Nifty

:

19674.25

Sensex

:

66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Login

Nifty
Sensex

:
:

19674.25
66009.15

-68.10 (-0.34%)
-221.09 (-0.33%)

Honda India Power Products Ltd.

Electric Equipment

Rating :

79/99

BSE: 522064 | NSE: HONDAPOWER

Watchlist

NSE BSE

2658.40

22-Sep-2023

Open
High
Low
Previous Close

2721.25
2756.20
2641.35
2721.25

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

5874
158.20
2944.00
1455.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,705.77
27.87
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,237.30
0.62%
3.59

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.70
8.84
9.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.12
8.27
13.25

PAT CAGR (%)

10 Years
5 Years
3 Years

16.31
9.46
20.47

P:E (Median)

8 Years
5 Years
3 Years

23.79
19.64
24.60

P:BV (Average)

8 Years
5 Years
3 Years

2.25
2.25
2.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.15
10.94
12.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 209.96 200.06 4.95% 313.30 323.67 -3.20% 338.85 337.51 0.40% 394.08 230.87 70.69%
Expenses 189.65 194.36 -2.42% 285.25 300.62 -5.11% 293.86 304.24 -3.41% 337.73 210.83 60.19%
EBITDA 20.31 5.70 256.32% 28.05 23.05 21.69% 44.99 33.27 35.23% 56.35 20.04 181.19%
EBIDTM 9.67% 2.85% 8.95% 7.12% 13.28% 9.86% 14.30% 8.68%
Other Income 7.57 5.75 31.65% 4.98 3.06 62.75% 2.89 2.59 11.58% 5.55 5.91 -6.09%
Interest 0.05 0.06 -16.67% 0.41 0.28 46.43% 0.06 0.07 -14.29% 0.05 0.07 -28.57%
Depreciation 5.01 4.83 3.73% 6.05 4.58 32.10% 4.91 4.68 4.91% 4.99 4.65 7.31%
PBT 22.82 6.56 247.87% 9.07 21.25 -57.32% 42.91 31.11 37.93% 56.86 21.23 167.83%
Tax 5.92 1.65 258.79% 3.26 5.67 -42.50% 10.96 7.87 39.26% 14.44 5.33 170.92%
PAT 16.90 4.91 244.20% 5.81 15.58 -62.71% 31.95 23.24 37.48% 42.42 15.90 166.79%
PATM 8.05% 2.45% 1.85% 4.81% 9.43% 6.89% 10.76% 6.89%
EPS 16.73 4.86 244.24% 5.75 15.43 -62.73% 31.63 23.01 37.46% 42.00 15.74 166.84%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 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 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,256.19 1,246.29 1,156.29 938.94 848.64 815.88 767.80 701.78 672.81 630.73 541.35 Net Sales Growth 15.02% 7.78% 23.15% 10.64% 4.02% 6.26% 9.41% 4.31% 6.67% 16.51% Cost Of Goods Sold 756.95 750.45 731.97 608.01 502.31 500.81 455.82 416.03 398.63 380.02 328.80 Gross Profit 499.24 495.84 424.32 330.93 346.33 315.07 311.98 285.75 274.18 250.71 212.55 GP Margin 39.74% 39.79% 36.70% 35.25% 40.81% 38.62% 40.63% 40.72% 40.75% 39.75% 39.26% Total Expenditure 1,106.49 1,111.13 1,053.62 866.40 755.55 725.03 665.22 605.52 585.70 561.20 489.81 Power & Fuel Cost - 11.81 9.41 6.80 8.19 7.31 5.94 5.24 6.26 7.76 7.93 % Of Sales - 0.95% 0.81% 0.72% 0.97% 0.90% 0.77% 0.75% 0.93% 1.23% 1.46% Employee Cost - 127.06 117.40 107.40 114.36 98.46 86.49 72.44 65.62 58.34 51.15 % Of Sales - 10.20% 10.15% 11.44% 13.48% 12.07% 11.26% 10.32% 9.75% 9.25% 9.45% Manufacturing Exp. - 61.39 52.49 44.60 45.32 35.70 35.80 30.41 35.92 39.66 42.33 % Of Sales - 4.93% 4.54% 4.75% 5.34% 4.38% 4.66% 4.33% 5.34% 6.29% 7.82% General & Admin Exp. - 19.30 14.63 16.29 17.84 22.01 20.11 23.17 21.81 18.05 17.22 % Of Sales - 1.55% 1.27% 1.73% 2.10% 2.70% 2.62% 3.30% 3.24% 2.86% 3.18% Selling & Distn. Exp. - 131.85 120.72 73.51 59.59 53.41 53.14 50.34 47.55 47.35 36.13 % Of Sales - 10.58% 10.44% 7.83% 7.02% 6.55% 6.92% 7.17% 7.07% 7.51% 6.67% Miscellaneous Exp. - 9.27 7.00 9.79 7.94 7.33 7.92 7.89 9.92 10.03 36.13 % Of Sales - 0.74% 0.61% 1.04% 0.94% 0.90% 1.03% 1.12% 1.47% 1.59% 1.15% EBITDA 149.70 135.16 102.67 72.54 93.09 90.85 102.58 96.26 87.11 69.53 51.54 EBITDA Margin 11.92% 10.84% 8.88% 7.73% 10.97% 11.14% 13.36% 13.72% 12.95% 11.02% 9.52% Other Income 20.99 19.17 16.84 14.53 15.76 17.66 14.94 16.17 12.69 7.81 4.61 Interest 0.57 0.65 0.93 0.67 0.71 0.57 0.67 0.87 0.90 0.55 0.47 Depreciation 20.96 20.78 18.52 20.26 22.08 21.13 22.51 23.45 23.82 21.31 17.54 PBT 131.66 132.90 100.06 66.14 86.06 86.81 94.34 88.11 75.07 55.47 38.15 Tax 34.58 30.31 25.53 17.47 23.91 29.16 32.93 30.33 26.24 20.31 10.15 Tax Rate 26.26% 26.27% 25.51% 26.41% 26.44% 35.00% 34.91% 34.42% 34.95% 34.46% 35.08% PAT 97.08 85.09 74.53 48.67 66.52 54.15 61.41 57.78 48.83 38.62 18.78 PAT before Minority Interest 97.08 85.09 74.53 48.67 66.52 54.15 61.41 57.78 48.83 38.62 18.78 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 7.73% 6.83% 6.45% 5.18% 7.84% 6.64% 8.00% 8.23% 7.26% 6.12% 3.47% PAT Growth 62.80% 14.17% 53.13% -26.83% 22.84% -11.82% 6.28% 18.33% 26.44% 105.64% EPS 96.12 84.25 73.79 48.19 65.86 53.61 60.80 57.21 48.35 38.24 18.59

