Nifty

:

14302.00

Sensex

:

48612.23

-131.70 (-0.91%)
-422.44 (-0.86%)

Login

Nifty
Sensex

:
:

14302.00
48612.23

-131.70 (-0.91%)
-422.44 (-0.86%)

Honda India Power Products Ltd.

Electric Equipment

Rating :

56/99

BSE: 522064 | NSE: HONDAPOWER

Watchlist

NSE BSE

1065.80

15-Jan-2021

Open
High
Low
Previous Close

1096.95
1103.00
1060.10
1092.40

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

7514
81.06
1308.00
726.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,086.42
31.55
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,050.94
1.17%
1.91

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.66
4.75
3.39

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.62
1.34
-1.92

PAT CAGR (%)

10 Years
5 Years
3 Years

8.41
6.38
2.70

P:E (Median)

8 Years
5 Years
3 Years

24.45
23.39
18.60

P:BV (Average)

8 Years
5 Years
3 Years

1.76
1.76
1.76

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.76
10.35
9.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 247.55 209.82 17.98% 110.31 205.37 -46.29% 195.67 230.48 -15.10% 237.78 219.62 8.27%
Expenses 218.75 179.22 22.06% 117.65 176.79 -33.45% 188.03 212.52 -11.52% 211.92 192.72 9.96%
EBITDA 28.80 30.60 -5.88% -7.34 28.58 - 7.64 17.96 -57.46% 25.86 26.90 -3.87%
EBIDTM 11.63% 14.58% -6.65% 13.92% 3.90% 7.79% 10.88% 12.25%
Other Income 3.18 4.29 -25.87% 2.89 4.53 -36.20% 3.58 3.56 0.56% 3.36 4.62 -27.27%
Interest 0.05 0.09 -44.44% 0.05 0.07 -28.57% 0.06 0.03 100.00% 0.08 0.00 0
Depreciation 5.23 5.57 -6.10% 4.89 5.89 -16.98% 5.31 5.20 2.12% 5.31 5.24 1.34%
PBT 26.70 34.35 -22.27% -9.39 27.15 - 5.87 16.29 -63.97% 23.06 26.28 -12.25%
Tax 7.21 7.45 -3.22% -2.36 9.50 - 1.02 5.54 -81.59% 5.94 9.35 -36.47%
PAT 19.49 26.90 -27.55% -7.03 17.65 - 4.85 10.75 -54.88% 17.12 16.93 1.12%
PATM 7.87% 12.82% -6.37% 8.59% 2.48% 4.66% 7.20% 7.71%
EPS 19.30 26.63 -27.53% -6.96 17.48 - 4.80 10.64 -54.89% 16.95 16.76 1.13%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 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 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 791.31 848.64 815.88 767.80 701.78 672.81 630.73 541.35 515.55 503.37 405.65 Net Sales Growth -8.55% 4.02% 6.26% 9.41% 4.31% 6.67% 16.51% 5.00% 2.42% 24.09% Cost Of Goods Sold 493.84 502.31 500.81 455.82 416.03 398.63 380.02 328.80 331.35 322.17 252.85 Gross Profit 297.47 346.33 315.07 311.98 285.75 274.18 250.71 212.55 184.19 181.20 152.79 GP Margin 37.59% 40.81% 38.62% 40.63% 40.72% 40.75% 39.75% 39.26% 35.73% 36.00% 37.67% Total Expenditure 736.35 755.55 725.03 665.22 605.52 585.70 561.20 489.81 477.39 452.09 361.00 Power & Fuel Cost - 8.19 7.31 5.94 5.24 6.26 7.76 7.93 7.21 5.67 5.13 % Of Sales - 0.97% 0.90% 0.77% 0.75% 0.93% 1.23% 1.46% 1.40% 1.13% 1.26% Employee Cost - 114.36 98.46 86.49 72.44 65.62 58.34 51.15 42.72 36.18 29.58 % Of Sales - 13.48% 12.07% 11.26% 10.32% 9.75% 9.25% 9.45% 8.29% 7.19% 7.29% Manufacturing Exp. - 39.55 35.70 35.80 30.41 35.92 39.66 42.33 40.69 35.95 30.83 % Of Sales - 4.66% 4.38% 4.66% 4.33% 5.34% 6.29% 7.82% 7.89% 7.14% 7.60% General & Admin Exp. - 23.61 22.01 20.11 23.17 21.81 18.05 17.22 14.63 10.35 8.55 % Of Sales - 2.78% 2.70% 2.62% 3.30% 3.24% 2.86% 3.18% 2.84% 2.06% 2.11% Selling & Distn. Exp. - 59.59 53.41 53.14 50.34 47.55 47.35 36.13 36.37 34.58 27.30 % Of Sales - 7.02% 6.55% 6.92% 7.17% 7.07% 7.51% 6.67% 7.05% 6.87% 6.73% Miscellaneous Exp. - 7.94 7.33 7.92 7.89 9.92 10.03 6.25 4.42 7.19 27.30 % Of Sales - 0.94% 0.90% 1.03% 1.12% 1.47% 1.59% 1.15% 0.86% 1.43% 1.66% EBITDA 54.96 93.09 90.85 102.58 96.26 87.11 69.53 51.54 38.16 51.28 44.65 EBITDA Margin 6.95% 10.97% 11.14% 13.36% 13.72% 12.95% 11.02% 9.52% 7.40% 10.19% 11.01% Other Income 13.01 15.76 17.66 14.94 16.17 12.69 7.81 4.61 7.30 11.43 8.01 Interest 0.24 0.71 0.57 0.67 0.87 0.90 0.55 0.47 0.45 0.00 0.00 Depreciation 20.74 22.08 21.13 22.51 23.45 23.82 21.31 17.54 13.75 10.30 8.20 PBT 46.24 86.06 86.81 94.34 88.11 75.07 55.47 38.15 31.26 52.40 44.45 Tax 11.81 23.91 29.16 32.93 30.33 26.24 20.31 10.15 10.66 21.06 14.79 Tax Rate 25.54% 26.44% 35.00% 34.91% 34.42% 34.95% 34.46% 35.08% 34.10% 28.95% 33.27% PAT 34.43 66.52 54.15 61.41 57.78 48.83 38.62 18.78 20.60 51.68 29.66 PAT before Minority Interest 34.43 66.52 54.15 61.41 57.78 48.83 38.62 18.78 20.60 51.68 29.66 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 4.35% 7.84% 6.64% 8.00% 8.23% 7.26% 6.12% 3.47% 4.00% 10.27% 7.31% PAT Growth -52.33% 22.84% -11.82% 6.28% 18.33% 26.44% 105.64% -8.83% -60.14% 74.24% EPS 34.09 65.86 53.61 60.80 57.21 48.35 38.24 18.59 20.40 51.17 29.37

