Hawkins Cookers

₹6410 14.6 | 0.2%

WEBSITE BSE:508486 NSE : HAWKINS COOK 10 May, 16:01

Market Cap ₹3389 Cr.

Stock P/E 34.4

P/B 11.3

Current Price ₹6410

Book Value ₹ 565.2

Face Value 10

52W High ₹7750

Dividend Yield 1.56%

52W Low ₹ 5810.1

Edit Ratio

Hawkins Cookers Research see more...

Overview Inc. Year: 1959Industry: Consumer Durables - Domestic Appliances

Hawkins Cookers Ltd is engaged inside the manufacture, trading and sale of kitchenware. The Company's merchandise include pressure cookers and cookware. The Company offers approximately 70 pressure cooker models in over 10 diverse kinds. The Company's pressure cookers variety consists of Hawkins Contura Black, Hawkins Stainless Steel, Hawkins Hevibase, Hawkins Bigboy, Futura, Futura Stainless Steel, Hawkins Classic, Hawkins Contura, Ceramic-Coated Hawkins Contura, and Miss Mary. The Company's Futura Cookware variety includes Futura Tava (Griddles), Futura Flat Tava (Griddles), Futura Frying Pans, Futura Deep-Fry Pans, Futura Cook-n-Serve Bowls, Futura Saucepans, Futura Handis, Futura Saute Pans, Futura Stewpots and Futura Sets. It offers Futura Cookware in hard anodized and nonstick classes. The Company's plants are at Thane, Maharashtra; Jaunpur, Uttar Pradesh, and Hoshiarpur, Punjab.

Hawkins Cookers Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Hawkins Cookers Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	266	269	272	198	297	257	254	203	272	272
Other Income	2	1	1	1	1	1	1	2	2	3
Total Income	268	270	273	198	298	258	255	206	274	275
Total Expenditure	229	241	241	164	254	231	222	174	223	246
Operating Profit	39	29	32	34	45	28	33	31	51	30
Interest	2	1	1	1	1	1	1	1	1	1
Depreciation	2	2	2	2	2	2	2	2	2	2
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	35	26	29	31	41	24	30	28	47	27
Provision for Tax	9	7	8	8	11	6	8	7	12	7
Profit After Tax	26	19	21	23	31	18	23	21	35	20
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	26	19	21	23	31	18	23	21	35	20
Adjusted Earnings Per Share	49.6	36.2	40.4	43.6	58.3	34.2	43.1	39.3	66.5	37.3

Hawkins Cookers 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	425	457	514	544	512	553	653	674	768	958	1006	1001
Other Income	5	5	4	3	4	11	4	3	7	6	4	8
Total Income	430	462	518	548	517	564	657	677	776	964	1010	1010
Total Expenditure	374	398	464	476	438	482	567	570	658	838	870	865
Operating Profit	55	63	55	71	79	82	90	107	118	126	139	145
Interest	3	4	4	3	4	4	4	4	5	6	5	4
Depreciation	2	3	4	3	3	4	4	5	5	7	8	8
Exceptional Income / Expenses	0	0	0	-4	0	0	0	0	0	0	0	0
Profit Before Tax	50	57	47	60	71	74	82	98	108	113	127	132
Provision for Tax	16	19	15	20	24	25	28	26	27	29	32	34
Profit After Tax	34	38	32	40	47	49	54	72	81	84	95	99
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	34	38	32	40	47	49	54	72	81	84	95	99
Adjusted Earnings Per Share	64.5	72.4	60.7	76.3	89.7	92.1	102.5	137.1	152.5	158.6	179.2	186.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	5%	14%	13%	9%
Operating Profit CAGR	10%	9%	11%	10%
PAT CAGR	13%	10%	14%	11%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-0%	5%	16%	11%
ROE Average	39%	44%	47%	54%
ROCE Average	46%	51%	55%	63%

Hawkins Cookers 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	55	56	59	61	107	110	119	140	178	213	276
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	11	0	13	19	9	14	21	13	23	34	21
Other Non-Current Liabilities	90	109	124	114	3	3	2	3	5	8	9
Total Current Liabilities	101	127	108	153	116	118	123	142	186	154	154
Total Liabilities	256	292	303	347	234	244	266	297	391	409	459
Fixed Assets	20	23	22	22	22	23	26	32	39	52	66
Other Non-Current Assets	92	110	129	120	9	6	6	8	20	13	18
Total Current Assets	144	159	152	204	204	215	233	257	333	345	375
Total Assets	256	292	303	347	234	244	266	297	391	409	459

Hawkins Cookers 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	49	50	50	32	-3	4	8	-2	-8	21	-0
Cash Flow from Operating Activities	23	33	28	35	61	69	-6	66	189	-52	92
Cash Flow from Investing Activities	2	-1	0	-0	-14	-13	42	-20	-119	82	-47
Cash Flow from Financing Activities	-25	-32	-48	-17	-39	-53	-45	-52	-40	-51	-33
Net Cash Inflow / Outflow	1	0	-19	17	7	4	-10	-6	29	-21	12
Closing Cash & Cash Equivalent	50	50	32	49	4	8	-2	-8	21	-0	11

