Nifty

:

24273.80

Sensex

:

80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Login

Nifty
Sensex

:
:

24273.80
80334.81

-140.60 (-0.58%)
-411.97 (-0.51%)

Honda India Power Products Ltd.

Electric Equipment

Rating :

N/A

BSE: 522064 | NSE: HONDAPOWER

Watchlist

NSE BSE

2524.95

06-Feb-2025

Open
High
Low
Previous Close

2563.00
2585.00
2505.00
2522.35

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

4423
112.76
4500.00
1815.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,077.86
34.88
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,557.78
0.85%
2.48

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.60
3.11
-5.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.59
1.22
-0.74

PAT CAGR (%)

10 Years
5 Years
3 Years

9.09
6.75
7.35

P:E (Median)

8 Years
5 Years
3 Years

24.28
26.21
28.43

P:BV (Average)

8 Years
5 Years
3 Years

2.67
2.71
3.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.36
14.01
15.57

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 90.91
P/E Ratio 33.78
Revenue 976
EBITDA 97
Net Income 92
ROA 9.6
P/B Ratio 3.84
ROE 11.91
FCFF 111.49
FCFF Yield 4.36

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 204.18 263.38 -22.48% 177.20 284.57 -37.73% 144.17 209.96 -31.33% 231.16 313.30 -26.22%
Expenses 183.38 230.38 -20.40% 170.20 249.34 -31.74% 127.69 189.65 -32.67% 220.71 285.25 -22.63%
EBITDA 20.80 33.00 -36.97% 7.00 35.23 -80.13% 16.48 20.31 -18.86% 10.45 28.05 -62.75%
EBIDTM 10.19% 12.53% 3.95% 12.38% 11.43% 9.67% 4.52% 8.95%
Other Income 10.40 10.01 3.90% 9.89 11.93 -17.10% 10.73 7.57 41.74% 11.91 4.98 139.16%
Interest 0.05 0.05 0.00% 0.05 0.05 0.00% 0.04 0.05 -20.00% 0.29 0.41 -29.27%
Depreciation 5.41 4.97 8.85% 5.36 4.98 7.63% 5.34 5.01 6.59% 5.26 6.05 -13.06%
PBT 25.74 37.99 -32.25% 11.48 42.13 -72.75% 21.83 22.82 -4.34% 20.79 9.07 129.22%
Tax 6.65 9.67 -31.23% 2.94 10.94 -73.13% 5.68 5.92 -4.05% 4.99 3.26 53.07%
PAT 19.09 28.32 -32.59% 8.54 31.19 -72.62% 16.15 16.90 -4.44% 15.80 5.81 171.94%
PATM 9.35% 10.75% 4.82% 10.96% 11.20% 8.05% 6.84% 1.85%
