85
28899.00
28370.15
28529.80

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

1119
319.25
29495.00
18251.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25,403.46
66.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24,178.94
0.16%
13.68

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
5.72
9.62

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
17.88
11.12

PAT CAGR (%)

10 Years
5 Years
3 Years

-
25.73
28.42

P:E (Median)

8 Years
5 Years
3 Years

57.10
63.04
62.42

P:BV (Average)

8 Years
5 Years
3 Years

7.27
9.62
10.83

EV:EBITDA (Average)

8 Years
5 Years
3 Years

27.60
34.74
35.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 857.03 770.37 11.25% 810.27 639.76 26.65% 811.79 721.48 12.52% 782.31 673.21 16.21%
Expenses 688.34 649.90 5.91% 685.78 559.55 22.56% 693.61 629.05 10.26% 649.85 565.99 14.82%
EBITDA 168.69 120.47 40.03% 124.49 80.21 55.21% 118.18 92.43 27.86% 132.46 107.22 23.54%
EBIDTM 19.68% 15.64% 15.36% 12.54% 14.56% 12.81% 16.93% 15.93%
Other Income 18.62 24.67 -24.52% 14.98 12.51 19.74% 17.72 6.60 168.48% 21.29 9.08 134.47%
Interest 2.16 0.00 0.00 3.48 0.28 1,142.86% 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 8.53 3.81 123.88% 4.29 4.25 0.94% 3.94 3.62 8.84% 3.85 3.45 11.59%
PBT 176.62 141.33 24.97% 131.70 88.19 49.34% 131.96 95.41 38.31% 149.90 112.85 32.83%
Tax 62.52 49.62 26.00% 47.58 29.82 59.56% 46.34 33.15 39.79% 52.51 39.12 34.23%
PAT 114.10 91.71 24.41% 84.12 58.37 44.12% 85.62 62.26 37.52% 97.39 73.73 32.09%
PATM 13.31% 11.90% 10.38% 9.12% 10.55% 8.63% 12.45% 10.95%
EPS 129.07 103.74 24.42% 95.16 66.03 44.12% 96.86 70.43 37.53% 110.17 83.41 32.08%

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Net Sales 3,261.40 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 1,173.07 Net Sales Growth 16.28% 18.02% 11.61% 10.17% -8.99% 40.81% 2.79% 2.96% 19.25% 15.31% Cost Of Goods Sold 1,689.74 1,648.70 1,406.78 1,300.14 1,275.09 1,357.43 994.52 970.17 970.24 788.92 609.11 Gross Profit 1,571.66 1,526.04 1,283.20 1,109.93 912.53 1,046.24 712.47 690.56 642.80 563.75 563.95 GP Margin 48.19% 48.07% 47.70% 46.05% 41.71% 43.53% 41.74% 41.58% 39.85% 41.68% 48.07% Total Expenditure 2,717.58 2,691.98 2,323.58 2,125.16 1,972.49 2,191.57 1,588.54 1,538.27 1,467.99 1,209.85 985.41 Power & Fuel Cost - 11.39 9.05 8.40 8.52 11.12 8.69 10.16 7.99 7.79 7.12 % Of Sales - 0.36% 0.34% 0.35% 0.39% 0.46% 0.51% 0.61% 0.50% 0.58% 0.61% Employee Cost - 539.80 449.74 413.93 358.97 428.51 303.39 297.29 283.55 219.81 193.20 % Of Sales - 17.00% 16.72% 17.18% 16.41% 17.83% 17.77% 17.90% 17.58% 16.25% 16.47% Manufacturing Exp. - 11.26 10.53 9.43 10.57 12.58 11.30 8.40 8.99 8.28 9.44 % Of Sales - 0.35% 0.39% 0.39% 0.48% 0.52% 0.66% 0.51% 0.56% 0.61% 0.80% General & Admin Exp. - 311.63 293.76 241.09 208.70 251.83 156.78 137.03 149.30 152.52 121.96 % Of Sales - 9.82% 10.92% 10.00% 9.54% 10.48% 9.18% 8.25% 9.26% 11.28% 10.40% Selling & Distn. Exp. - 14.88 1.34 2.68 6.14 9.09 0.47 0.78 0.67 0.39 0.55 % Of Sales - 0.47% 0.05% 0.11% 0.28% 0.38% 0.03% 0.05% 0.04% 0.03% 0.05% Miscellaneous Exp. - 154.32 152.38 149.49 104.50 121.01 113.39 114.44 47.25 32.13 0.55 % Of Sales - 4.86% 5.66% 6.20% 4.78% 5.03% 6.64% 6.89% 2.93% 2.38% 3.75% EBITDA 543.82 482.76 366.40 284.91 215.13 212.10 118.45 122.46 145.05 142.82 187.66 EBITDA Margin 16.67% 15.21% 13.62% 11.82% 9.83% 8.82% 6.94% 7.37% 8.99% 10.56% 16.00% Other Income 72.61 94.51 33.83 41.50 29.63 22.44 18.64 11.19 16.32 9.06 6.81 Interest 5.64 6.49 3.80 2.75 3.20 0.44 0.39 0.34 0.85 0.08 0.61 Depreciation 20.61 15.89 15.20 16.35 15.40 16.86 13.92 13.99 14.81 12.90 11.86 PBT 590.18 554.89 381.23 307.31 226.16 217.24 122.78 119.32 145.71 138.90 181.99 Tax 208.95 196.05 131.50 137.86 84.97 63.02 36.62 34.15 38.57 33.85 49.19 Tax Rate 35.40% 35.33% 34.49% 44.86% 37.57% 35.56% 29.83% 28.62% 26.47% 24.37% 27.03% PAT 381.23 358.84 249.73 169.45 141.19 114.20 86.16 85.17 107.14 105.05 132.79 PAT before Minority Interest 381.23 358.84 249.73 169.45 141.19 114.20 86.16 85.17 107.14 105.05 132.79 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 11.69% 11.30% 9.28% 7.03% 6.45% 4.75% 5.05% 5.13% 6.64% 7.77% 11.32% PAT Growth 33.26% 43.69% 47.38% 20.02% 23.63% 32.54% 1.16% -20.51% 1.99% -20.89% Unadjusted EPS 431.26 405.86 282.45 191.65 159.69 129.17 97.45 96.33 121.18 118.81 150.19

