Nifty

:

25149.85

Sensex

:

82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Login

Nifty
Sensex

:
:

25149.85
82500.47

-205.40 (-0.81%)
-689.81 (-0.83%)

Honeywell Automation India Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 517174 | NSE: HONAUT

Watchlist

NSE BSE

40320.00

11-Jul-2025

Open
High
Low
Previous Close

40360
40950
40250
40635.00

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

3365
135820570
56999
31025

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35,619.09
68.03
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

32,344.39
0.26%
8.86

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.71
6.61
6.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.62
-0.42
2.60

PAT CAGR (%)

10 Years
5 Years
3 Years

14.00
2.62
6.13

P:E (Median)

8 Years
5 Years
3 Years

73.18
81.13
80.80

P:BV (Average)

8 Years
5 Years
3 Years

11.87
11.86
10.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

45.71
50.88
50.99

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 567.1 592.15 726.81 876.49
P/E Ratio 71.10 68.09 55.48 46.00
Revenue 4055 4190 4781 5437
EBITDA 589 585 727 876
Net Income 501 524 641 773
ROA 10.7 10 10.3 19.9
P/B Ratio 9.89 8.83 7.72 6.78
ROE 14.76 13.7 14.75 15.61
FCFF 546 572 505 602
FCFF Yield 1.8 1.89 1.66 1.99
Net Debt -2763 -3190 -3823 -4468
BVPS 4078.63 4567.31 5220.42 5947.92

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1,114.50 950.70 17.23% 1,090.80 1,071.00 1.85% 1,023.90 1,104.20 -7.27% 960.40 932.30 3.01%
Expenses 955.10 780.80 22.32% 948.80 910.40 4.22% 894.90 965.90 -7.35% 806.20 811.70 -0.68%
EBITDA 159.40 169.90 -6.18% 142.00 160.60 -11.58% 129.00 138.30 -6.72% 154.20 120.60 27.86%
EBIDTM 14.30% 17.87% 13.02% 15.00% 12.60% 12.52% 16.06% 12.94%
Other Income 46.60 41.60 12.02% 50.00 28.10 77.94% 41.20 40.10 2.74% 44.30 33.00 34.24%
Interest 1.90 0.70 171.43% 2.20 1.40 57.14% 1.40 0.70 100.00% 1.20 0.80 50.00%
Depreciation 13.90 13.50 2.96% 13.80 12.80 7.81% 13.50 13.80 -2.17% 13.20 13.60 -2.94%
PBT 190.20 197.30 -3.60% 176.00 174.50 0.86% 155.30 163.90 -5.25% 184.10 139.20 32.26%
Tax 50.30 49.10 2.44% 43.90 46.60 -5.79% 40.20 42.00 -4.29% 47.60 35.80 32.96%
PAT 139.90 148.20 -5.60% 132.10 127.90 3.28% 115.10 121.90 -5.58% 136.50 103.40 32.01%
PATM 12.55% 15.59% 12.11% 11.94% 11.24% 11.04% 14.21% 11.09%
EPS 158.98 168.41 -5.60% 150.11 145.34 3.28% 130.80 138.52 -5.57% 155.11 117.50 32.01%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 4,189.60 4,058.20 3,447.60 2,948.32 3,042.78 3,290.01 3,174.74 2,689.98 2,410.07 2,187.62 Net Sales Growth - 3.24% 17.71% 16.93% -3.10% -7.51% 3.63% 18.02% 11.61% 10.17% Cost Of Goods Sold - 2,546.30 2,311.20 1,833.20 1,544.98 1,530.90 1,642.92 1,648.70 1,400.52 1,300.14 1,275.09 Gross Profit - 1,643.30 1,747.00 1,614.40 1,403.34 1,511.88 1,647.09 1,526.04 1,289.46 1,109.93 912.53 GP Margin - 39.22% 43.05% 46.83% 47.60% 49.69% 50.06% 48.07% 47.94% 46.05% 41.71% Total Expenditure - 3,599.30 3,463.80 2,928.40 2,511.87 2,439.80 2,662.01 2,691.98 2,323.58 2,125.16 1,972.49 Power & Fuel Cost - 9.30 11.80 12.00 11.69 8.31 12.21 11.39 9.05 8.40 8.52 % Of Sales - 0.22% 0.29% 0.35% 0.40% 0.27% 0.37% 0.36% 0.34% 0.35% 0.39% Employee Cost - 725.60 660.00 625.90 557.54 524.36 554.81 539.80 458.35 413.93 358.97 % Of Sales - 17.32% 16.26% 18.15% 18.91% 17.23% 16.86% 17.00% 17.04% 17.18% 16.41% Manufacturing Exp. - 18.50 17.80 11.20 13.35 12.75 12.22 11.26 10.53 9.43 10.57 % Of Sales - 0.44% 0.44% 0.32% 0.45% 0.42% 0.37% 0.35% 0.39% 0.39% 0.48% General & Admin Exp. - 251.30 425.70 388.20 350.76 230.44 302.56 311.63 291.02 241.09 208.70 % Of Sales - 6.00% 10.49% 11.26% 11.90% 7.57% 9.20% 9.82% 10.82% 10.00% 9.54% Selling & Distn. Exp. - 4.40 3.90 1.50 4.72 4.65 6.37 14.88 7.17 2.68 6.14 % Of Sales - 0.11% 0.10% 0.04% 0.16% 0.15% 0.19% 0.47% 0.27% 0.11% 0.28% Miscellaneous Exp. - 43.90 33.40 56.40 28.83 128.39 130.92 154.32 146.94 149.49 6.14 % Of Sales - 1.05% 0.82% 1.64% 0.98% 4.22% 3.98% 4.86% 5.46% 6.20% 4.78% EBITDA - 590.30 594.40 519.20 436.45 602.98 628.00 482.76 366.40 284.91 215.13 EBITDA Margin - 14.09% 14.65% 15.06% 14.80% 19.82% 19.09% 15.21% 13.62% 11.82% 9.83% Other Income - 182.10 143.20 130.50 82.34 72.90 109.93 94.51 33.83 41.50 29.63 Interest - 12.40 9.00 6.50 8.71 9.20 10.03 6.49 3.80 2.75 3.20 Depreciation - 54.40 53.70 51.90 52.46 48.66 41.35 15.89 15.20 16.35 15.40 PBT - 705.60 674.90 591.30 457.62 618.02 686.55 554.89 381.23 307.31 226.16 Tax - 182.00 173.50 153.30 118.49 157.98 195.07 196.05 131.50 137.86 84.97 Tax Rate - 25.79% 25.71% 25.93% 25.89% 25.56% 28.41% 35.33% 34.49% 44.86% 37.57% PAT - 523.60 501.40 438.00 339.13 460.04 491.48 358.84 249.73 169.45 141.19 PAT before Minority Interest - 523.60 501.40 438.00 339.13 460.04 491.48 358.84 249.73 169.45 141.19 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 12.50% 12.36% 12.70% 11.50% 15.12% 14.94% 11.30% 9.28% 7.03% 6.45% PAT Growth - 4.43% 14.47% 29.15% -26.28% -6.40% 36.96% 43.69% 47.38% 20.02% EPS - 595.00 569.77 497.73 385.38 522.77 558.50 407.77 283.78 192.56 160.44

