Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Hatsun Agro Product
Join Channel
Consolidated Standalone

Hatsun Agro Product

₹1031 -14.1 | 1.3%

Market Cap ₹22965 Cr.

Stock P/E 108.3

P/B 14.6

Current Price ₹1031

Book Value ₹ 70.6

Face Value 1

52W High ₹1232

Dividend Yield 0.58%

52W Low ₹ 856.6

Edit Ratio

Hatsun Agro Product Research see more...

Overview Inc. Year: 1986Industry: Consumer Food

Hatsun Agro Product Ltd is engaged within the business of manufacturing and selling of milk, milk products and ice creams. The Company's dairy products comprises dairy whitener, milk, curd, paneer, ice creams, skimmed milk powder, ghee, amongst others. Its brands consist of Arun Icecreams, IBACO, Oyalo, AROKYA, Hatsun, Santosa Cattle Feed and Aniva Sweets. AROKYA gives full cream milk, double toned milk, toned milk, curd and milk cans. Arokya Milk offers milk-based refreshments, inclusive of yogurt toppings, paneer snacks, milkshakes, yogurt shakes,and coffee. Arun Icecreams gives Arun Icecreams iCone, Arun Icecreams iBar and Kid's Bars. IBACO gives Ice Cream Cakes and Signature Cones. Under the Hatsun brand, the Company gives curd, paneer, cooking butter, dairy whitener, ghee and butter. Its Hatsun Dairy Ingredients merchandise include milk powder, consisting of complete cream milk powder and dairy whitener, and Cream products, which include butter oil, frozen cream and lactic butter.

Read More..

Hatsun Agro Product Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Hatsun Agro Product Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 1628 1577 1626 2015 1748 1695 1789 1905 1887 2047
Other Income 1 3 1 5 3 0 2 14 4 2
Total Income 1629 1581 1627 2020 1751 1696 1791 1920 1892 2049
Total Expenditure 1413 1410 1467 1836 1571 1505 1633 1687 1675 1817
Operating Profit 216 170 160 184 180 191 158 233 217 232
Interest 26 26 28 28 32 36 30 32 38 50
Depreciation 77 77 83 85 90 92 96 100 102 111
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 113 67 50 71 58 63 33 101 77 71
Provision for Tax 25 13 9 19 15 17 8 24 19 19
Profit After Tax 88 54 41 52 42 46 25 78 57 52
Adjustments -6 -6 -11 0 -0 0 0 0 -0 0
Profit After Adjustments 82 48 30 52 42 46 25 78 57 52
Adjusted Earnings Per Share 4 2.5 1.9 2.4 1.9 2.2 1.1 3.5 2.6 2.3

Hatsun Agro Product Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 2165 2494 2933 3445 4198 4287 4760 5308 5551 6370 7247 7628
Other Income 4 9 6 5 7 8 6 9 6 10 11 22
Total Income 2169 2503 2940 3449 4204 4296 4766 5317 5557 6380 7258 7652
Total Expenditure 2017 2316 2735 3140 3820 3916 4319 4758 4749 5649 6546 6812
Operating Profit 152 187 205 309 385 380 448 559 808 731 712 840
Interest 44 41 63 68 70 88 86 106 108 107 126 150
Depreciation 50 65 94 107 143 174 201 296 295 311 362 409
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 57 81 47 134 172 119 161 156 404 314 225 282
Provision for Tax 12 -0 8 73 36 28 46 44 131 65 59 70
Profit After Tax 45 82 39 60 135 91 115 112 274 248 166 212
Adjustments 0 0 0 0 0 0 0 0 -27 -30 0 0
Profit After Adjustments 45 82 39 60 135 91 115 112 246 218 166 212
Adjusted Earnings Per Share 2.2 3.9 1.9 2.9 6.5 4.3 5.3 5.1 12.5 11.3 7.4 9.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 14% 11% 11% 13%
Operating Profit CAGR -3% 8% 13% 17%
PAT CAGR -33% 14% 13% 14%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 17% 9% 14% 22%
ROE Average 13% 22% 20% 28%
ROCE Average 12% 17% 16% 18%

Hatsun Agro Product Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 130 179 221 231 349 366 805 904 1022 1109 1441
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 204 245 282 230 369 542 502 614 536 784 780
Other Non-Current Liabilities 28 28 29 27 28 29 40 238 222 597 761
Total Current Liabilities 326 391 524 670 841 1095 898 957 1337 1411 1193
Total Liabilities 687 844 1056 1157 1588 2032 2246 2714 3117 3901 4175
Fixed Assets 392 504 632 647 991 1217 1408 1756 1929 2410 2615
Other Non-Current Assets 70 167 67 41 176 330 297 460 470 692 801
Total Current Assets 225 173 355 468 420 485 541 498 718 776 760
Total Assets 687 844 1056 1157 1588 2032 2246 2714 3117 3901 4175

