Nifty

:

18084.10

Sensex

:

60722.19

-94.00 (-0.52%)
-201.31 (-0.33%)

Login

Nifty
Sensex

:
:

18084.10
60722.19

-94.00 (-0.52%)
-201.31 (-0.33%)

Honda India Power Products Ltd.

Electric Equipment

Rating :

58/99

BSE: 522064 | NSE: HONDAPOWER

Watchlist

NSE BSE

1353.40

21-Oct-2021

Open
High
Low
Previous Close

1320.00
1400.00
1320.00
1333.75

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

8768
117.86
1444.00
915.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,377.28
18.24
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,241.32
0.74%
2.20

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.43
6.00
4.79

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.53
-5.50
-4.40

PAT CAGR (%)

10 Years
5 Years
3 Years

-0.60
-3.37
-3.49

P:E (Median)

8 Years
5 Years
3 Years

24.88
22.81
18.36

P:BV (Average)

8 Years
5 Years
3 Years

1.82
1.82
1.82

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.24
10.53
10.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 Var%
Net Sales 264.24 110.31 139.54% 295.62 195.67 51.08% 285.46 237.78 20.05% 247.55 209.82 17.98%
Expenses 241.84 117.65 105.56% 274.93 188.03 46.22% 255.46 211.92 20.55% 218.75 179.22 22.06%
EBITDA 22.40 -7.34 - 20.69 7.64 170.81% 30.00 25.86 16.01% 28.80 30.60 -5.88%
EBIDTM 8.48% -6.65% 7.00% 3.90% 10.51% 10.88% 11.63% 14.58%
Other Income 8.74 2.89 202.42% 4.39 3.58 22.63% 4.07 3.36 21.13% 3.18 4.29 -25.87%
Interest 0.06 0.05 20.00% 0.08 0.06 33.33% 0.10 0.08 25.00% 0.05 0.09 -44.44%
Depreciation 4.61 4.89 -5.73% 4.82 5.31 -9.23% 5.32 5.31 0.19% 5.23 5.57 -6.10%
PBT 26.47 -9.39 - 20.18 5.87 243.78% 28.65 23.06 24.24% 26.70 34.35 -22.27%
Tax 6.66 -2.36 - 4.89 1.02 379.41% 7.73 5.94 30.13% 7.21 7.45 -3.22%
PAT 19.81 -7.03 - 15.29 4.85 215.26% 20.92 17.12 22.20% 19.49 26.90 -27.55%
PATM 7.50% -6.37% 5.17% 2.48% 7.33% 7.20% 7.87% 12.82%
EPS 19.61 -6.96 - 15.14 4.80 215.42% 20.71 16.95 22.18% 19.30 26.63 -27.53%