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 4,038.20 3,606.20 3,188.50 2,836.77 2,578.87 2,178.25 1,747.46 1,418.68 1,180.28 1,022.01 Share Capital 8.80 8.80 8.80 8.84 8.84 8.84 8.84 8.84 8.84 8.84 Total Reserves 4,009.90 3,580.80 3,166.70 2,818.66 2,562.51 2,163.61 1,733.39 1,405.95 1,168.67 1,011.34 Non-Current Liabilities 1,119.20 771.00 858.20 10.75 1,309.42 53.02 -37.09 675.65 544.55 388.36 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 1,123.70 791.60 912.80 30.22 1,309.52 42.64 33.75 750.52 612.23 459.73 Current Liabilities 2,186.00 2,091.50 1,833.80 1,109.53 1,256.98 1,169.31 1,105.71 999.19 757.76 726.46 Trade Payables 856.30 761.30 724.70 722.44 945.08 926.22 831.00 770.78 572.44 535.45 Other Current Liabilities 360.30 293.30 314.90 284.72 251.96 154.34 177.86 140.12 114.40 126.33 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 969.40 1,036.90 794.20 102.37 59.94 88.75 96.85 88.29 70.92 64.68 Total Liabilities 7,343.40 6,468.70 5,880.50 3,957.05 5,145.27 3,400.58 2,816.08 3,093.52 2,482.59 2,136.83 Net Block 201.60 169.80 150.90 180.75 216.58 196.44 85.18 83.92 78.81 84.04 Gross Block 412.00 338.70 312.80 293.29 307.40 265.06 139.49 126.64 108.89 99.26 Accumulated Depreciation 210.40 168.90 161.90 112.54 90.82 68.62 54.31 42.72 30.08 15.22 Non Current Assets 1,413.40 1,057.50 1,177.00 375.97 1,640.32 444.67 301.65 1,022.06 836.27 678.14 Capital Work in Progress 3.20 1.90 2.40 2.14 2.12 13.88 8.01 1.10 2.69 1.60 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. 1,199.60 861.40 1,018.10 180.66 1,409.37 222.72 185.82 925.76 735.97 576.87 Other Non Current Assets 9.00 24.40 5.60 12.42 12.25 11.63 22.64 11.28 18.80 15.63 Current Assets 5,930.00 5,411.20 4,703.50 3,581.08 3,504.95 2,955.91 2,514.43 2,071.46 1,646.32 1,458.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77.77 82.75 78.93 Inventories 237.20 159.10 164.60 98.61 95.41 120.89 105.06 79.77 96.91 100.64 Sundry Debtors 1,071.00 926.10 937.80 675.13 922.67 743.06 622.39 591.12 500.32 505.33 Cash & Bank 3,291.20 2,823.00 2,379.50 2,006.22 1,796.86 1,513.90 1,224.52 841.43 578.47 371.58 Other Current Assets 1,330.60 23.10 38.20 22.02 690.01 578.06 562.46 481.37 387.87 402.21 Short Term Loans & Adv. 1,299.60 1,479.90 1,183.40 779.10 669.92 154.19 514.00 448.84 91.45 92.96 Net Current Assets 3,744.00 3,319.70 2,869.70 2,471.55 2,247.97 1,786.60 1,408.72 1,072.27 888.56 732.23 Total Assets 7,343.40 6,468.70 5,880.50 3,957.05 5,145.27 3,400.58 2,816.08 3,093.52 2,482.59 2,136.83

