Nifty

:

24967.75

Sensex

:

81635.91

97.65 (0.39%)
329.06 (0.40%)

Login

Nifty
Sensex

:
:

24967.75
81635.91

97.65 (0.39%)
329.06 (0.40%)

Honda India Power Products Ltd.

Electric Equipment

Rating :

57/99

BSE: 522064 | NSE: HONDAPOWER

Watchlist

NSE BSE

2868.50

25-Aug-2025

Open
High
Low
Previous Close

2922.4
2948
2851.5
2907.90

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

11591
33584053.9
4500
1815

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,909.39
39.71
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,367.23
1.10%
3.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.67
-3.29
-13.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.07
3.88
-8.28

PAT CAGR (%)

10 Years
5 Years
3 Years

5.05
10.43
-2.06

P:E (Median)

8 Years
5 Years
3 Years

24.54
27.29
29.97

P:BV (Average)

8 Years
5 Years
3 Years

2.71
2.81
3.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.65
14.62
16.25

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 90.91 78.81
P/E Ratio 31.55 36.40
Revenue 976 794
EBITDA 97 88
Net Income 92 80
ROA 9.6 7.8
P/B Ratio 3.58 3.37
ROE 11.91 9.54
FCFF 111 16
FCFF Yield 4.7 0.69
Net Debt -540 -542
BVPS 800.58 851.35

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 154.91 144.17 7.45% 268.68 231.16 16.23% 204.18 263.38 -22.48% 177.20 284.57 -37.73%
Expenses 146.47 127.69 14.71% 225.28 220.71 2.07% 183.38 230.38 -20.40% 170.20 249.34 -31.74%
EBITDA 8.44 16.48 -48.79% 43.40 10.45 315.31% 20.80 33.00 -36.97% 7.00 35.23 -80.13%
EBIDTM 5.45% 11.43% 16.15% 4.52% 10.19% 12.53% 3.95% 12.38%
Other Income 9.92 10.73 -7.55% 11.26 11.91 -5.46% 10.40 10.01 3.90% 9.89 11.93 -17.10%
Interest 0.04 0.04 0.00% 0.32 0.29 10.34% 0.05 0.05 0.00% 0.05 0.05 0.00%
Depreciation 5.53 5.34 3.56% 5.69 5.26 8.17% 5.41 4.97 8.85% 5.36 4.98 7.63%
PBT 12.79 21.83 -41.41% 48.65 20.79 134.01% 25.74 37.99 -32.25% 11.48 42.13 -72.75%
Tax 3.31 5.68 -41.73% 12.49 4.99 150.30% 6.65 9.67 -31.23% 2.94 10.94 -73.13%
PAT 9.48 16.15 -41.30% 36.16 15.80 128.86% 19.09 28.32 -32.59% 8.54 31.19 -72.62%
PATM 6.12% 11.20% 13.46% 6.84% 9.35% 10.75% 4.82% 10.96%
EPS 9.39 15.99 -41.28% 35.80 15.64 128.90% 18.90 28.04 -32.60% 8.46 30.88 -72.60%

