Nifty

:

17103.60

Sensex

:

58061.41

-48.30 (-0.28%)
-153.18 (-0.26%)

Login

Nifty
Sensex

:
:

17103.60
58061.41

-48.30 (-0.28%)
-153.18 (-0.26%)

Honda India Power Products Ltd.

Electric Equipment

Rating :

79/99

BSE: 522064 | NSE: HONDAPOWER

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,024.40
21.34
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,747.07
0.75%
2.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.41
8.53
10.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.40
0.02
1.98

PAT CAGR (%)

10 Years
5 Years
3 Years

13.72
3.95
3.86

P:E (Median)

8 Years
5 Years
3 Years

23.92
19.64
22.36

P:BV (Average)

8 Years
5 Years
3 Years

2.11
2.11
2.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.26
10.70
11.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 338.85 337.51 0.40% 394.08 230.87 70.69% 200.06 264.24 -24.29% 323.67 295.62 9.49%
Expenses 293.86 304.24 -3.41% 337.73 210.83 60.19% 194.36 241.84 -19.63% 300.62 274.93 9.34%
EBITDA 44.99 33.27 35.23% 56.35 20.04 181.19% 5.70 22.40 -74.55% 23.05 20.69 11.41%
EBIDTM 13.28% 9.86% 14.30% 8.68% 2.85% 8.48% 7.12% 7.00%
Other Income 2.89 2.59 11.58% 5.55 5.91 -6.09% 5.75 8.74 -34.21% 3.06 4.39 -30.30%
Interest 0.06 0.07 -14.29% 0.05 0.07 -28.57% 0.06 0.06 0.00% 0.28 0.08 250.00%
Depreciation 4.91 4.68 4.91% 4.99 4.65 7.31% 4.83 4.61 4.77% 4.58 4.82 -4.98%
PBT 42.91 31.11 37.93% 56.86 21.23 167.83% 6.56 26.47 -75.22% 21.25 20.18 5.30%
Tax 10.96 7.87 39.26% 14.44 5.33 170.92% 1.65 6.66 -75.23% 5.67 4.89 15.95%
PAT 31.95 23.24 37.48% 42.42 15.90 166.79% 4.91 19.81 -75.21% 15.58 15.29 1.90%
PATM 9.43% 6.89% 10.76% 6.89% 2.45% 7.50% 4.81% 5.17%
EPS 31.63 23.01 37.46% 42.00 15.74 166.84% 4.86 19.61 -75.22% 15.43 15.14 1.92%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,256.66 1,156.29 938.94 848.64 815.88 767.80 701.78 672.81 630.73 541.35 515.55 Net Sales Growth 11.38% 23.15% 10.64% 4.02% 6.26% 9.41% 4.31% 6.67% 16.51% 5.00% Cost Of Goods Sold 756.29 731.97 608.01 502.31 500.81 455.82 416.03 398.63 380.02 328.80 331.35 Gross Profit 500.37 424.32 330.93 346.33 315.07 311.98 285.75 274.18 250.71 212.55 184.19 GP Margin 39.82% 36.70% 35.25% 40.81% 38.62% 40.63% 40.72% 40.75% 39.75% 39.26% 35.73% Total Expenditure 1,126.57 1,053.62 866.40 755.55 725.03 665.22 605.52 585.70 561.20 489.81 477.39 Power & Fuel Cost - 9.41 6.80 8.19 7.31 5.94 5.24 6.26 7.76 7.93 7.21 % Of Sales - 0.81% 0.72% 0.97% 0.90% 0.77% 0.75% 0.93% 1.23% 1.46% 1.40% Employee Cost - 117.40 107.40 114.36 98.46 86.49 72.44 65.62 58.34 51.15 42.72 % Of Sales - 10.15% 11.44% 13.48% 12.07% 11.26% 10.32% 9.75% 9.25% 9.45% 8.29% Manufacturing Exp. - 52.49 44.60 45.32 35.70 35.80 30.41 35.92 39.66 42.33 40.69 % Of Sales - 4.54% 4.75% 5.34% 4.38% 4.66% 4.33% 5.34% 6.29% 7.82% 7.89% General & Admin Exp. - 14.63 16.29 17.84 22.01 20.11 23.17 21.81 18.05 17.22 14.63 % Of Sales - 1.27% 1.73% 2.10% 2.70% 2.62% 3.30% 3.24% 2.86% 3.18% 2.84% Selling & Distn. Exp. - 120.72 73.51 59.59 53.41 53.14 50.34 47.55 47.35 36.13 36.37 % Of Sales - 10.44% 7.83% 7.02% 6.55% 6.92% 7.17% 7.07% 7.51% 6.67% 7.05% Miscellaneous Exp. - 7.00 9.79 7.94 7.33 7.92 7.89 9.92 10.03 6.25 36.37 % Of Sales - 0.61% 1.04% 0.94% 0.90% 1.03% 1.12% 1.47% 1.59% 1.15% 0.86% EBITDA 130.09 102.67 72.54 93.09 90.85 102.58 96.26 87.11 69.53 51.54 38.16 EBITDA Margin 10.35% 8.88% 7.73% 10.97% 11.14% 13.36% 13.72% 12.95% 11.02% 9.52% 7.40% Other Income 17.25 16.84 14.53 15.76 17.66 14.94 16.17 12.69 7.81 4.61 7.30 Interest 0.45 0.93 0.67 0.71 0.57 0.67 0.87 0.90 0.55 0.47 0.45 Depreciation 19.31 18.52 20.26 22.08 21.13 22.51 23.45 23.82 21.31 17.54 13.75 PBT 127.58 100.06 66.14 86.06 86.81 94.34 88.11 75.07 55.47 38.15 31.26 Tax 32.72 25.53 17.47 23.91 29.16 32.93 30.33 26.24 20.31 10.15 10.66 Tax Rate 25.65% 25.51% 26.41% 26.44% 35.00% 34.91% 34.42% 34.95% 34.46% 35.08% 34.10% PAT 94.86 74.53 48.67 66.52 54.15 61.41 57.78 48.83 38.62 18.78 20.60 PAT before Minority Interest 94.86 74.53 48.67 66.52 54.15 61.41 57.78 48.83 38.62 18.78 20.60 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 7.55% 6.45% 5.18% 7.84% 6.64% 8.00% 8.23% 7.26% 6.12% 3.47% 4.00% PAT Growth 27.77% 53.13% -26.83% 22.84% -11.82% 6.28% 18.33% 26.44% 105.64% -8.83% EPS 93.92 73.79 48.19 65.86 53.61 60.80 57.21 48.35 38.24 18.59 20.40

