Hawkins Cooker Ltd

Hawkins Cookers is engaged in the manufacture, trading and sale of kitchenware.(Source : 201903 Annual Report Page No: 34)

  • Market Cap: 2,213 Cr.
  • Current Price: 4,183
  • 52 weeks High / Low 5539.95 / 2606.10
  • Book Value: 264.10
  • Stock P/E: 30.53
  • Dividend Yield: 1.91 %
  • ROCE: 60.73 %
  • ROE: 47.47 %
  • Sales Growth (3Yrs): 10.29 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company has a good return on equity (ROE) track record: 3 Years ROE 49.07%
Company has been maintaining a healthy dividend payout of 77.40%
Cons:
Stock is trading at 15.84 times its book value
The company has delivered a poor growth of 9.40% over past five years.
** Remarks:
Return on equity is exceptional

Peer comparison Sector: Consumer Durables // Industry: Domestic Appliances

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
81 163 139 169 121 173 175 185 142 193 193 146
74 139 120 149 104 145 155 163 120 157 162 131
Operating Profit 6 24 19 21 17 28 20 22 22 36 31 15
OPM % 8% 15% 14% 12% 14% 16% 11% 12% 16% 19% 16% 10%
Other Income 2 6 1 2 1 1 1 1 1 1 1 1
Interest 1 1 1 1 1 1 1 1 1 1 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 7 28 19 20 16 27 19 20 21 34 30 13
Tax % 34% 33% 33% 37% 34% 34% 34% 34% 34% 21% 26% 28%
Net Profit 5 19 12 13 11 18 12 13 14 27 22 9
EPS in Rs 8.64 35.56 23.61 24.25 20.22 33.27 23.56 42.52 25.86 50.99 42.52 17.71
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
187 222 261 304 335 386 417 469 487 512 553 653 674
168 194 206 255 289 335 358 418 419 438 482 567 570
Operating Profit 20 28 56 48 46 51 59 51 68 74 71 86 104
OPM % 11% 13% 21% 16% 14% 13% 14% 11% 14% 14% 13% 13% 15%
Other Income 1 4 4 3 4 5 5 4 -1 4 11 4 3
Interest 1 1 2 2 3 3 4 4 3 4 4 4 4
Depreciation 2 2 2 2 2 2 3 4 3 3 4 4 5
Profit before tax 18 29 56 48 45 50 57 47 60 71 74 82 98
Tax % 37% 35% 34% 33% 32% 32% 33% 32% 33% 33% 34% 34%
Net Profit 11 19 37 32 30 34 38 32 40 47 49 54 72
EPS in Rs 19.58 32.74 62.99 53.55 50.38 56.00 62.20 51.57 64.07 89.68 92.06 102.53 137.08
Dividend Payout % 47% 55% 57% 67% 70% 78% 83% 74% 79% 78% 76% 78%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:11.40%
5 Years:9.40%
3 Years:10.29%
TTM:3.22%
Compounded Profit Growth
10 Years:11.88%
5 Years:7.21%
3 Years:8.02%
TTM:33.70%
Stock Price CAGR
10 Years:13.82%
5 Years:13.85%
3 Years:12.58%
1 Year:37.60%
Return on Equity
10 Years:60.41%
5 Years:53.20%
3 Years:49.07%
Last Year:47.47%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
5 5 5 5 5 5 5 5 5 5 5 5 5
Reserves 15 21 34 41 46 49 51 54 56 101 105 113 134
Borrowings 8 9 12 12 12 23 25 19 32 27 25 31 28
42 51 70 91 93 92 106 105 124 101 111 118 131
Total Liabilities 70 86 121 149 156 170 187 182 217 235 246 267 298
14 14 16 17 20 20 23 22 22 22 23 26 32
CWIP 1 1 1 1 1 1 1 1 1 1 1 2 2
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
55 71 104 130 135 148 163 159 194 212 221 239 264
Total Assets 70 86 121 149 156 170 187 182 217 235 246 267 298

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
11 16 38 24 32 23 33 28 35 61 69 -6
-2 1 -1 -0 -2 2 -1 0 -0 -14 -13 42
-9 -7 -10 -18 -27 -25 -32 -48 -17 -39 -52 -45
Net Cash Flow 1 11 26 6 3 1 0 -19 17 7 4 -10

Ratios Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 69% 90% 133% 91% 78% 75% 77% 65% 79% 66% 58% 61%
Debtor Days 41 44 39 47 34 39 33 34 34 33 31 44
Inventory Turnover 7.80 8.49 9.23 8.68 7.76 8.12 7.50 7.12 6.43 6.17 7.38 7.82