Hawkins Cooker Ltd

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

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 13.02 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

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
136 126 157 81 163 139 169 121 173 175 185 142
117 108 136 74 139 120 149 104 145 155 163 120
Operating Profit 19 18 21 6 24 19 21 17 28 20 22 22
OPM % 14% 14% 14% 8% 15% 14% 12% 14% 16% 11% 12% 16%
Other Income 1 1 1 2 6 1 2 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 18 17 20 7 28 19 20 16 27 19 20 21
Tax % 33% 32% 35% 34% 33% 33% 37% 34% 34% 34% 34% 34%
Net Profit 12 12 13 5 19 12 13 11 18 12 13 14
EPS in Rs 22.68 21.47 25.33 8.64 35.56 23.61 24.25 20.22 33.27 23.56 25.49 25.86
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
168 194 206 255 289 335 358 418 419 438 482 567 583
Operating Profit 20 28 56 48 46 51 59 51 68 74 71 86 92
OPM % 11% 13% 21% 16% 14% 13% 14% 11% 14% 14% 13% 13% 14%
Other Income 1 4 4 3 4 5 5 4 -1 4 11 4 4
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 4
Profit before tax 18 29 56 48 45 50 57 47 60 71 74 82 87
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 57
EPS in Rs 19.58 32.74 62.99 53.55 50.38 56.00 62.20 51.57 64.07 89.68 92.06 102.53 108.18
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:13.78%
Compounded Profit Growth
10 Years:11.88%
5 Years:7.21%
3 Years:8.02%
TTM:4.42%
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
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
Borrowings 8 9 12 12 12 23 25 19 32 27 25 31
43 52 71 92 94 94 108 107 126 104 113 120
Total Liabilities 71 88 122 150 158 171 188 185 219 238 248 270
14 14 16 17 20 20 23 22 22 22 23 26
CWIP 1 1 1 1 1 1 1 1 1 1 1 2
Investments 0 0 0 0 0 0 0 0 0 0 0 0
56 72 105 132 137 150 164 161 196 215 224 241
Total Assets 71 88 122 150 158 171 188 185 219 238 248 270

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