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 669.88 605.51 569.61 517.10 474.45 422.51 366.57 325.07 294.11 280.07 Share Capital 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 Total Reserves 659.74 595.37 559.47 506.96 464.31 412.37 356.43 314.93 283.97 269.93 Non-Current Liabilities -5.25 -4.08 -3.75 -3.11 0.57 1.23 161.78 142.78 141.52 142.75 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 0.72 0.68 0.39 0.52 2.42 1.86 159.37 138.19 136.82 136.27 Current Liabilities 189.71 183.41 144.13 137.86 121.42 110.95 148.53 139.73 104.42 87.19 Trade Payables 118.91 114.51 87.39 83.14 76.07 71.51 61.73 69.63 55.40 54.91 Other Current Liabilities 53.77 52.03 41.30 43.84 34.81 31.15 23.11 15.51 16.19 15.00 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 17.03 16.87 15.44 10.88 10.54 8.29 63.69 54.60 32.83 17.28 Total Liabilities 854.34 784.84 709.99 651.85 596.44 534.69 676.88 607.58 540.05 510.01 Net Block 86.66 91.29 97.61 94.55 100.73 106.73 112.46 122.98 113.78 117.28 Gross Block 175.48 169.24 167.92 148.39 142.89 128.30 269.05 258.42 229.61 218.21 Accumulated Depreciation 88.82 77.95 70.31 53.84 42.16 21.57 156.59 135.44 115.83 100.93 Non Current Assets 230.52 185.90 153.64 159.19 175.04 192.82 314.07 303.88 289.86 280.69 Capital Work in Progress 12.69 2.47 1.89 3.44 0.94 0.33 0.49 0.50 1.45 1.00 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. 48.35 47.95 47.16 49.87 38.92 32.92 185.27 165.09 168.09 159.50 Other Non Current Assets 82.82 44.19 6.98 11.33 34.45 52.84 15.85 15.31 6.54 2.92 Current Assets 623.82 598.94 556.35 492.66 421.40 341.87 362.82 303.70 250.19 229.32 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 176.39 160.49 211.05 111.68 90.76 120.84 88.63 118.28 107.15 105.46 Sundry Debtors 87.11 82.30 49.53 63.69 63.60 26.38 33.64 38.38 39.76 28.16 Cash & Bank 277.33 135.96 35.48 60.96 191.83 142.14 155.45 63.87 51.77 58.35 Other Current Assets 82.99 59.08 99.03 93.87 75.21 52.51 85.10 83.17 51.52 37.34 Short Term Loans & Adv. 1.34 161.11 161.26 162.46 2.27 1.38 47.97 44.21 24.71 15.34 Net Current Assets 434.11 415.53 412.22 354.80 299.98 230.92 214.29 163.97 145.78 142.14 Total Assets 854.34 784.84 709.99 651.85 596.44 534.69 676.89 607.58 540.05 510.01