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 569.61 517.10 474.45 422.51 366.57 325.07 294.11 280.07 264.22 223.15 Share Capital 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 Total Reserves 559.47 506.96 464.31 412.37 356.43 314.93 283.97 269.93 254.07 213.00 Non-Current Liabilities -3.75 -3.11 0.57 1.23 161.78 142.78 141.52 142.75 132.40 3.84 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 0.39 0.52 2.42 1.86 159.37 138.19 136.82 136.27 129.11 1.83 Current Liabilities 144.13 137.86 121.42 110.95 148.53 139.73 104.42 87.19 104.04 85.04 Trade Payables 87.39 83.14 76.07 71.51 61.73 69.63 55.40 54.91 58.90 41.82 Other Current Liabilities 41.30 43.84 34.81 31.15 23.11 15.51 16.19 15.00 20.27 15.73 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 15.44 10.88 10.54 8.29 63.69 54.60 32.83 17.28 24.87 27.49 Total Liabilities 709.99 651.85 596.44 534.69 676.88 607.58 540.05 510.01 500.66 312.03 Net Block 97.61 94.55 100.73 106.73 112.46 122.98 113.78 117.28 76.92 74.69 Gross Block 167.92 148.39 142.89 128.30 269.05 258.42 229.61 218.21 164.53 160.25 Accumulated Depreciation 70.31 53.84 42.16 21.57 156.59 135.44 115.83 100.93 87.61 85.56 Non Current Assets 153.64 159.19 175.04 192.82 314.07 303.88 289.86 280.69 236.91 87.82 Capital Work in Progress 1.89 3.44 0.94 0.33 0.49 0.50 1.45 1.00 10.29 0.62 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. 53.95 49.87 38.92 32.92 185.27 165.09 168.09 159.50 148.85 12.50 Other Non Current Assets 0.19 11.33 34.45 52.84 15.85 15.31 6.54 2.92 0.85 0.00 Current Assets 556.35 492.66 421.40 341.87 362.82 303.70 250.19 229.32 263.74 224.20 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 211.05 111.68 90.76 120.84 88.63 118.28 107.15 105.46 71.15 77.18 Sundry Debtors 49.53 63.69 63.60 26.38 33.64 38.38 39.76 28.16 25.39 13.14 Cash & Bank 35.48 60.96 191.83 142.14 155.45 63.87 51.77 58.35 130.36 95.97 Other Current Assets 260.29 93.87 72.94 51.13 85.10 83.17 51.52 37.34 36.85 37.91 Short Term Loans & Adv. 161.52 162.46 2.27 1.38 47.97 44.21 24.71 15.34 16.20 31.28 Net Current Assets 412.22 354.80 299.98 230.92 214.29 163.97 145.78 142.14 159.70 139.17 Total Assets 709.99 651.85 596.44 534.69 676.89 607.58 540.05 510.01 500.65 312.02