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 426.30 438.70 409.90 263.58 364.40 329.97 311.77 262.89 215.19 166.37 PBT 705.60 674.90 591.30 457.62 618.02 686.55 554.89 381.23 307.31 226.16 Adjustment -90.10 -84.70 1.20 10.60 12.26 -57.88 -64.98 -9.45 -11.25 -4.56 Changes in Working Capital -3.10 -30.20 -122.60 -50.88 -155.55 -96.91 33.20 51.26 51.11 37.20 Cash after chg. in Working capital 612.40 560.00 469.90 417.34 474.73 531.76 523.11 423.04 347.17 258.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -186.10 -121.30 -60.00 -153.76 -110.33 -201.79 -211.34 -160.15 -131.98 -92.43 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 -14.20 2,005.60 -129.30 -109.35 -303.13 -226.57 -445.82 -174.21 -84.60 46.20 Net Fixed Assets -74.60 -25.40 -19.77 14.09 -30.58 -131.44 -19.76 -16.16 -10.72 96.52 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 77.77 4.98 -3.82 -2.97 Others 60.40 2,031.00 -109.53 -123.44 -272.55 -95.13 -503.83 -163.03 -70.06 -47.35 Cash from Financing Activity -110.20 -105.50 -102.10 -98.53 -89.47 -69.54 -34.08 -10.63 -10.64 -13.30 Net Cash Inflow / Outflow 301.90 2,338.80 178.50 55.70 -28.20 33.86 -168.13 78.05 119.95 199.27 Opening Cash & Equivalents 2,822.40 480.90 290.70 231.37 263.53 215.24 380.72 300.75 371.28 172.01 Closing Cash & Equivalent 3,130.40 2,822.40 480.90 290.68 231.37 263.53 215.24 380.72 490.75 371.28

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 4566.70 4079.09 3608.52 3198.53 2908.77 2457.52 1970.85 1600.44 1332.02 1154.05 ROA 7.58% 8.12% 8.90% 7.45% 9.53% 15.81% 12.14% 8.96% 7.34% 7.18% ROE 13.76% 14.82% 14.59% 12.56% 19.40% 25.11% 22.73% 19.27% 15.42% 14.85% ROCE 18.72% 20.04% 19.72% 17.16% 26.37% 35.49% 35.46% 29.63% 28.16% 24.09% Fixed Asset Turnover 11.16 12.46 11.38 9.82 10.63 16.27 23.86 22.91 23.49 15.33 Receivable days 86.99 83.82 85.38 98.90 99.91 75.74 69.76 73.82 75.07 69.91 Inventory Days 17.26 14.56 13.93 12.01 12.97 12.53 10.62 11.95 14.75 18.42 Payable days 115.94 117.34 144.07 196.97 223.08 141.05 129.58 129.50 115.40 104.05 Cash Conversion Cycle -11.68 -18.96 -44.75 -86.06 -110.20 -52.77 -49.20 -43.72 -25.58 -15.73 Total Debt/Equity 0.00 0.00 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 57.90 75.99 91.97 53.54 68.18 69.45 86.50 101.32 112.75 71.67

Top Investors:

sbi magnum midcap fund

aditya birla sun life trustee private limited a/c - aditya birla sun life elss tax saver fund

nippon life india trustee ltd-a/c nippon india focused equity fund

life insurance corporation of india

investor education and protection fund (iepf)

Annual Reports:

News Update:

Honeywell Automation - Quarterly Results
13th May 2025, 18:24 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