EPS 18.90 28.04 -32.60% 8.46 30.88 -72.60% 15.99 16.73 -4.42% 15.64 5.75 172.00%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 756.71 989.07 1,246.29 1,156.29 938.94 848.64 815.88 767.80 701.78 672.81 630.73 Net Sales Growth -29.36% -20.64% 7.78% 23.15% 10.64% 4.02% 6.26% 9.41% 4.31% 6.67% Cost Of Goods Sold 438.95 600.77 750.45 731.97 608.01 502.31 500.81 455.82 416.03 398.63 380.02 Gross Profit 317.76 388.30 495.84 424.32 330.93 346.33 315.07 311.98 285.75 274.18 250.71 GP Margin 41.99% 39.26% 39.79% 36.70% 35.25% 40.81% 38.62% 40.63% 40.72% 40.75% 39.75% Total Expenditure 701.98 890.14 1,111.13 1,053.62 866.40 755.55 725.03 665.22 605.52 585.70 561.20 Power & Fuel Cost - 8.75 11.81 9.41 6.80 8.19 7.31 5.94 5.24 6.26 7.76 % Of Sales - 0.88% 0.95% 0.81% 0.72% 0.97% 0.90% 0.77% 0.75% 0.93% 1.23% Employee Cost - 128.28 127.06 117.40 107.40 114.36 98.46 86.49 72.44 65.62 58.34 % Of Sales - 12.97% 10.20% 10.15% 11.44% 13.48% 12.07% 11.26% 10.32% 9.75% 9.25% Manufacturing Exp. - 51.31 61.39 52.49 44.60 45.32 35.70 35.80 30.41 35.92 39.66 % Of Sales - 5.19% 4.93% 4.54% 4.75% 5.34% 4.38% 4.66% 4.33% 5.34% 6.29% General & Admin Exp. - 23.57 19.30 14.63 16.29 17.84 22.01 20.11 23.17 21.81 18.05 % Of Sales - 2.38% 1.55% 1.27% 1.73% 2.10% 2.70% 2.62% 3.30% 3.24% 2.86% Selling & Distn. Exp. - 67.77 131.85 120.72 73.51 59.59 53.41 53.14 50.34 47.55 47.35 % Of Sales - 6.85% 10.58% 10.44% 7.83% 7.02% 6.55% 6.92% 7.17% 7.07% 7.51% Miscellaneous Exp. - 9.69 9.27 7.00 9.79 7.94 7.33 7.92 7.89 9.92 47.35 % Of Sales - 0.98% 0.74% 0.61% 1.04% 0.94% 0.90% 1.03% 1.12% 1.47% 1.59% EBITDA 54.73 98.93 135.16 102.67 72.54 93.09 90.85 102.58 96.26 87.11 69.53 EBITDA Margin 7.23% 10.00% 10.84% 8.88% 7.73% 10.97% 11.14% 13.36% 13.72% 12.95% 11.02% Other Income 42.93 41.57 19.17 16.84 14.53 15.76 17.66 14.94 16.17 12.69 7.81 Interest 0.43 0.53 0.65 0.93 0.67 0.71 0.57 0.67 0.87 0.90 0.55 Depreciation 21.37 20.22 20.78 18.52 20.26 22.08 21.13 22.51 23.45 23.82 21.31 PBT 79.84 119.75 132.90 100.06 66.14 86.06 86.81 94.34 88.11 75.07 55.47 Tax 20.26 31.52 30.31 25.53 17.47 23.91 29.16 32.93 30.33 26.24 20.31 Tax Rate 25.38% 25.47% 26.27% 25.51% 26.41% 26.44% 35.00% 34.91% 34.42% 34.95% 34.46% PAT 59.58 92.21 85.09 74.53 48.67 66.52 54.15 61.41 57.78 48.83 38.62 PAT before Minority Interest 59.58 92.21 85.09 74.53 48.67 66.52 54.15 61.41 57.78 48.83 38.62 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 7.87% 9.32% 6.83% 6.45% 5.18% 7.84% 6.64% 8.00% 8.23% 7.26% 6.12% PAT Growth -27.54% 8.37% 14.17% 53.13% -26.83% 22.84% -11.82% 6.28% 18.33% 26.44% EPS 58.99 91.30 84.25 73.79 48.19 65.86 53.61 60.80 57.21 48.35 38.24