Description Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var% Sep 20 Sep 19 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1,092.87 938.94 848.64 815.88 767.80 701.78 672.81 630.73 541.35 515.55 503.37 Net Sales Growth 45.02% 10.64% 4.02% 6.26% 9.41% 4.31% 6.67% 16.51% 5.00% 2.42% Cost Of Goods Sold 707.40 608.01 502.31 500.81 455.82 416.03 398.63 380.02 328.80 331.35 322.17 Gross Profit 385.47 330.93 346.33 315.07 311.98 285.75 274.18 250.71 212.55 184.19 181.20 GP Margin 35.27% 35.25% 40.81% 38.62% 40.63% 40.72% 40.75% 39.75% 39.26% 35.73% 36.00% Total Expenditure 990.98 866.40 755.55 725.03 665.22 605.52 585.70 561.20 489.81 477.39 452.09 Power & Fuel Cost - 6.80 8.19 7.31 5.94 5.24 6.26 7.76 7.93 7.21 5.67 % Of Sales - 0.72% 0.97% 0.90% 0.77% 0.75% 0.93% 1.23% 1.46% 1.40% 1.13% Employee Cost - 107.40 114.36 98.46 86.49 72.44 65.62 58.34 51.15 42.72 36.18 % Of Sales - 11.44% 13.48% 12.07% 11.26% 10.32% 9.75% 9.25% 9.45% 8.29% 7.19% Manufacturing Exp. - 44.60 45.32 35.70 35.80 30.41 35.92 39.66 42.33 40.69 35.95 % Of Sales - 4.75% 5.34% 4.38% 4.66% 4.33% 5.34% 6.29% 7.82% 7.89% 7.14% General & Admin Exp. - 16.29 17.84 22.01 20.11 23.17 21.81 18.05 17.22 14.63 10.35 % Of Sales - 1.73% 2.10% 2.70% 2.62% 3.30% 3.24% 2.86% 3.18% 2.84% 2.06% Selling & Distn. Exp. - 73.51 59.59 53.41 53.14 50.34 47.55 47.35 36.13 36.37 34.58 % Of Sales - 7.83% 7.02% 6.55% 6.92% 7.17% 7.07% 7.51% 6.67% 7.05% 6.87% Miscellaneous Exp. - 9.79 7.94 7.33 7.92 7.89 9.92 10.03 6.25 4.42 34.58 % Of Sales - 1.04% 0.94% 0.90% 1.03% 1.12% 1.47% 1.59% 1.15% 0.86% 1.43% EBITDA 101.89 72.54 93.09 90.85 102.58 96.26 87.11 69.53 51.54 38.16 51.28 EBITDA Margin 9.32% 7.73% 10.97% 11.14% 13.36% 13.72% 12.95% 11.02% 9.52% 7.40% 10.19% Other Income 20.38 14.53 15.76 17.66 14.94 16.17 12.69 7.81 4.61 7.30 11.43 Interest 0.29 0.67 0.71 0.57 0.67 0.87 0.90 0.55 0.47 0.45 0.00 Depreciation 19.98 20.26 22.08 21.13 22.51 23.45 23.82 21.31 17.54 13.75 10.30 PBT 102.00 66.14 86.06 86.81 94.34 88.11 75.07 55.47 38.15 31.26 52.40 Tax 26.49 17.47 23.91 29.16 32.93 30.33 26.24 20.31 10.15 10.66 21.06 Tax Rate 25.97% 26.41% 26.44% 35.00% 34.91% 34.42% 34.95% 34.46% 35.08% 34.10% 28.95% PAT 75.51 48.67 66.52 54.15 61.41 57.78 48.83 38.62 18.78 20.60 51.68 PAT before Minority Interest 75.51 48.67 66.52 54.15 61.41 57.78 48.83 38.62 18.78 20.60 51.68 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 6.91% 5.18% 7.84% 6.64% 8.00% 8.23% 7.26% 6.12% 3.47% 4.00% 10.27% PAT Growth 80.47% -26.83% 22.84% -11.82% 6.28% 18.33% 26.44% 105.64% -8.83% -60.14% EPS 74.76 48.19 65.86 53.61 60.80 57.21 48.35 38.24 18.59 20.40 51.17

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 605.51 569.61 517.10 474.45 422.51 366.57 325.07 294.11 280.07 264.22 Share Capital 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 10.14 Total Reserves 595.37 559.47 506.96 464.31 412.37 356.43 314.93 283.97 269.93 254.07 Non-Current Liabilities -4.08 -3.75 -3.11 0.57 1.23 161.78 142.78 141.52 142.75 132.40 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 0.68 0.39 0.52 2.42 1.86 159.37 138.19 136.82 136.27 129.11 Current Liabilities 183.41 144.13 137.86 121.42 110.95 148.53 139.73 104.42 87.19 104.04 Trade Payables 114.51 87.39 83.14 76.07 71.51 61.73 69.63 55.40 54.91 58.90 Other Current Liabilities 52.03 41.30 43.84 34.81 31.15 23.11 15.51 16.19 15.00 20.27 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 16.87 15.44 10.88 10.54 8.29 63.69 54.60 32.83 17.28 24.87 Total Liabilities 784.84 709.99 651.85 596.44 534.69 676.88 607.58 540.05 510.01 500.66 Net Block 91.29 97.61 94.55 100.73 106.73 112.46 122.98 113.78 117.28 76.92 Gross Block 169.24 167.92 148.39 142.89 128.30 269.05 258.42 229.61 218.21 164.53 Accumulated Depreciation 77.95 70.31 53.84 42.16 21.57 156.59 135.44 115.83 100.93 87.61 Non Current Assets 185.90 153.64 159.19 175.04 192.82 314.07 303.88 289.86 280.69 236.91 Capital Work in Progress 2.47 1.89 3.44 0.94 0.33 0.49 0.50 1.45 1.00 10.29 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. 47.95 47.16 49.87 38.92 32.92 185.27 165.09 168.09 159.50 148.85 Other Non Current Assets 44.19 6.98 11.33 34.45 52.84 15.85 15.31 6.54 2.92 0.85 Current Assets 598.94 556.35 492.66 421.40 341.87 362.82 303.70 250.19 229.32 263.74 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 160.49 211.05 111.68 90.76 120.84 88.63 118.28 107.15 105.46 71.15 Sundry Debtors 82.30 49.53 63.69 63.60 26.38 33.64 38.38 39.76 28.16 25.39 Cash & Bank 135.96 35.48 60.96 191.83 142.14 155.45 63.87 51.77 58.35 130.36 Other Current Assets 220.19 99.03 93.87 72.94 52.51 85.10 83.17 51.52 37.34 36.85 Short Term Loans & Adv. 161.96 161.26 162.46 2.27 1.38 47.97 44.21 24.71 15.34 16.20 Net Current Assets 415.53 412.22 354.80 299.98 230.92 214.29 163.97 145.78 142.14 159.70 Total Assets 784.84 709.99 651.85 596.44 534.69 676.89 607.58 540.05 510.01 500.65

