Nifty

:

12153.75

Sensex

:

41299.96

97.95 (0.81%)
333.10 (0.81%)

Login

Nifty
Sensex

:
:

12153.75
41299.96

97.95 (0.81%)
333.10 (0.81%)

Honeywell Automation India Ltd.

Consumer Durables - Electronics

Rating :

90/99

BSE: 517174 | NSE: HONAUT

Watchlist

NSE BSE

27690.55

28-Jan-2020

Open
High
Low
Previous Close

27320.00
27818.90
27135.00
27504.00

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

3577
984.39
29495.00
20611.25

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24,553.09
60.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

23,328.57
0.16%
12.75

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

58.06
63.10
62.53

P:BV (Average)

8 Years
5 Years
3 Years

7.61
9.96
11.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

28.53
35.17
36.24

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var%
Net Sales 827.52 782.31 5.78% 857.03 770.37 11.25% 810.27 639.76 26.65% 811.79 721.48 12.52%
Expenses 677.00 649.85 4.18% 688.34 649.90 5.91% 685.78 559.55 22.56% 693.61 629.05 10.26%
EBITDA 150.52 132.46 13.63% 168.69 120.47 40.03% 124.49 80.21 55.21% 118.18 92.43 27.86%
EBIDTM 18.19% 16.93% 19.68% 15.64% 15.36% 12.54% 14.56% 12.81%
Other Income 26.13 21.29 22.73% 18.62 24.67 -24.52% 14.98 12.51 19.74% 17.72 6.60 168.48%
Interest 1.36 0.00 0.00 2.16 0.00 0.00 3.48 0.28 1,142.86% 0.00 0.00 0.00
Depreciation 8.74 3.85 127.01% 8.53 3.81 123.88% 4.29 4.25 0.94% 3.94 3.62 8.84%
PBT 166.55 149.90 11.11% 176.62 141.33 24.97% 131.70 88.19 49.34% 131.96 95.41 38.31%
Tax 46.34 52.51 -11.75% 62.52 49.62 26.00% 47.58 29.82 59.56% 46.34 33.15 39.79%
PAT 120.21 97.39 23.43% 114.10 91.71 24.41% 84.12 58.37 44.12% 85.62 62.26 37.52%
PATM 14.53% 12.45% 13.31% 11.90% 10.38% 9.12% 10.55% 8.63%
EPS 135.98 110.17 23.43% 129.07 103.74 24.42% 95.16 66.03 44.12% 96.86 70.43 37.53%

Description Sep 19 Sep 18 Var% Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 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 3,306.61 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 13.48% 18.02% 11.61% 10.17% -8.99% 40.81% 2.79% 2.96% 19.25% 15.31% Cost Of Goods Sold 1,701.05 1,648.70 1,400.52 1,300.14 1,275.09 1,357.43 994.52 970.17 970.24 788.92 609.11 Gross Profit 1,605.56 1,526.04 1,289.46 1,109.93 912.53 1,046.24 712.47 690.56 642.80 563.75 563.95 GP Margin 48.56% 48.07% 47.94% 46.05% 41.71% 43.53% 41.74% 41.58% 39.85% 41.68% 48.07% Total Expenditure 2,744.73 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 - 539.80 458.35 413.93 358.97 428.51 303.39 297.29 283.55 219.81 193.20 % Of Sales - 17.00% 17.04% 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. - 311.63 291.02 241.09 208.70 251.83 156.78 137.03 149.30 152.52 121.96 % Of Sales - 9.82% 10.82% 10.00% 9.54% 10.48% 9.18% 8.25% 9.26% 11.28% 10.40% Selling & Distn. Exp. - 14.88 7.17 2.68 6.14 9.09 0.47 0.78 0.67 0.39 0.55 % Of Sales - 0.47% 0.27% 0.11% 0.28% 0.38% 0.03% 0.05% 0.04% 0.03% 0.05% Miscellaneous Exp. - 154.32 146.94 149.49 104.50 121.01 113.39 114.44 47.25 32.13 0.55 % Of Sales - 4.86% 5.46% 6.20% 4.78% 5.03% 6.64% 6.89% 2.93% 2.38% 3.75% EBITDA 561.88 482.76 366.40 284.91 215.13 212.10 118.45 122.46 145.05 142.82 187.66 EBITDA Margin 16.99% 15.21% 13.62% 11.82% 9.83% 8.82% 6.94% 7.37% 8.99% 10.56% 16.00% Other Income 77.45 94.51 33.83 41.50 29.63 22.44 18.64 11.19 16.32 9.06 6.81 Interest 7.00 6.49 3.80 2.75 3.20 0.44 0.39 0.34 0.85 0.08 0.61 Depreciation 25.50 15.89 15.20 16.35 15.40 16.86 13.92 13.99 14.81 12.90 11.86 PBT 606.83 554.89 381.23 307.31 226.16 217.24 122.78 119.32 145.71 138.90 181.99 Tax 202.78 196.05 131.50 137.86 84.97 63.02 36.62 34.15 38.57 33.85 49.19 Tax Rate 33.42% 35.33% 34.49% 44.86% 37.57% 35.56% 29.83% 28.62% 26.47% 24.37% 27.03% PAT 404.05 358.84 249.73 169.45 141.19 114.20 86.16 85.17 107.14 105.05 132.79 PAT before Minority Interest 404.05 358.84 249.73 169.45 141.19 114.20 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 12.22% 11.30% 9.28% 7.03% 6.45% 4.75% 5.05% 5.13% 6.64% 7.77% 11.32% PAT Growth 30.45% 43.69% 47.38% 20.02% 23.63% 32.54% 1.16% -20.51% 1.99% -20.89% Unadjusted EPS 457.07 405.86 282.45 191.65 159.69 129.17 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 1,022.06 836.27 678.14 653.81 541.81 459.15 422.87 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. 1,119.46 925.76 735.97 576.87 546.58 457.86 387.08 345.98 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 2,071.46 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 32.53 296.42 309.25 378.46 264.96 328.09 274.69 216.63 164.30 Short Term Loans & Adv. 619.31 448.84 91.45 92.96 55.24 30.77 49.61 25.49 102.27 164.24 Net Current Assets 1,408.72 1,072.27 888.56 732.23 551.35 494.20 482.85 404.16 426.31 335.30 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 308.77 262.89 215.19 166.37 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 51.26 51.11 37.20 -81.58 119.36 -100.69 -124.76 -57.42 32.90 Cash after chg. in Working capital 520.11 423.04 347.17 258.80 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 -174.21 -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 -163.03 -70.06 -47.35 -29.30 11.80 65.20 33.41 58.35 -48.99 Cash from Financing Activity -34.08 -10.63 -10.64 -13.30 -10.77 -10.66 -10.61 -11.16 -10.54 -12.47 Net Cash Inflow / Outflow -168.13 78.05 119.95 199.27 -137.59 186.50 38.06 -5.97 105.09 86.62 Opening Cash & Equivalents 380.72 300.75 371.28 172.01 309.60 123.10 85.04 91.01 106.09 19.47 Closing Cash & Equivalent 215.24 380.72 490.75 371.28 172.01 309.60 123.10 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 129.58 129.50 115.40 104.05 78.38 91.38 83.86 82.48 83.76 96.23 Cash Conversion Cycle -55.25 -43.72 -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 capital builder fund - 4 - sr b

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

(iii) sundaram mutual fund a/c sundaram diversified equity

qib-insurance regd with irda

Annual Reports:

News Update:

Honeywell Automation - Quarterly Results
25th Oct 2019, 17:05 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