Hawkins Cookers Ltd
Hawkins Cookers Ltd is engaged in the business of manufacture, trading and sale of kitchenware.[1]
- Market Cap ₹ 3,334 Cr.
- Current Price ₹ 6,302
- High / Low ₹ 7,750 / 5,810
- Stock P/E 33.8
- Book Value ₹ 528
- Dividend Yield 1.59 %
- ROCE 45.8 %
- ROE 38.7 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 43.3%
- Company has been maintaining a healthy dividend payout of 67.6%
Cons
- Stock is trading at 11.9 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.
Peer comparison
Sector: Consumer Durables Industry: Domestic Appliances
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
335 | 386 | 417 | 469 | 487 | 512 | 553 | 653 | 674 | 768 | 958 | 1,006 | 1,001 | |
289 | 335 | 358 | 418 | 419 | 438 | 482 | 567 | 570 | 658 | 838 | 870 | 865 | |
Operating Profit | 46 | 51 | 59 | 51 | 68 | 74 | 71 | 86 | 104 | 111 | 120 | 135 | 136 |
OPM % | 14% | 13% | 14% | 11% | 14% | 14% | 13% | 13% | 15% | 14% | 12% | 13% | 14% |
4 | 5 | 5 | 4 | -1 | 4 | 11 | 4 | 3 | 7 | 6 | 4 | 9 | |
Interest | 3 | 3 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 5 | 6 | 5 | 4 |
Depreciation | 2 | 2 | 3 | 4 | 3 | 3 | 4 | 4 | 5 | 5 | 7 | 8 | 8 |
Profit before tax | 45 | 50 | 57 | 47 | 60 | 71 | 74 | 82 | 98 | 108 | 113 | 127 | 132 |
Tax % | 32% | 32% | 33% | 32% | 33% | 33% | 34% | 34% | 26% | 25% | 26% | 25% | |
30 | 34 | 38 | 32 | 40 | 47 | 49 | 54 | 72 | 81 | 84 | 95 | 99 | |
EPS in Rs | 56.89 | 64.49 | 72.39 | 60.74 | 76.29 | 89.68 | 92.06 | 102.54 | 137.09 | 152.50 | 158.65 | 179.24 | 186.30 |
Dividend Payout % | 70% | 78% | 83% | 74% | 79% | 78% | 76% | 78% | 0% | 52% | 95% | 56% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 13% |
3 Years: | 14% |
TTM: | -2% |
Compounded Profit Growth | |
---|---|
10 Years: | 11% |
5 Years: | 14% |
3 Years: | 9% |
TTM: | 6% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 16% |
3 Years: | 5% |
1 Year: | 0% |
Return on Equity | |
---|---|
10 Years: | 49% |
5 Years: | 46% |
3 Years: | 43% |
Last Year: | 39% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves | 46 | 49 | 51 | 54 | 56 | 101 | 105 | 113 | 134 | 172 | 208 | 271 | 274 |
12 | 23 | 25 | 19 | 32 | 27 | 25 | 31 | 40 | 38 | 43 | 42 | 43 | |
93 | 92 | 106 | 105 | 124 | 101 | 111 | 118 | 119 | 177 | 153 | 142 | 156 | |
Total Liabilities | 156 | 170 | 187 | 182 | 217 | 235 | 246 | 267 | 298 | 392 | 410 | 460 | 479 |
20 | 20 | 23 | 22 | 22 | 22 | 23 | 26 | 32 | 39 | 52 | 66 | 68 | |
CWIP | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 4 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
135 | 148 | 163 | 159 | 194 | 212 | 221 | 239 | 264 | 350 | 355 | 392 | 406 | |
Total Assets | 156 | 170 | 187 | 182 | 217 | 235 | 246 | 267 | 298 | 392 | 410 | 460 | 479 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
32 | 23 | 33 | 28 | 35 | 61 | 69 | -6 | 66 | 189 | -52 | 92 | |
-2 | 2 | -1 | 0 | -0 | -14 | -13 | 42 | -20 | -119 | 82 | -47 | |
-27 | -25 | -32 | -48 | -17 | -39 | -52 | -45 | -52 | -40 | -51 | -33 | |
Net Cash Flow | 3 | 1 | 0 | -19 | 17 | 7 | 4 | -10 | -6 | 29 | -21 | 12 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 34 | 39 | 33 | 34 | 34 | 33 | 31 | 44 | 27 | 19 | 20 | 17 |
Inventory Days | 110 | 96 | 123 | 110 | 142 | 138 | 94 | 124 | 167 | 97 | 133 | 121 |
Days Payable | 89 | 58 | 72 | 60 | 77 | 65 | 73 | 66 | 62 | 77 | 54 | 44 |
Cash Conversion Cycle | 55 | 77 | 84 | 83 | 98 | 105 | 52 | 103 | 133 | 40 | 99 | 94 |
Working Capital Days | -9 | -7 | -18 | 13 | 10 | 21 | 10 | 45 | 44 | -7 | 51 | 52 |
ROCE % | 78% | 75% | 77% | 65% | 79% | 66% | 58% | 61% | 62% | 57% | 50% | 46% |
Documents
Announcements
-
Certificate Under Regulation 40(9) For The Year Ended March 31, 2024
1d - Certificate issued by Jayshree Dagli & Associates, Practicing Company Secretaries, for the year ended March 31, 2024, is attached.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 19 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 11 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Product Portfolio
The company's product portfolio includes its flagship cookware i.e. pressure cooker; its other cookware products include Tava, frying pan, saucepans, cook-n-serve bowls, handi, stewpot, etc.[1]
The company launched 39 new products in FY22 and 53 in FY23.[2]