Nifty

:

14617.85

Sensex

:

48832.03

36.40 (0.25%)
28.35 (0.06%)

Login

Nifty
Sensex

:
:

14617.85
48832.03

36.40 (0.25%)
28.35 (0.06%)

Honeywell Automation India Ltd.

Engineering - Industrial Equipments

Rating :

74/99

BSE: 517174 | NSE: HONAUT

Watchlist

NSE BSE

43124.60

16-Apr-2021

Open
High
Low
Previous Close

42865.95
43585.80
42660.05
42865.95

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

1907
820.44
49990.00
26000.35

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

38,143.61
81.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

36,629.71
0.17%
15.42

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

60.00
61.07
61.16

P:BV (Average)

8 Years
5 Years
3 Years

13.12
13.12
13.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

32.38
36.65
38.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var%
Net Sales 874.16 901.20 -3.00% 759.69 827.52 -8.20% 736.23 857.03 -14.10% 704.26 810.27 -13.08%
Expenses 686.61 712.61 -3.65% 615.40 677.00 -9.10% 608.31 688.34 -11.63% 575.71 685.78 -16.05%
EBITDA 187.55 188.59 -0.55% 144.29 150.52 -4.14% 127.92 168.69 -24.17% 128.55 124.49 3.26%
EBIDTM 21.45% 20.93% 18.99% 18.19% 7.67% 7.67% -0.29% -0.29%
Other Income 28.45 19.18 48.33% 14.36 26.13 -45.04% 17.43 18.62 -6.39% 33.72 14.98 125.10%
Interest 1.32 1.83 -27.87% 1.76 1.36 29.41% 1.48 2.16 -31.48% 1.52 3.48 -56.32%
Depreciation 12.67 11.50 10.17% 11.40 8.74 30.43% 11.61 8.53 36.11% 11.81 4.29 175.29%
PBT 202.01 194.44 3.89% 145.49 166.55 -12.64% 132.26 176.62 -25.12% 148.94 131.70 13.09%
Tax 52.12 49.70 4.87% 37.44 46.34 -19.21% 34.18 62.52 -45.33% 37.80 47.58 -20.55%
PAT 149.89 144.74 3.56% 108.05 120.21 -10.12% 98.08 114.10 -14.04% 111.14 84.12 32.12%
PATM 17.15% 16.06% 14.22% 14.53% -1.60% -1.60% 2.87% 2.87%
EPS 170.33 164.48 3.56% 122.78 136.60 -10.12% 111.45 129.66 -14.04% 126.30 95.59 32.13%

Description Dec 20 Dec 19 Var% Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 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 3,074.34 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 -9.47% 3.63% 18.02% 11.61% 10.17% -8.99% 40.81% 2.79% 2.96% 19.25% Cost Of Goods Sold 1,618.49 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 1,455.85 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 47.35% 50.06% 48.07% 47.94% 46.05% 41.71% 43.53% 41.74% 41.58% 39.85% 41.68% Total Expenditure 2,486.03 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 588.31 627.23 482.76 366.40 284.91 215.13 212.10 118.45 122.46 145.05 142.82 EBITDA Margin 19.14% 19.06% 15.21% 13.62% 11.82% 9.83% 8.82% 6.94% 7.37% 8.99% 10.56% Other Income 93.96 109.93 94.51 33.83 41.50 29.63 22.44 18.64 11.19 16.32 9.06 Interest 6.08 10.03 6.49 3.80 2.75 3.20 0.44 0.39 0.34 0.85 0.08 Depreciation 47.49 40.58 15.89 15.20 16.35 15.40 16.86 13.92 13.99 14.81 12.90 PBT 628.70 686.55 554.89 381.23 307.31 226.16 217.24 122.78 119.32 145.71 138.90 Tax 161.54 195.07 196.05 131.50 137.86 84.97 63.02 36.62 34.15 38.57 33.85 Tax Rate 25.69% 28.41% 35.33% 34.49% 44.86% 37.57% 35.56% 29.83% 28.62% 26.47% 24.37% PAT 467.16 491.48 358.84 249.73 169.45 141.19 114.20 86.16 85.17 107.14 105.05 PAT before Minority Interest 467.16 491.48 358.84 249.73 169.45 141.19 114.20 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 0.00 PAT Margin 15.20% 14.94% 11.30% 9.28% 7.03% 6.45% 4.75% 5.05% 5.13% 6.64% 7.77% PAT Growth 0.86% 36.96% 43.69% 47.38% 20.02% 23.63% 32.54% 1.16% -20.51% 1.99% EPS 530.86 558.50 407.77 283.78 192.56 160.44 129.77 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 -37.09 675.65 544.55 388.36 323.29 255.04 236.85 196.78 -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 33.75 750.52 612.23 459.73 396.70 314.63 279.16 237.14 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 2,816.08 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 443.93 301.65 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. 225.08 185.82 925.76 735.97 576.87 546.58 457.86 387.08 345.98 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 723.62 622.39 591.12 500.32 505.33 345.64 353.73 375.48 347.81 311.06 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. 533.50 514.00 448.84 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 2,816.08 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 329.97 311.77 262.89 215.19 166.37 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 33.20 51.26 51.11 37.20 -81.58 119.36 -100.69 -124.76 -57.42 Cash after chg. in Working capital 531.76 523.11 423.04 347.17 258.80 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 -445.82 -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 -503.83 -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% 12.14% 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 69.76 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 -49.20 -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 sunlife trustee private ltd a/c

nippon life india trustee ltd-a/c

Annual Reports:

News Update:

Honeywell Automation wins golden peacock award for CSR
12th Apr 2021, 12:09 PM

The company received the award in the ‘Engineering’ category
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