fincash logo SOLUTIONS
EXPLORE FUNDS
CALCULATORS
LOG IN
SIGN UP

Fincash » Search » Hatsun Agro Product Ltd

Hatsun Agro Product Ltd

Updated on August 3, 2020

Stock/Share Code - HATSUN

Hatsun Agro Product is engaged in Business of Milk and Milk Products.(Source : 201903 Annual Report Page No: 56)

Below is the details of HATSUN Hatsun Agro Product Ltd

Market Cap₹8,453 Cr.
Current Price ₹724.45 as on 7 Aug 20
52 Week High / Low Price₹775 / ₹375.05
Face Value₹1
Stock P/E67.89
Book Value₹49.71
Dividend Yield0.77 %
ROCE14.51 %
ROE20.46 %
Sales Growth (3yrs)11.39 %
SectorFMCG
IndustryFood - Processing - Indian
Listed onBSE  AND  NSE
Company WebsiteCompany Website
Pros: Company has reduced debt. Company has a good return on equity (ROE) track record: 3 Years ROE 27.93% Company has been maintaining a healthy dividend payout of 55.88%
Cons: Stock is trading at 10.52 times its book value Company might be capitalizing the interest cost

Hatsun Agro Product Ltd Price Chart

Hatsun Agro Product Ltd Price Chart

Hatsun Agro Product Ltd Peer Comparison in FMCG

S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Qtr Sales Var % Sales Qtr Rs.Cr. ROCE %
1. Varun Beverages ₹745.1 46.22 ₹18,235.02 Cr. 0.40 ₹54.92 Cr. -183.21 23.34 1676.43 17.64
2. Hatsun AgroProd. 67.89 ₹8,453.38 Cr. 0.77 ₹27.89 Cr. 50.59 16.09 1340.18 14.51
3. Zydus Wellness ₹1,691.85 53.55 ₹7,225.03 Cr. 0.40 ₹4.24 Cr. -89.32 128.78 332.67 6.44
4. KRBL ₹303.4 8.06 ₹4,410.03 Cr. 1.49 ₹159 Cr. 48.29 42.02 1328.98 20.72
5. Tasty Bite Eat. ₹11,983.65 65.63 ₹2,681.52 Cr. 0.02 ₹8.53 Cr. 6.09 34.71 115.08 31.71
6. Prataap Snacks ₹553.55 27.89 ₹1,139.82 Cr. 0.21 ₹5.52 Cr. -31.60 16.99 360.63 10.24
7. Heritage Foods ₹313.35 ₹1,084.32 Cr. 0.86 -₹209.21 Cr. -1071.71 2.77 652.65 14.12

Ready to Invest?
Talk to our investment specialist
Disclaimer:
By submitting this form I authorize Fincash.com to call/SMS/email me about its products and I accept the terms of Privacy Policy and Terms & Conditions.

Hatsun Agro Product Ltd Fundamentals

Quarterly Results

Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31.

Standalone Figures in Rs. Crores

Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019Dec 2019
Sales -1,2171,1691,0671,0131,0521,2361,1871,1541,1831,4231,2791,340
YOY Sales Growth %36.20%13.00%6.65%7.03%-13.59%5.73%11.27%13.97%12.50%15.18%7.70%16.09%
Expenses -1,1191,0659629269761,1131,0641,0601,0821,2611,1431,207
Material Cost %77%72%72%71%72%70%71%70%70%70%70%71%
Employee Cost %3%3%3%4%4%3%3%3%3%3%3%3%
Operating Profit98103105877612312495101163136133
OPM %8%9%10%9%7%10%10%8%8%11%11%10%
Other Income423121123922
Interest222019222626191922252528
Depreciation424041474548495053697278
Profit before tax38454819749562828784030
Tax %-4%22%21%21%66%23%32%33%29%34%37%7%
Net Profit40353815238381920512528
EPS in Rs2.462.172.360.920.152.492.381.101.253.171.581.74
NotesNotesNotesNotesNotesNotesNotesNotesNotesNotesNotesNotes

Profit & Loss

The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019TTM
Sales -8631,0131,1411,3561,6042,1652,4942,9333,4454,1984,2874,7605,225
Sales Growth %47.48%17.36%12.59%18.86%18.28%35.02%15.17%17.63%17.44%21.86%2.14%11.03%
Expenses -8079521,0771,2611,4942,0172,3162,7353,1403,8203,9164,3124,693
Material Cost %77%74%76%75%75%76%74%74%72%73%72%70%
Manufacturing Cost %5%6%5%4%4%5%5%5%5%4%3%4%
Employee Cost %2%3%3%3%3%3%3%3%3%3%3%3%
Other Cost %9%11%10%10%10%10%11%10%10%11%13%13%
Operating Profit56616395109148178198305378372448532
OPM %6%6%6%7%7%7%7%7%9%9%9%9%10%
Other Income62323496578-116
Interest152128363844416368708886100
Depreciation1822273742506594107143174201272
Profit before tax2820122332578147134172119161176
Tax %38%40%77%19%17%21%-0%17%55%21%23%29%
Net Profit1712319274582396013591115125
EPS in Rs1.562.604.812.183.198.385.627.197.74
Dividend Payout %24%17%38%21%53%41%33%50%72%45%67%56%