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 804.97 794.23 989.07 1,246.29 1,156.29 938.94 848.64 815.88 767.80 701.78 672.81 Net Sales Growth -12.81% -19.70% -20.64% 7.78% 23.15% 10.64% 4.02% 6.26% 9.41% 4.31% Cost Of Goods Sold 454.71 443.99 600.77 750.45 731.97 608.01 502.31 500.81 455.82 416.03 398.63 Gross Profit 350.26 350.24 388.30 495.84 424.32 330.93 346.33 315.07 311.98 285.75 274.18 GP Margin 43.51% 44.10% 39.26% 39.79% 36.70% 35.25% 40.81% 38.62% 40.63% 40.72% 40.75% Total Expenditure 725.33 706.50 890.14 1,111.13 1,053.62 866.40 755.55 725.03 665.22 605.52 585.70 Power & Fuel Cost - 7.87 8.75 11.81 9.41 6.80 8.19 7.31 5.94 5.24 6.26 % Of Sales - 0.99% 0.88% 0.95% 0.81% 0.72% 0.97% 0.90% 0.77% 0.75% 0.93% Employee Cost - 133.66 128.28 127.06 117.40 107.40 114.36 98.46 86.49 72.44 65.62 % Of Sales - 16.83% 12.97% 10.20% 10.15% 11.44% 13.48% 12.07% 11.26% 10.32% 9.75% Manufacturing Exp. - 39.85 46.08 61.39 52.49 44.60 45.32 35.70 35.80 30.41 35.92 % Of Sales - 5.02% 4.66% 4.93% 4.54% 4.75% 5.34% 4.38% 4.66% 4.33% 5.34% General & Admin Exp. - 26.88 28.80 19.30 14.63 16.29 17.84 22.01 20.11 23.17 21.81 % Of Sales - 3.38% 2.91% 1.55% 1.27% 1.73% 2.10% 2.70% 2.62% 3.30% 3.24% Selling & Distn. Exp. - 39.11 67.77 131.85 120.72 73.51 59.59 53.41 53.14 50.34 47.55 % Of Sales - 4.92% 6.85% 10.58% 10.44% 7.83% 7.02% 6.55% 6.92% 7.17% 7.07% Miscellaneous Exp. - 15.14 9.69 9.27 7.00 9.79 7.94 7.33 7.92 7.89 47.55 % Of Sales - 1.91% 0.98% 0.74% 0.61% 1.04% 0.94% 0.90% 1.03% 1.12% 1.47% EBITDA 79.64 87.73 98.93 135.16 102.67 72.54 93.09 90.85 102.58 96.26 87.11 EBITDA Margin 9.89% 11.05% 10.00% 10.84% 8.88% 7.73% 10.97% 11.14% 13.36% 13.72% 12.95% Other Income 41.47 42.29 41.57 19.17 16.84 14.53 15.76 17.66 14.94 16.17 12.69 Interest 0.46 0.52 0.53 0.65 0.93 0.67 0.71 0.57 0.67 0.87 0.90 Depreciation 21.99 21.80 20.22 20.78 18.52 20.26 22.08 21.13 22.51 23.45 23.82 PBT 98.66 107.70 119.75 132.90 100.06 66.14 86.06 86.81 94.34 88.11 75.07 Tax 25.39 27.76 31.52 30.31 25.53 17.47 23.91 29.16 32.93 30.33 26.24 Tax Rate 25.73% 25.78% 25.47% 26.27% 25.51% 26.41% 26.44% 35.00% 34.91% 34.42% 34.95% PAT 73.27 79.94 92.21 85.09 74.53 48.67 66.52 54.15 61.41 57.78 48.83 PAT before Minority Interest 73.27 79.94 92.21 85.09 74.53 48.67 66.52 54.15 61.41 57.78 48.83 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 9.10% 10.07% 9.32% 6.83% 6.45% 5.18% 7.84% 6.64% 8.00% 8.23% 7.26% PAT Growth -19.89% -13.31% 8.37% 14.17% 53.13% -26.83% 22.84% -11.82% 6.28% 18.33% EPS 72.54 79.15 91.30 84.25 73.79 48.19 65.86 53.61 60.80 57.21 48.35

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 863.53 812.11 736.74 669.88 605.51 569.61 517.10 474.45 422.51 366.57 Share Capital 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 Total Reserves 853.39 801.97 726.60 659.74 595.37 559.47 506.96 464.31 412.37 356.43 Non-Current Liabilities 375.41 429.37 -12.59 -5.25 -4.08 -3.75 -3.11 0.57 1.23 161.78 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 388.63 439.65 1.20 0.72 0.68 0.39 0.52 2.42 1.86 159.37 Current Liabilities 183.55 178.81 191.42 189.71 183.41 144.13 137.86 121.42 110.95 148.53 Trade Payables 81.49 99.93 94.75 117.58 114.51 87.39 83.14 76.07 71.51 61.73 Other Current Liabilities 76.72 55.02 53.48 55.10 52.03 41.30 43.84 34.81 31.15 23.11 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 25.34 23.86 43.19 17.03 16.87 15.44 10.88 10.54 8.29 63.69 Total Liabilities 1,422.49 1,420.29 915.57 854.34 784.84 709.99 651.85 596.44 534.69 676.88 Net Block 106.88 97.71 91.21 86.66 91.29 97.61 94.55 100.73 106.73 112.46 Gross Block 241.24 219.05 197.62 175.48 169.24 167.92 148.39 142.89 128.30 269.05 Accumulated Depreciation 134.36 121.34 106.41 88.82 77.95 70.31 53.84 42.16 21.57 156.59 Non Current Assets 606.48 651.19 166.05 230.52 185.90 153.64 159.19 175.04 192.82 314.07 Capital Work in Progress 7.83 7.38 9.24 12.69 2.47 1.89 3.44 0.94 0.33 0.49 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. 467.59 509.75 54.94 55.38 47.95 47.16 49.87 38.92 32.92 185.27 Other Non Current Assets 24.18 36.35 10.66 75.79 44.19 6.98 11.33 34.45 52.84 15.85 Current Assets 816.01 769.10 749.52 623.82 598.94 556.35 492.66 421.40 341.87 362.82 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 118.85 140.93 166.95 176.39 160.49 211.05 111.68 90.76 120.84 88.63 Sundry Debtors 118.05 50.74 70.84 87.11 82.30 49.53 63.69 63.60 26.38 33.64 Cash & Bank 542.16 540.80 468.47 277.33 135.96 35.48 60.96 191.83 142.14 155.45 Other Current Assets 36.95 17.90 13.45 14.75 220.19 260.29 256.33 75.21 52.51 85.10 Short Term Loans & Adv. 12.01 18.73 29.81 68.24 161.11 161.26 162.46 2.27 1.38 47.97 Net Current Assets 632.46 590.29 558.10 434.11 415.53 412.22 354.80 299.98 230.92 214.29 Total Assets 1,422.49 1,420.29 915.57 854.34 784.84 709.99 651.85 596.44 534.69 676.89