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 812.11 736.74 669.88 605.51 569.61 517.10 474.45 422.51 366.57 325.07 Share Capital 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 Total Reserves 801.97 726.60 659.74 595.37 559.47 506.96 464.31 412.37 356.43 314.93 Non-Current Liabilities -9.42 -12.59 -5.25 -4.08 -3.75 -3.11 0.57 1.23 161.78 142.78 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 0.86 1.20 0.72 0.68 0.39 0.52 2.42 1.86 159.37 138.19 Current Liabilities 178.81 191.42 189.71 183.41 144.13 137.86 121.42 110.95 148.53 139.73 Trade Payables 99.93 94.75 117.58 114.51 87.39 83.14 76.07 71.51 61.73 69.63 Other Current Liabilities 55.02 53.48 55.10 52.03 41.30 43.84 34.81 31.15 23.11 15.51 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 23.86 43.19 17.03 16.87 15.44 10.88 10.54 8.29 63.69 54.60 Total Liabilities 981.50 915.57 854.34 784.84 709.99 651.85 596.44 534.69 676.88 607.58 Net Block 97.71 91.21 86.66 91.29 97.61 94.55 100.73 106.73 112.46 122.98 Gross Block 219.05 197.62 175.48 169.24 167.92 148.39 142.89 128.30 269.05 258.42 Accumulated Depreciation 121.34 106.41 88.82 77.95 70.31 53.84 42.16 21.57 156.59 135.44 Non Current Assets 212.40 166.05 230.52 185.90 153.64 159.19 175.04 192.82 314.07 303.88 Capital Work in Progress 7.38 9.24 12.69 2.47 1.89 3.44 0.94 0.33 0.49 0.50 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. 72.80 54.94 55.38 47.95 47.16 49.87 38.92 32.92 185.27 165.09 Other Non Current Assets 34.51 10.66 75.79 44.19 6.98 11.33 34.45 52.84 15.85 15.31 Current Assets 769.10 749.52 623.82 598.94 556.35 492.66 421.40 341.87 362.82 303.70 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 140.93 166.95 176.39 160.49 211.05 111.68 90.76 120.84 88.63 118.28 Sundry Debtors 50.74 70.84 87.11 82.30 49.53 63.69 63.60 26.38 33.64 38.38 Cash & Bank 540.80 468.47 277.33 135.96 35.48 60.96 191.83 142.14 155.45 63.87 Other Current Assets 36.63 13.45 14.75 59.08 260.29 256.33 75.21 52.51 85.10 83.17 Short Term Loans & Adv. 18.61 29.81 68.24 161.11 161.26 162.46 2.27 1.38 47.97 44.21 Net Current Assets 590.29 558.10 434.11 415.53 412.22 354.80 299.98 230.92 214.29 163.97 Total Assets 981.50 915.57 854.34 784.84 709.99 651.85 596.44 534.69 676.89 607.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 105.64 157.33 36.90 151.51 -17.62 20.59 55.00 39.88 101.07 42.90 PBT 119.75 132.90 100.06 66.14 86.06 86.81 94.34 88.11 75.07 58.94 Adjustment -14.89 3.87 7.88 6.09 8.72 6.47 8.97 8.84 16.25 15.32 Changes in Working Capital 21.97 76.68 -43.87 97.69 -86.97 -33.78 -10.29 -20.13 34.31 -7.43 Cash after chg. in Working capital 126.83 213.45 64.07 169.92 7.81 59.50 93.02 76.82 125.63 66.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -25.17 -38.62 -27.17 -18.41 -29.80 -35.41 -38.02 -36.94 -24.57 -23.92 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 3.98 -17.50 0.00 0.00 4.37 -3.50 0.00 0.00 0.00 0.00 Cash From Investing Activity -98.67 -149.86 16.07 -92.49 47.24 -12.63 -65.38 -13.38 -86.28 -43.51 Net Fixed Assets -19.57 -18.69 -16.46 -1.90 -17.98 -8.00 -15.20 140.91 -10.62 -27.86 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -79.10 -131.17 32.53 -90.59 65.22 -4.63 -50.18 -154.29 -75.66 -15.65 Cash from Financing Activity -17.54 -16.20 -11.29 -13.59 -13.11 -11.13 -9.40 -7.73 -7.32 -4.74 Net Cash Inflow / Outflow -10.57 -8.73 41.68 45.43 16.51 -3.17 -19.78 18.77 7.46 -5.35 Opening Cash & Equivalents 114.65 121.88 80.26 34.63 17.96 21.16 41.04 22.76 15.39 20.76 Closing Cash & Equivalent 106.06 114.65 121.88 80.26 34.63 17.96 21.16 41.04 22.76 15.39

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 800.90 726.57 660.63 597.15 561.75 509.96 467.90 416.68 361.40 320.48 ROA 9.72% 9.62% 9.09% 6.51% 9.77% 8.68% 10.86% 9.54% 7.60% 6.73% ROE 11.91% 12.10% 11.69% 8.28% 12.24% 10.92% 13.69% 14.64% 14.12% 12.48% ROCE 16.05% 16.50% 15.84% 11.37% 16.77% 16.92% 21.18% 22.55% 21.97% 19.22% Fixed Asset Turnover 4.75 6.68 6.71 5.57 5.37 5.60 5.73 3.71 2.68 2.70 Receivable days 22.43 23.13 26.74 25.62 24.35 28.47 21.12 14.88 18.61 21.62 Inventory Days 56.81 50.28 53.17 72.22 69.40 45.28 49.67 51.92 53.47 62.36 Payable days 59.14 51.64 57.87 60.60 36.93 39.89 42.45 39.60 43.05 40.26 Cash Conversion Cycle 20.10 21.77 22.04 37.24 56.82 33.86 28.34 27.21 29.04 43.72 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 234.45 178.54 108.59 99.72 128.37 147.16 141.81 102.28 84.76 107.77

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
10th Feb 2025, 17:45 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