Compounded Sales Growth

  • 10 Years:: 16.73%
  • 5 Years:: 13.81%
  • 3 Years:: 11.39%
  • TTM:: 12.88%

Compounded Profit Growth

  • 10 Years:: 26.30%
  • 5 Years:: 9.07%
  • 3 Years:: 26.52%
  • TTM:: 28.21%

Return on Equity

  • 10 Years:: 38.60%
  • 5 Years:: 18.55%
  • 3 Years:: -3.45%
  • 1 Year:: -26.88%

Balance Sheet

A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Sep 2019
Share Capital -121277111111111115151616
Preference Capital5.085.080.000.000.000.000.000.000.000.000.000.00
Equity Capital6.796.796.797.1810.7710.7710.7710.8710.8715.2215.2215.98
Reserves3645478697119169211220333350789788
Borrowings1292303142973414024946146729191,2991,028894
Other Liabilities -93789896120155171220255320367413724
Trade Payables49374837618391109137170171178177
Advance from Customers1132122246189
Other liability items43404757597078109114144178227548
Total Liabilities2653604664865686878441,0561,1571,5882,0322,2462,421
Fixed Assets -1531663223493613925046326479911,2171,4081,643
Gross Block2332574385005496217961,0171,1321,0911,4451,826
Accumulated Depreciation8091116151187230292385485100228418
CWIP221283310845106233390259233281
Investments00000111000020
Other Assets -8965111127199250233399477506556605478
Inventories4228576414111189259347297384403301
Trade receivables159141094322131541780
Cash Equivalents1261410103011242955333632
Loans n Advances2123273329415261806611813747
Other asset items-0-0-1109255944647141998
Total Assets2653604664865686878441,0561,1571,5882,0322,2462,421

Cash Flows

Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Cash from Operating Activity -365643745214320162219433277375
Profit from operations61606794110147185201305381373445
Receivables-106-742-34219-2-2634-1
Inventory-2514-29-7-773122-170-8850-87-20
Payables23-917-500000000
Loans Advances-5-6-1-91-9-20-6-15000
Direct taxes-5-14-4-3-5-10-24-11-33-37-31-35
Other operating items-3400211916395264-12-14
Cash from Investing Activity --50-140-85-45-47-143-212-124-134-569-523-343
Fixed assets purchased-52-141-86-47-51-128-243-129-140-573-533-351
Fixed assets sold211235745279
Investments purchased00000-1-00-0000
Investments sold000000001000
Interest received000010101232
Invest in subsidiaries0-00000000000
Shares acq cancelled000000000000
Other investing items000-00-2023-0-0-0-0-2
Cash from Financing Activity -237950-34-411376-79162223-31
Proceeds from shares000000030000418
Proceeds from debentures0025000000000
Proceeds from borrowings62130157169241155324011,4141,3192,305
Repayment of borrowings-22-32-104-15900-15-415-413-1,345-1,173-2,463
Proceeds from deposits257200000000
Interest paid fin-13-19-27-35-38-43-44-63-66-70-84-84
Dividends paid-4-3-3-5-8-16-31-7-56000
Other financing items-2-3-6-6401988-155163160-207
Net Cash Flow8-68-400113626-231

Ready to Invest?
Talk to our investment specialist
Disclaimer:
By submitting this form I authorize Fincash.com to call/SMS/email me about its products and I accept the terms of Privacy Policy and Terms & Conditions.

Ratios

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
ROCE %29%18%12%16%17%20%19%14%23%22%14%15%
Debtor Days634327322411
Inventory Turnover29.2128.9326.8522.3415.6017.1925.0316.9011.3813.0512.6112.10

Announcements & News

Recent Announcements

How to Invest in Mutual Funds SIP Online?

  1. Open Free Investment Account for Lifetime at Fincash.com.
  2. Complete your Registration and KYC Process
  3. Upload Documents (PAN, Aadhaar, etc.). And, You are Ready to Invest! Get Started
  4. Invest in Mutual Funds which invests in Hatsun Agro Product Ltd & Get More Returns than Bank Deposit

Disclaimer:
All efforts have been made to ensure the information provided here is accurate as per time to time filling by company to exchanges. However, no guarantees are made regarding correctness of data. Investors are advised to validate/check information with exchanges or companies website before making any investment decisions.