Hatsun Agro Product Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 9 9 11 23 28 54 32 33 41 34 37
Cash Flow from Operating Activities 143 201 62 219 433 277 375 552 518 576 741
Cash Flow from Investing Activities -143 -212 -124 -134 -569 -523 -343 -537 -418 -565 -441
Cash Flow from Financing Activities 1 13 76 -79 162 223 -31 -7 -106 -8 -300
Net Cash Inflow / Outflow 0 1 13 6 26 -23 1 8 -7 3 0
Closing Cash & Cash Equivalent 9 11 23 29 54 32 33 41 34 37 37

Hatsun Agro Product Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 2.15 3.93 1.87 2.89 6.46 4.34 5.29 5.11 12.46 11.31 7.45
CEPS(Rs) 4.58 7.06 6.36 8 13.28 12.62 14.54 18.62 25.89 25.46 23.68
DPS(Rs) 1.7 2.5 1.8 4 4 4 4 6 8 6 6
Book NAV/Share(Rs) 6.23 8.63 10.51 10.97 16.64 17.45 37.08 41.19 46.52 50.49 64.68
Core EBITDA Margin(%) 6.82 7.12 6.75 8.83 8.99 8.66 9.27 10.36 14.45 11.32 9.68
EBIT Margin(%) 4.67 4.89 3.77 5.86 5.75 4.81 5.19 4.94 9.24 6.6 4.84
Pre Tax Margin(%) 2.62 3.26 1.61 3.88 4.08 2.77 3.39 2.95 7.28 4.92 3.1
PAT Margin (%) 2.06 3.27 1.33 1.75 3.22 2.12 2.41 2.12 4.93 3.9 2.29
Cash Profit Margin (%) 4.38 5.87 4.53 4.86 6.62 6.17 6.63 7.7 10.24 8.78 7.28
ROA(%) 7.12 10.67 4.12 5.47 9.86 5.02 5.37 4.53 9.38 7.07 4.11
ROE(%) 37.68 52.93 19.61 26.89 46.81 25.44 19.63 13.14 28.41 23.31 13.01
ROCE(%) 20.66 20.28 14.7 23.31 22.3 14.07 14.12 13.33 22.58 15.99 12.29
Receivable days 4.33 4.73 2.14 1.46 2.42 2.04 0.59 0.78 0.78 0.48 0.39
Inventory Days 21.21 14.56 21.56 32.02 27.92 28.94 30.18 26.73 31.03 33.77 29.85
Payable days 16.22 17.31 16.69 18.04 18.36 20.21 19.06 15.51 13.58 11.87 11.66
PER(x) 22.64 35.95 87.4 73.66 57.66 116.02 98.03 73.73 57.09 93.06 113.87
Price/Book(x) 7.82 16.38 15.55 19.39 22.39 28.83 13.99 9.15 15.29 20.84 13.11
Dividend Yield(%) 1.81 0.92 0.57 0.98 0.78 0.58 0.57 1.17 1.1 0.56 0.71
EV/Net Sales(x) 0.64 1.37 1.37 1.48 2.07 2.75 2.57 1.78 3.06 3.89 2.8
EV/Core EBITDA(x) 9.13 18.27 19.6 16.48 22.53 31.07 27.37 16.88 21.04 33.88 28.5
Net Sales Growth(%) 35.02 15.17 17.63 17.44 21.86 2.14 11.03 11.51 4.58 14.76 13.76
EBIT Growth(%) 43.32 20.65 -9.34 82.65 19.63 -14.72 19.67 6.21 95.5 -18.01 -16.62
PAT Growth(%) 67.92 82.87 -52.06 54.5 123.8 -32.91 26.43 -2.24 143.68 -9.26 -33.19
EPS Growth(%) 67.92 82.87 -52.51 54.5 123.8 -32.91 22.07 -3.39 143.68 -9.26 -34.14
Debt/Equity(x) 3.11 2.75 2.79 2.92 2.64 3.55 1.28 1.32 1.39 1.54 1.01
Current Ratio(x) 0.69 0.44 0.68 0.7 0.5 0.44 0.6 0.52 0.54 0.55 0.64
Quick Ratio(x) 0.35 0.22 0.18 0.18 0.15 0.09 0.15 0.13 0.11 0.12 0.15
Interest Cover(x) 2.28 3 1.75 2.96 3.45 2.35 2.88 2.48 4.73 3.94 2.78
Total Debt/Mcap(x) 0.4 0.17 0.18 0.15 0.12 0.12 0.09 0.14 0.09 0.07 0.08

Hatsun Agro Product Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 74.12 74.26 74.26 73 73 73.11 73.11 73.11 73.11 73.15
FII 4.33 4.25 4.23 4.17 4.18 4.06 4.07 3.04 2.91 2.86
DII 6.8 6.67 6.62 8.15 8.25 8.4 8.53 9.54 9.7 9.8
Public 14.76 14.81 14.89 14.68 14.57 14.43 14.29 14.31 14.29 14.18
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 22%
  • Debtor days have improved from 11.87 to 11.66days.
  • Company has reduced debt.

Cons

  • Stock is trading at 14.6 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Hatsun Agro Product News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!