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Shareholder's Funds 1,747.46 1,418.68 1,180.28 1,022.01 881.87 780.97 705.15 630.25 533.38 438.65 Share Capital 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 8.84 Total Reserves 1,733.39 1,405.95 1,168.67 1,013.17 873.03 772.13 696.31 621.41 524.54 429.81 Non-Current Liabilities 896.55 675.65 544.55 388.36 323.29 255.04 236.85 196.78 -30.89 -28.06 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.12 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 967.39 750.52 612.23 459.73 396.70 314.63 279.16 237.14 0.00 0.00 Current Liabilities 1,105.71 999.19 757.76 726.46 590.96 545.40 473.16 478.36 391.40 304.81 Trade Payables 831.00 770.78 572.44 535.45 424.10 376.13 327.25 350.87 312.68 227.30 Other Current Liabilities 177.86 140.12 114.40 126.33 96.90 117.20 97.74 67.91 16.18 29.90 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 96.85 88.29 70.92 64.68 69.96 52.07 48.17 59.58 62.54 47.61 Total Liabilities 3,749.72 3,093.52 2,482.59 2,136.83 1,796.12 1,581.41 1,415.16 1,305.39 893.89 715.40 Net Block 85.18 83.92 78.81 84.04 84.90 65.07 71.70 74.17 75.31 71.77 Gross Block 139.49 126.64 108.89 99.26 190.58 159.87 156.29 154.73 146.80 155.81 Accumulated Depreciation 54.31 42.72 30.08 15.22 105.68 94.80 84.59 80.56 71.49 84.03 Non Current Assets 1,235.29 1,019.15 836.27 678.14 653.81 541.81 459.15 422.87 76.19 75.29 Capital Work in Progress 8.01 1.10 2.69 1.60 6.80 2.93 0.37 2.72 0.88 3.52 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. 1,119.46 922.85 735.97 576.87 546.58 457.86 387.08 345.98 0.00 0.00 Other Non Current Assets 22.64 11.28 18.80 15.63 15.53 15.95 0.00 0.00 0.00 0.00 Current Assets 2,514.43 2,074.37 1,646.32 1,458.69 1,142.31 1,039.60 956.01 882.52 817.71 640.11 Current Investments 0.00 77.77 82.75 78.93 75.96 0.00 0.00 0.00 0.00 0.00 Inventories 105.06 79.77 96.91 100.64 123.57 110.15 103.67 83.46 78.83 80.55 Sundry Debtors 517.08 591.12 500.32 505.33 345.64 353.73 375.48 347.81 311.06 289.17 Cash & Bank 1,224.52 841.43 578.47 371.58 218.68 310.76 148.77 176.56 211.18 106.09 Other Current Assets 667.77 382.92 296.42 309.25 378.46 264.96 328.09 274.69 216.63 164.30 Short Term Loans & Adv. 619.31 101.36 91.45 92.96 55.24 30.77 49.61 25.49 102.27 164.24 Net Current Assets 1,408.72 1,075.18 888.56 732.23 551.35 494.20 482.85 404.16 426.31 335.30 Total Assets 3,749.72 3,093.52 2,482.59 2,136.83 1,796.12 1,581.41 1,415.16 1,305.39 893.90 715.40