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 22.09 105.64 157.33 36.90 151.51 -17.62 20.59 55.00 39.88 101.07 PBT 107.70 119.75 132.90 100.06 66.14 86.06 86.81 94.34 88.11 75.07 Adjustment -10.38 -14.89 3.87 7.88 6.09 8.72 6.47 8.97 8.84 16.25 Changes in Working Capital -43.40 21.97 76.68 -43.87 97.69 -86.97 -33.78 -10.29 -20.13 34.31 Cash after chg. in Working capital 53.92 126.83 213.45 64.07 169.92 7.81 59.50 93.02 76.82 125.63 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -31.83 -25.17 -38.62 -27.17 -18.41 -29.80 -35.41 -38.02 -36.94 -24.57 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 3.98 -17.50 0.00 0.00 4.37 -3.50 0.00 0.00 0.00 Cash From Investing Activity -69.80 -98.67 -149.86 16.07 -92.49 47.24 -12.63 -65.38 -13.38 -86.28 Net Fixed Assets -22.64 -19.57 -18.69 -16.46 -1.90 -17.98 -8.00 -15.20 140.91 -10.62 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -47.16 -79.10 -131.17 32.53 -90.59 65.22 -4.63 -50.18 -154.29 -75.66 Cash from Financing Activity -28.45 -17.54 -16.20 -11.29 -13.59 -13.11 -11.13 -9.40 -7.73 -7.32 Net Cash Inflow / Outflow -76.16 -10.57 -8.73 41.68 45.43 16.51 -3.17 -19.78 18.77 7.46 Opening Cash & Equivalents 106.06 114.65 121.88 80.26 34.63 17.96 21.16 41.04 22.76 15.39 Closing Cash & Equivalent 30.65 106.06 114.65 121.88 80.26 34.63 17.96 21.16 41.04 22.76

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.) 851.61 800.90 726.57 660.63 597.15 561.75 509.96 467.90 416.68 361.40 ROA 5.62% 7.90% 9.62% 9.09% 6.51% 9.77% 8.68% 10.86% 9.54% 7.60% ROE 9.54% 11.91% 12.10% 11.69% 8.28% 12.24% 10.92% 13.69% 14.64% 14.12% ROCE 12.92% 16.05% 16.50% 15.84% 11.37% 16.77% 16.92% 21.18% 22.55% 21.97% Fixed Asset Turnover 3.45 4.75 6.68 6.71 5.57 5.37 5.60 5.73 3.71 2.68 Receivable days 38.78 22.43 23.13 26.74 25.62 24.35 28.47 21.12 14.88 18.61 Inventory Days 59.69 56.81 50.28 53.17 72.22 69.40 45.28 49.67 51.92 53.47 Payable days 74.57 59.14 51.64 57.87 60.60 36.93 39.89 42.45 39.60 43.05 Cash Conversion Cycle 23.91 20.10 21.77 22.04 37.24 56.82 33.86 28.34 27.21 29.04 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 208.12 234.45 178.54 108.59 99.72 128.37 147.16 141.81 102.28 84.76

Top Investors:

nippon life india trustee ltd

tata mutual fund

quant mutual fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Honda India Power - Quarterly Results
12th Aug 2025, 17:16 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