Nifty

:

11050.25

Sensex

:

37388.66

244.70 (2.26%)
835.06 (2.28%)

Login

Nifty
Sensex

:
:

11050.25
37388.66

244.70 (2.26%)
835.06 (2.28%)

Honda India Power Products Ltd.

Electric Equipment

Rating :

63/99

BSE: 522064 | NSE: HONDAPOWER

Watchlist

NSE BSE

1015.75

25-Sep-2020

Open
High
Low
Previous Close

996.70
1019.15
996.70
991.80

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

11718
118.33
1358.90
726.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,024.96
24.50
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

989.48
1.24%
1.82

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

24.26
23.41
18.59

P:BV (Average)

8 Years
5 Years
3 Years

1.72
1.72
1.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.53
10.30
9.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 110.31 205.37 -46.29% 195.67 230.48 -15.10% 237.78 219.62 8.27% 209.82 184.47 13.74%
Expenses 117.65 176.79 -33.45% 188.03 212.52 -11.52% 211.92 192.72 9.96% 179.22 162.07 10.58%
EBITDA -7.34 28.58 - 7.64 17.96 -57.46% 25.86 26.90 -3.87% 30.60 22.40 36.61%
EBIDTM -6.65% 13.92% 3.90% 7.79% 10.88% 12.25% 14.58% 12.14%
Other Income 2.89 4.53 -36.20% 3.58 3.56 0.56% 3.36 4.62 -27.27% 4.29 3.60 19.17%
Interest 0.05 0.07 -28.57% 0.06 0.03 100.00% 0.08 0.00 0 0.09 0.06 50.00%
Depreciation 4.89 5.89 -16.98% 5.31 5.20 2.12% 5.31 5.24 1.34% 5.57 5.35 4.11%
PBT -9.39 27.15 - 5.87 16.29 -63.97% 23.06 26.28 -12.25% 34.35 20.59 66.83%
Tax -2.36 9.50 - 1.02 5.54 -81.59% 5.94 9.35 -36.47% 7.45 7.22 3.19%
PAT -7.03 17.65 - 4.85 10.75 -54.88% 17.12 16.93 1.12% 26.90 13.37 101.20%
PATM -6.37% 8.59% 2.48% 4.66% 7.20% 7.71% 12.82% 7.25%
EPS -6.96 17.48 - 4.80 10.64 -54.89% 16.95 16.76 1.13% 26.63 13.24 101.13%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 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 753.58 848.64 815.88 767.80 701.78 672.81 630.73 541.35 515.55 503.37 405.65 Net Sales Growth -10.28% 4.02% 6.26% 9.41% 4.31% 6.67% 16.51% 5.00% 2.42% 24.09% Cost Of Goods Sold 457.43 502.31 500.81 455.82 416.03 398.63 380.02 328.80 331.35 322.17 252.85 Gross Profit 296.15 346.33 315.07 311.98 285.75 274.18 250.71 212.55 184.19 181.20 152.79 GP Margin 39.30% 40.81% 38.62% 40.63% 40.72% 40.75% 39.75% 39.26% 35.73% 36.00% 37.67% Total Expenditure 696.82 755.55 725.03 665.22 605.52 585.70 561.20 489.81 477.39 452.09 361.00 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 98.29 86.49 72.44 65.62 58.34 51.15 42.72 36.18 29.58 % Of Sales - 13.48% 12.05% 11.26% 10.32% 9.75% 9.25% 9.45% 8.29% 7.19% 7.29% Manufacturing Exp. - 39.55 37.06 35.80 30.41 35.92 39.66 42.33 40.69 35.95 30.83 % Of Sales - 4.66% 4.54% 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 52.05 53.14 50.34 47.55 47.35 36.13 36.37 34.58 27.30 % Of Sales - 7.02% 6.38% 6.92% 7.17% 7.07% 7.51% 6.67% 7.05% 6.87% 6.73% Miscellaneous Exp. - 7.94 7.50 7.92 7.89 9.92 10.03 6.25 4.42 7.19 27.30 % Of Sales - 0.94% 0.92% 1.03% 1.12% 1.47% 1.59% 1.15% 0.86% 1.43% 1.66% EBITDA 56.76 93.09 90.85 102.58 96.26 87.11 69.53 51.54 38.16 51.28 44.65 EBITDA Margin 7.53% 10.97% 11.14% 13.36% 13.72% 12.95% 11.02% 9.52% 7.40% 10.19% 11.01% Other Income 14.12 15.76 17.66 14.94 16.17 12.69 7.81 4.61 7.30 11.43 8.01 Interest 0.28 0.71 0.57 0.67 0.87 0.90 0.55 0.47 0.45 0.00 0.00 Depreciation 21.08 22.08 21.13 22.51 23.45 23.82 21.31 17.54 13.75 10.30 8.20 PBT 53.89 86.06 86.81 94.34 88.11 75.07 55.47 38.15 31.26 52.40 44.45 Tax 12.05 23.91 29.16 32.93 30.33 26.24 20.31 10.15 10.66 21.06 14.79 Tax Rate 22.36% 26.44% 35.00% 34.91% 34.42% 34.95% 34.46% 35.08% 34.10% 28.95% 33.27% PAT 41.84 66.52 54.15 61.41 57.78 48.83 38.62 18.78 20.60 51.68 29.66 PAT before Minority Interest 41.84 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 5.55% 7.84% 6.64% 8.00% 8.23% 7.26% 6.12% 3.47% 4.00% 10.27% 7.31% PAT Growth -28.72% 22.84% -11.82% 6.28% 18.33% 26.44% 105.64% -8.83% -60.14% 74.24% EPS 41.43 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 45.57 38.92 32.92 185.27 165.09 168.09 159.50 148.85 12.50 Other Non Current Assets 0.19 15.63 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 94.25 72.94 51.13 85.10 83.17 51.52 37.34 36.85 37.91 Short Term Loans & Adv. 161.52 162.08 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 39.90 42.45 39.60 43.05 40.26 41.69 41.66 42.04 37.00 Cash Conversion Cycle 56.57 33.85 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:

reliance capital trustee co ltd-a/c nippon india small cap fund

iifl re organize india equity fund

Annual Reports:

News Update:

Honda India Power - Quarterly Results
11th Aug 2020, 16:19 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