Hawkins Cookers 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)	64.49	72.4	60.74	76.29	89.68	92.06	102.53	137.09	152.49	158.64	179.24
CEPS(Rs)	69.08	77.35	67.5	82.81	96.24	98.97	110.12	146	162.58	171.23	193.84
DPS(Rs)	50	60	45	60	70	70	80	0	80	150	100
Book NAV/Share(Rs)	103.55	105.75	111.42	115.49	201.74	207.69	224.32	264.11	335.91	403.15	522.2
Core EBITDA Margin(%)	11.35	12.21	9.39	11.89	13.75	12.67	13.2	15.42	14.42	12.5	13.46
EBIT Margin(%)	11.88	12.6	9.44	11.15	13.94	14.01	13.22	15.19	14.68	12.42	13.1
Pre Tax Margin(%)	11.2	11.87	8.75	10.54	13.15	13.26	12.61	14.6	14.06	11.79	12.62
PAT Margin (%)	7.63	7.97	5.94	7.06	8.78	8.75	8.3	10.76	10.49	8.76	9.42
Cash Profit Margin (%)	8.18	8.51	6.6	7.66	9.43	9.4	8.92	11.46	11.19	9.45	10.19
ROA(%)	16.54	13.97	10.79	12.42	16.33	20.36	21.28	25.77	23.43	20.96	21.82
ROE(%)	64.14	69.18	55.93	67.24	56.54	44.97	47.47	56.13	50.83	42.93	38.74
ROCE(%)	71.05	76.73	64.53	74.56	66.27	57.98	60.72	62.28	57.19	50.44	45.83
Receivable days	29.59	30.08	27.52	28.32	30.91	30.65	35.14	34.87	21.43	17.68	18.19
Inventory Days	38.86	42.16	44.45	48.37	56.11	49.08	46.68	63.12	54.67	52.44	63.08
Payable days	56.22	63.63	60.36	70.25	70.47	64.03	65.25	64.22	62.9	55.51	47.83
PER(x)	33.23	27.55	50.05	33.41	32.42	30.4	30.04	28.33	35.05	31.95	34.35
Price/Book(x)	20.7	18.86	27.28	22.07	14.41	13.48	13.73	14.7	15.91	12.57	11.79
Dividend Yield(%)	2.33	3.01	1.48	2.35	2.41	2.5	2.6	0	1.5	2.96	1.62
EV/Net Sales(x)	2.6	2.25	3.1	2.44	2.93	2.57	2.49	3.03	3.51	2.77	3.18
EV/Core EBITDA(x)	19.9	16.26	29.17	18.67	19.05	17.37	17.98	19.1	22.83	21.16	22.93
Net Sales Growth(%)	15.56	7.62	12.56	5.8	-5.94	7.92	18.15	3.22	14.04	24.67	4.99
EBIT Growth(%)	11.88	14.12	-15.77	24.82	18.19	3.59	10.73	18.57	10.21	5.47	10.77
PAT Growth(%)	13.38	12.25	-16.11	25.6	17.56	2.65	11.38	33.7	11.24	4.03	12.98
EPS Growth(%)	13.38	12.25	-16.11	25.6	17.56	2.65	11.38	33.7	11.24	4.03	12.98
Debt/Equity(x)	0.41	0.44	0.32	0.52	0.26	0.23	0.26	0.28	0.21	0.2	0.15
Current Ratio(x)	1.43	1.25	1.41	1.34	1.76	1.83	1.89	1.81	1.79	2.24	2.44
Quick Ratio(x)	0.96	0.75	0.77	0.79	1.04	1.26	1.08	0.87	1.27	1.08	1.33
Interest Cover(x)	17.63	17.25	13.8	18.48	17.57	18.81	21.7	25.63	23.82	19.64	27.1
Total Debt/Mcap(x)	0.02	0.02	0.01	0.02	0.02	0.02	0.02	0.02	0.01	0.02	0.01

Hawkins Cookers Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	56.03	56.03	56.03	56.03	56.03	56.03	56.03	56.03	56.03	56.03
FII	0.33	0.32	0.31	0.34	0.35	0.35	0.37	0.35	0.34	0.19
DII	16.89	16.94	17.05	17.22	17.24	17.3	17.3	17.48	17.53	17.63
Public	26.75	26.72	26.61	26.41	26.37	26.31	26.3	26.14	26.09	26.15
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
FII	0	0	0	0	0	0	0	0	0	0
DII	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09	0.09
Public	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14	0.14
Others	0	0	0	0	0	0	0	0	0	0
Total	0.53	0.53	0.53	0.53	0.53	0.53	0.53	0.53	0.53	0.53

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 44%
Debtor days have improved from 55.51 to 47.83days.
Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 11.3 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.

Hawkins Cookers News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 1650/-

Signify Innovations

IPO

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

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

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

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

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

Hawkins Cookers

Add Watchlist

Hawkins Cookers Research see more...

Overview Inc. Year: 1959Industry: Consumer Durables - Domestic Appliances

Hawkins Cookers Share Price

Alert Data

Quarterly Price

Peer Comparison

Hawkins Cookers Quarterly Results

Hawkins Cookers Profit & Loss

Growth Rates

Hawkins Cookers Balance Sheet

Hawkins Cookers Cash Flow

Hawkins Cookers Ratios

Hawkins Cookers Shareholding Pattern

Hawkins Cookers News

Top Unlisted Companies & InstaBuy Companies

Signify Innovations

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!