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -17.62 20.59 55.00 39.88 101.07 42.90 15.93 -30.39 48.16 10.59 PBT 86.06 86.81 94.34 88.11 75.07 58.94 28.93 31.26 72.74 44.45 Adjustment 8.72 6.47 8.97 8.84 16.25 15.32 22.51 7.66 -20.69 0.35 Changes in Working Capital -86.97 -33.78 -10.29 -20.13 34.31 -7.43 -21.97 -55.15 16.06 -17.87 Cash after chg. in Working capital 7.81 59.50 93.02 76.82 125.63 66.82 29.46 -16.22 68.10 26.93 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -29.80 -35.41 -38.02 -36.94 -24.57 -23.92 -13.53 -14.17 -19.94 -16.34 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 4.37 -3.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 47.24 -12.63 -65.38 -13.38 -86.28 -43.51 -12.48 36.73 -17.11 -10.70 Net Fixed Assets -17.98 -8.00 -15.20 140.91 -10.62 -27.86 -11.85 -44.39 -13.95 -9.13 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 65.22 -4.63 -50.18 -154.29 -75.66 -15.65 -0.63 81.12 -3.16 -1.57 Cash from Financing Activity -13.11 -11.13 -9.40 -7.73 -7.32 -4.74 -4.75 -10.61 -8.87 -4.77 Net Cash Inflow / Outflow 16.51 -3.17 -19.78 18.77 7.46 -5.35 -1.29 -4.27 22.18 -4.87 Opening Cash & Equivalents 17.96 21.16 41.04 22.76 15.39 20.76 22.20 26.47 4.29 100.86 Closing Cash & Equivalent 34.63 17.96 21.16 41.04 22.76 15.39 20.76 22.20 26.47 95.97

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 561.75 509.96 467.90 416.68 361.40 320.48 289.96 276.12 260.49 220.00 ROA 9.77% 8.68% 10.86% 9.54% 7.60% 6.73% 3.58% 4.08% 12.72% 8.84% ROE 12.24% 10.92% 13.69% 14.64% 14.12% 12.48% 6.54% 7.57% 21.21% 13.94% ROCE 16.77% 16.92% 21.18% 22.55% 21.97% 19.22% 10.24% 11.65% 29.85% 20.89% Fixed Asset Turnover 5.37 5.60 5.73 3.71 2.68 2.70 2.58 2.92 3.32 2.79 Receivable days 24.35 28.47 21.12 14.88 18.61 21.62 21.42 17.49 13.05 12.07 Inventory Days 69.40 45.28 49.67 51.92 53.47 62.36 67.06 57.68 50.24 52.78 Payable days 37.18 39.89 42.45 39.60 43.05 40.26 41.69 41.66 42.04 37.00 Cash Conversion Cycle 56.57 33.86 28.34 27.21 29.04 43.72 46.80 33.52 21.25 27.85 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 128.37 147.16 141.81 102.28 84.76 107.77 63.14 71.06 0.00 0.00

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

tata mutual fund - tata small cap fund

Annual Reports:

News Update:

No Latest News!

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