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 736.74 669.88 605.51 569.61 517.10 474.45 422.51 366.57 325.07 294.11 Share Capital 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 Total Reserves 726.60 659.74 595.37 559.47 506.96 464.31 412.37 356.43 314.93 283.97 Non-Current Liabilities -12.59 -5.25 -4.08 -3.75 -3.11 0.57 1.23 161.78 142.78 141.52 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 1.20 0.72 0.68 0.39 0.52 2.42 1.86 159.37 138.19 136.82 Current Liabilities 191.42 189.71 183.41 144.13 137.86 121.42 110.95 148.53 139.73 104.42 Trade Payables 94.75 117.58 114.51 87.39 83.14 76.07 71.51 61.73 69.63 55.40 Other Current Liabilities 53.48 55.10 52.03 41.30 43.84 34.81 31.15 23.11 15.51 16.19 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 43.19 17.03 16.87 15.44 10.88 10.54 8.29 63.69 54.60 32.83 Total Liabilities 915.57 854.34 784.84 709.99 651.85 596.44 534.69 676.88 607.58 540.05 Net Block 91.21 86.66 91.29 97.61 94.55 100.73 106.73 112.46 122.98 113.78 Gross Block 197.62 175.48 169.24 167.92 148.39 142.89 128.30 269.05 258.42 229.61 Accumulated Depreciation 106.41 88.82 77.95 70.31 53.84 42.16 21.57 156.59 135.44 115.83 Non Current Assets 166.05 230.52 185.90 153.64 159.19 175.04 192.82 314.07 303.88 289.86 Capital Work in Progress 9.24 12.69 2.47 1.89 3.44 0.94 0.33 0.49 0.50 1.45 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. 54.94 55.38 47.95 47.16 49.87 38.92 32.92 185.27 165.09 168.09 Other Non Current Assets 10.66 75.79 44.19 6.98 11.33 34.45 52.84 15.85 15.31 6.54 Current Assets 749.52 623.82 598.94 556.35 492.66 421.40 341.87 362.82 303.70 250.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 166.95 176.39 160.49 211.05 111.68 90.76 120.84 88.63 118.28 107.15 Sundry Debtors 70.84 87.11 82.30 49.53 63.69 63.60 26.38 33.64 38.38 39.76 Cash & Bank 468.47 277.33 135.96 35.48 60.96 191.83 142.14 155.45 63.87 51.77 Other Current Assets 43.26 14.75 59.08 99.03 256.33 75.21 52.51 85.10 83.17 51.52 Short Term Loans & Adv. 29.81 68.24 161.11 161.26 162.46 2.27 1.38 47.97 44.21 24.71 Net Current Assets 558.10 434.11 415.53 412.22 354.80 299.98 230.92 214.29 163.97 145.78 Total Assets 915.57 854.34 784.84 709.99 651.85 596.44 534.69 676.89 607.58 540.05