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 36.90 151.51 -17.62 20.59 55.00 39.88 101.07 42.90 15.93 -30.39 PBT 100.06 66.14 86.06 86.81 94.34 88.11 75.07 58.94 28.93 31.26 Adjustment 7.88 6.09 8.72 6.47 8.97 8.84 16.25 15.32 22.51 7.66 Changes in Working Capital -43.87 97.69 -86.97 -33.78 -10.29 -20.13 34.31 -7.43 -21.97 -55.15 Cash after chg. in Working capital 64.07 169.92 7.81 59.50 93.02 76.82 125.63 66.82 29.46 -16.22 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -27.17 -18.41 -29.80 -35.41 -38.02 -36.94 -24.57 -23.92 -13.53 -14.17 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 0.00 4.37 -3.50 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 16.07 -92.49 47.24 -12.63 -65.38 -13.38 -86.28 -43.51 -12.48 36.73 Net Fixed Assets -16.46 -1.90 -17.98 -8.00 -15.20 140.91 -10.62 -27.86 -11.85 -44.39 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 32.53 -90.59 65.22 -4.63 -50.18 -154.29 -75.66 -15.65 -0.63 81.12 Cash from Financing Activity -11.29 -13.59 -13.11 -11.13 -9.40 -7.73 -7.32 -4.74 -4.75 -10.61 Net Cash Inflow / Outflow 41.68 45.43 16.51 -3.17 -19.78 18.77 7.46 -5.35 -1.29 -4.27 Opening Cash & Equivalents 80.26 34.63 17.96 21.16 41.04 22.76 15.39 20.76 22.20 26.47 Closing Cash & Equivalent 121.88 80.26 34.63 17.96 21.16 41.04 22.76 15.39 20.76 22.20

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 660.63 597.15 561.75 509.96 467.90 416.68 361.40 320.48 289.96 276.12 ROA 9.09% 6.51% 9.77% 8.68% 10.86% 9.54% 7.60% 6.73% 3.58% 4.08% ROE 11.69% 8.28% 12.24% 10.92% 13.69% 14.64% 14.12% 12.48% 6.54% 7.57% ROCE 15.84% 11.37% 16.77% 16.92% 21.18% 22.55% 21.97% 19.22% 10.24% 11.65% Fixed Asset Turnover 6.71 5.57 5.37 5.60 5.73 3.71 2.68 2.70 2.58 2.92 Receivable days 26.74 25.62 24.35 28.47 21.12 14.88 18.61 21.62 21.42 17.49 Inventory Days 53.17 72.22 69.40 45.28 49.67 51.92 53.47 62.36 67.06 57.68 Payable days 58.20 60.60 36.93 39.89 42.45 39.60 43.05 40.26 41.69 41.66 Cash Conversion Cycle 21.71 37.24 56.82 33.86 28.34 27.21 29.04 43.72 46.80 33.52 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 108.59 99.72 128.37 147.16 141.81 102.28 84.76 107.77 63.14 71.06

Top Investors:

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

tata mutual fund - tata small cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Honda India Power - Quarterly Results
6th Feb 2023, 17:24 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