fincash logo SOLUTIONS
EXPLORE FUNDS
CALCULATORS
LOG IN
SIGN UP

Fincash » Search » Hatsun Agro Product Ltd

Hatsun Agro Product Ltd

Updated on January 20, 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₹9,373 Cr.
Current Price ₹566.2 as on 10 Dec 19
52 Week High / Low Price₹785 / ₹549.35
Face Value₹1
Stock P/E81.40
Book Value₹49.71
Dividend Yield0.85 %
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 60.52%
Cons: Stock is trading at 11.66 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 ₹691 45.71 ₹20,877.97 Cr. 0.00 ₹80.73 Cr. 90.94 49.24 1739.73 14.34
2. Hatsun AgroProd. 81.40 ₹9,373.33 Cr. 0.85 ₹25.24 Cr. -34.03 7.70 1278.55 14.51
3. Zydus Wellness ₹1,449.35 48.89 ₹8,329.59 Cr. 0.35 -₹12.02 Cr. -129.03 135.89 326.03 6.44
4. KRBL ₹206.15 9.77 ₹4,840.79 Cr. 1.22 ₹113.39 Cr. -27.88 -28.52 889.84 20.72
5. Tasty Bite Eat. ₹8,196.6 65.89 ₹2,215.38 Cr. 0.02 ₹10.96 Cr. 17.47 19.59 105.67 31.71
6. Prataap Snacks ₹847.65 47.60 ₹2,066.92 Cr. 0.11 ₹11.99 Cr. 6.48 35.08 388.00 10.24
7. Heritage Foods ₹361.4 21.68 ₹1,619.52 Cr. 0.57 ₹14.26 Cr. -29.44 9.72 679.59 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

Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019
Sales9461,2171,1691,0671,0131,0521,2361,1871,1541,1831,4231,279
YOY Sales Growth %13.89%36.2%13%6.65%7.03%-13.59%5.73%11.27%13.97%12.5%15.18%7.7%
Expenses8531,1191,0659629269761,1131,0641,0601,0821,2611,143
Material Cost %69.48%76.64%72.07%71.52%71.19%72.01%70.1%70.61%70.48%69.69%70.05%70.21%
Employee Cost %3.32%2.96%3.04%3.43%3.68%3.54%3.11%3.33%3.29%3.38%2.92%3.27%
Operating Profit9498103105877612312495101163136
OPM %10%8%9%10%9%7%10%10%8%8%11%11%
Other Income142312112392
Interest172220192226261919222525
Depreciation344240414745484950536972
Profit before tax43384548197495628287840
Tax %26%-4%22%21%21%66%23%32%33%29%34%37%
Net Profit32403538152383819205125
EPS in Rs1.962.462.172.360.920.152.492.381.121.253.171.58
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
Sales8631,0131,1411,3561,6042,1652,4942,9333,4454,1984,2874,7605,039
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%%
Expenses8079521,0771,2611,4942,0172,3162,7353,1403,8203,9164,3124,546
Material Cost %76.65%74.19%76.15%74.99%75.21%75.54%74.18%74.47%72.25%72.64%71.93%70.22%%
Manufacturing Cost %5.12%5.77%4.6%4.48%4.45%5.22%5.09%5.33%5.22%4.11%3.23%4.24%%
Employee Cost %2.35%2.91%3.19%3.39%3.27%2.87%3.05%3.18%3.2%3.02%3.28%3.28%%
Other Cost %9.41%11.09%10.52%10.17%10.26%9.55%10.55%10.27%10.48%11.22%12.89%12.85%%
Operating Profit56616395109148178198305378372448494
OPM %6%6%6%7%7%7%7%7%9%9%9%9%10%
Other Income62323496578-115
Interest15212836384441636870888691
Depreciation1822273742506594107143174201244
Profit before tax2820122332578147134172119161174
Tax %38%40%77%19%17%21%-0%17%55%21%23%29%
Net Profit1712319274582396013591115115
EPS in Rs1.562.604.812.183.198.385.627.197.12
Dividend Payout %24%17%38%21%53%41%33%50%72%45%67%70%

Compounded Sales Growth

  • 10 Years:: 16.73%
  • 5 Years:: 13.81%
  • 3 Years:: 11.39%
  • TTM:: 12.30%

Compounded Profit Growth

  • 10 Years:: 26.30%
  • 5 Years:: 9.07%
  • 3 Years:: 26.52%
  • TTM:: 23.05%

Return on Equity

  • 10 Years:: 37.94%
  • 5 Years:: 21.54%
  • 3 Years:: 19.44%
  • 1 Year:: -6.48%

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 Capital121277111111111115151616
Preference Capital5.085.080000000000
Equity Capital6.796.796.797.1810.7710.7710.7710.8710.8715.2215.2215.9815.98
Reserves3645478697119169211220333350789788
Borrowings1292303142973414024946146729191,2991,028894
Other Liabilities93789997121155171222258359423458724
Trade Payables49.436.748.0138.1962.2484.8490.56109.23143.25182.18210.71229.18176.55
Total Liabilities2653604674865696878441,0571,1611,6272,0882,2912,421
Fixed Assets1531663223493613925046326479911,2171,4081,643
Gross Block233.26257.15438.17499.54548.66621.3795.81016.971132.191091.381444.811825.74
Accumulated Depreciation80.1190.73116.03150.87187.47229.54292.13384.73484.96100.01228.2417.94
CWIP221283310845106233390259233281
Investments00000111000020
Other Assets9065111127199250233401481545612650478
Inventories42.1427.8957.0664.32141.22110.788.56258.53346.77296.53383.73403.41301.17
Trade receivables14.978.5713.669.678.6242.7821.912.6314.9140.967.058.250
Cash Equivalents11.846.0513.9810.0210.1730.2310.7323.5729.4555.3232.8436.4132.15
Loans n Advances20.8222.8426.7632.5529.0941.3752.3860.8380.266.47117.55137.4446.69
Other Assets etc00010.7810.1325.1659.845.039.385.770.5764.0298.01
Total Assets2653604674865696878441,0571,1611,6272,0882,2912,421

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 Activity365643745214320162219433277375
Profit from operations60.5360.0266.694.37109.83146.55184.93200.68305.01381.41373.4444.58
Working Capital Changes-19.889.85-20.02-16.83-53.366.6339.41-128.13-53.7588.53-65-34.96
Taxes paid-4.99-14.07-3.92-3.29-4.91-10.36-23.77-11.05-32.67-37.18-31.32-34.58
Cash from Investing Activity-50-140-85-45-47-143-212-124-134-569-523-343
Fixed Assets Purchased-52.05-141.41-86.1-46.54-50.87-127.59-243.24-128.66-140.26-573.22-532.85-351.34
Fixed Assets Sold2.081.061.471.872.534.527.043.944.952.117.178.95
Investments purchased00000-0.67-0.120-0.14000
Investments sold000000000.680.010.120.01
Cash from Financing Activity237950-34-411376-79162223-31
Proceeds from Shares000000030000418.46
Proceeds from Borrowings62.3130.29157.03169.341.9440.5315532.04400.961414.211319.382305.27
Repayment of Borrowings-22.04-32.08-103.6-158.9400-15-415.15-412.52-1345.2-1172.88-2463.01
Interest Paid-13.31-19.08-26.93-34.86-38.35-42.58-44.07-63.45-66.19-70.29-83.76-84.42
Dividends Paid-3.8-2.58-2.59-4.85-7.9-16.16-31.23-6.52-55.97000
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.