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 151.51 -17.62 20.59 55.00 39.88 101.07 42.90 15.93 -30.39 48.16 PBT 66.14 86.06 86.81 94.34 88.11 75.07 58.94 28.93 31.26 72.74 Adjustment 6.09 8.72 6.47 8.97 8.84 16.25 15.32 22.51 7.66 -20.69 Changes in Working Capital 97.69 -86.97 -33.78 -10.29 -20.13 34.31 -7.43 -21.97 -55.15 16.06 Cash after chg. in Working capital 169.92 7.81 59.50 93.02 76.82 125.63 66.82 29.46 -16.22 68.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -18.41 -29.80 -35.41 -38.02 -36.94 -24.57 -23.92 -13.53 -14.17 -19.94 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 4.37 -3.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -92.49 47.24 -12.63 -65.38 -13.38 -86.28 -43.51 -12.48 36.73 -17.11 Net Fixed Assets -1.90 -17.98 -8.00 -15.20 140.91 -10.62 -27.86 -11.85 -44.39 -13.95 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -90.59 65.22 -4.63 -50.18 -154.29 -75.66 -15.65 -0.63 81.12 -3.16 Cash from Financing Activity -13.59 -13.11 -11.13 -9.40 -7.73 -7.32 -4.74 -4.75 -10.61 -8.87 Net Cash Inflow / Outflow 45.43 16.51 -3.17 -19.78 18.77 7.46 -5.35 -1.29 -4.27 22.18 Opening Cash & Equivalents 34.63 17.96 21.16 41.04 22.76 15.39 20.76 22.20 26.47 4.29 Closing Cash & Equivalent 80.26 34.63 17.96 21.16 41.04 22.76 15.39 20.76 22.20 26.47

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 597.15 561.75 509.96 467.90 416.68 361.40 320.48 289.96 276.12 260.49 ROA 6.51% 9.77% 8.68% 10.86% 9.54% 7.60% 6.73% 3.58% 4.08% 12.72% ROE 8.28% 12.24% 10.92% 13.69% 14.64% 14.12% 12.48% 6.54% 7.57% 21.21% ROCE 11.37% 16.77% 16.92% 21.18% 22.55% 21.97% 19.22% 10.24% 11.65% 29.85% Fixed Asset Turnover 5.57 5.37 5.60 5.73 3.71 2.68 2.70 2.58 2.92 3.32 Receivable days 25.62 24.35 28.47 21.12 14.88 18.61 21.62 21.42 17.49 13.05 Inventory Days 72.22 69.40 45.28 49.67 51.92 53.47 62.36 67.06 57.68 50.24 Payable days 45.61 36.93 39.89 42.45 39.60 43.05 40.26 41.69 41.66 42.04 Cash Conversion Cycle 52.23 56.82 33.86 28.34 27.21 29.04 43.72 46.80 33.52 21.25 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 99.72 128.37 147.16 141.81 102.28 84.76 107.77 63.14 71.06 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