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Cash From Operating Activity 308.77 262.90 215.19 166.37 13.02 191.50 -17.32 -18.45 45.63 159.91 PBT 554.89 381.23 307.31 141.19 177.22 122.78 119.32 145.71 138.90 181.99 Adjustment -64.98 -9.45 -11.25 80.41 -3.44 4.83 7.28 5.31 6.45 9.46 Changes in Working Capital 30.20 51.27 51.11 37.20 -81.58 119.36 -100.69 -124.76 -57.42 32.90 Cash after chg. in Working capital 520.11 423.05 347.17 258.80 92.20 246.97 25.91 26.26 87.93 224.34 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -211.34 -160.15 -131.98 -92.43 -79.18 -55.47 -43.23 -44.71 -42.30 -64.43 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 -442.82 -86.15 -84.60 46.20 -139.84 5.66 65.99 23.64 70.00 -60.82 Net Fixed Assets -19.76 -16.16 -10.72 96.52 -34.58 -6.14 0.79 -9.77 11.65 -11.83 Net Investments 77.77 4.98 -3.82 -2.97 -75.96 0.00 0.00 0.00 0.00 0.00 Others -500.83 -74.97 -70.06 -47.35 -29.30 11.80 65.20 33.41 58.35 -48.99 Cash from Financing Activity -34.08 -10.64 -10.64 -13.30 -10.77 -10.66 -10.61 -11.16 -10.54 -12.47 Net Cash Inflow / Outflow -168.13 166.11 119.95 199.27 -137.59 186.50 38.06 -5.97 105.09 86.62 Opening Cash & Equivalents 380.72 490.75 371.28 172.01 309.60 123.10 85.04 91.01 106.09 19.47 Closing Cash & Equivalent 215.24 658.78 490.75 371.28 172.01 309.60 123.10 85.04 211.18 106.09

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Dec 13 Dec 12 Dec 11 Dec 10 Dec 09
Book Value (Rs.) 1970.85 1600.44 1332.02 1156.12 997.59 883.45 797.68 712.95 603.27 496.12 ROA 10.49% 8.96% 7.34% 7.18% 6.76% 5.75% 6.26% 9.74% 13.05% 19.96% ROE 22.73% 19.27% 15.41% 14.83% 13.74% 11.60% 12.76% 18.41% 21.61% 35.18% ROCE 35.46% 29.63% 28.16% 24.09% 21.37% 16.58% 17.92% 25.19% 28.59% 47.62% Fixed Asset Turnover 23.86 22.91 23.49 15.33 13.93 10.99 10.89 10.85 9.08 8.28 Receivable days 63.70 73.82 75.07 69.91 52.28 76.60 77.95 73.51 79.72 98.42 Inventory Days 10.62 11.95 14.75 18.42 17.47 22.46 20.17 18.11 21.17 22.57 Payable days 129.58 130.06 115.40 104.05 78.38 91.38 83.86 82.48 83.76 96.23 Cash Conversion Cycle -55.25 -44.29 -25.58 -15.73 -8.63 7.68 14.26 9.13 17.13 24.76 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 86.50 101.32 112.75 71.67 403.77 315.82 351.94 172.42 1648.63 297.59

Top Investors:

reliance capital trustee co ltd a/c reliance hybrid bond fund

aditya birla sun life trustee private limited a/c aditya birla sun life bal bhavishya yojna - wealth plan

sundaram mutual fund a/c sundaram diversified equity

Annual Reports:

News Update:

Honeywell Automation - Quarterly Results
9th Aug 2019, 15:38 PM

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