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 157.33 36.90 151.51 -17.62 20.59 55.00 39.88 101.07 42.90 15.93 PBT 132.90 100.06 66.14 86.06 86.81 94.34 88.11 75.07 58.94 28.93 Adjustment 3.87 7.88 6.09 8.72 6.47 8.97 8.84 16.25 15.32 22.51 Changes in Working Capital 76.68 -43.87 97.69 -86.97 -33.78 -10.29 -20.13 34.31 -7.43 -21.97 Cash after chg. in Working capital 213.45 64.07 169.92 7.81 59.50 93.02 76.82 125.63 66.82 29.46 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -38.62 -27.17 -18.41 -29.80 -35.41 -38.02 -36.94 -24.57 -23.92 -13.53 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 -17.50 0.00 0.00 4.37 -3.50 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -149.86 16.07 -92.49 47.24 -12.63 -65.38 -13.38 -86.28 -43.51 -12.48 Net Fixed Assets -18.69 -16.46 -1.90 -17.98 -8.00 -15.20 140.91 -10.62 -27.86 -11.85 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -131.17 32.53 -90.59 65.22 -4.63 -50.18 -154.29 -75.66 -15.65 -0.63 Cash from Financing Activity -16.20 -11.29 -13.59 -13.11 -11.13 -9.40 -7.73 -7.32 -4.74 -4.75 Net Cash Inflow / Outflow -8.73 41.68 45.43 16.51 -3.17 -19.78 18.77 7.46 -5.35 -1.29 Opening Cash & Equivalents 121.88 80.26 34.63 17.96 21.16 41.04 22.76 15.39 20.76 22.20 Closing Cash & Equivalent 114.65 121.88 80.26 34.63 17.96 21.16 41.04 22.76 15.39 20.76

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 726.57 660.63 597.15 561.75 509.96 467.90 416.68 361.40 320.48 289.96 ROA 9.62% 9.09% 6.51% 9.77% 8.68% 10.86% 9.54% 7.60% 6.73% 3.58% ROE 12.10% 11.69% 8.28% 12.24% 10.92% 13.69% 14.64% 14.12% 12.48% 6.54% ROCE 16.50% 15.84% 11.37% 16.77% 16.92% 21.18% 22.55% 21.97% 19.22% 10.24% Fixed Asset Turnover 6.68 6.71 5.57 5.37 5.60 5.73 3.71 2.68 2.70 2.58 Receivable days 23.13 26.74 25.62 24.35 28.47 21.12 14.88 18.61 21.62 21.42 Inventory Days 50.28 53.17 72.22 69.40 45.28 49.67 51.92 53.47 62.36 67.06 Payable days 51.64 57.87 60.60 36.93 39.89 42.45 39.60 43.05 40.26 41.69 Cash Conversion Cycle 21.77 22.04 37.24 56.82 33.86 28.34 27.21 29.04 43.72 46.80 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 178.54 108.59 99.72 128.37 147.16 141.81 102.28 84.76 107.77 63.14

Top Investors:

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

tata mutual fund - tata small cap fund

quant mutual fund - quant active fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Honda India Power - Quarterly Results
10th Aug 2023, 10:33 AM

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