fincash logo SOLUTIONS
EXPLORE FUNDS
CALCULATORS
LOG IN
SIGN UP

Fincash » Search » Hatsun Agro Product Ltd

Hatsun Agro Product Ltd

Updated on October 19, 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₹12,051 Cr.
Current Price ₹786.55 as on 23 Oct 20
52 Week High / Low Price₹822.3 / ₹375.05
Face Value₹1
Stock P/E102.82
Book Value₹55.94
Dividend Yield0.54 %
ROCE13.50 %
ROE13.14 %
Sales Growth (3yrs)8.14 %
SectorFMCG
IndustryFood - Processing - Indian
Listed onBSE  AND  NSE
Company WebsiteCompany Website
Pros: Company has been maintaining a healthy dividend payout of 60.10%
Cons: Stock is trading at 13.32 times its book value

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 ₹670 165.49 ₹21,247.49 Cr. 0.68 ₹140.78 Cr. -65.40 -41.64 1640.18 17.64
2. Hatsun AgroProd. 102.84 ₹12,052.35 Cr. 0.54 ₹56.11 Cr. 9.61 -10.11 1279.28 13.50
3. Zydus Wellness ₹1,851.4 59.04 ₹9,326.02 Cr. 0.31 ₹89.2 Cr. -16.71 -13.36 537.37 6.04
4. KRBL ₹255.3 11.26 ₹6,166.04 Cr. 1.07 ₹125.74 Cr. -7.63 -37.26 764.02 20.92
5. Tasty Bite Eat. ₹10,264.25 89.57 ₹3,098.16 Cr. 0.02 ₹1.42 Cr. -81.53 -40.78 53.81 28.33
6. L T Foods ₹65 8.02 ₹1,792.73 Cr. 0.89 ₹78.84 Cr. 84.59 23.99 1215.44 13.26
7. Heritage Foods ₹302.75 ₹1,677.52 Cr. 0.70 ₹96.41 Cr. 381.81 -11.42 638.91 -13.89

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

Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019Dec 2019Mar 2020Jun 2020
Sales -1,0671,0131,0521,2361,1871,1541,1831,4231,2791,3401,2661,279
YOY Sales Growth %6.65%7.03%-13.59%5.73%11.27%13.97%12.50%15.18%7.70%16.09%7.04%-10.11%
Expenses -9629269761,1131,0641,0601,0821,2611,1431,2071,1481,090
Material Cost %72%71%72%70%71%70%70%70%70%71%72%69%
Employee Cost %3%4%4%3%3%3%3%3%3%3%3%4%
Operating Profit105877612312495101163136133118189
OPM %10%9%7%10%10%8%8%11%11%10%9%15%
Other Income3121123922-41
Interest192226261919222525282827
Depreciation414745484950536972787880
Profit before tax4819749562828784030983
Tax %21%21%66%23%32%33%29%34%37%7%7%32%
Net Profit3815238381920512528856
EPS in Rs2.360.920.152.492.381.101.253.171.561.740.503.50
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 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020TTM
Sales -1,0131,1411,3561,6042,1652,4942,9333,4454,1984,2874,7605,3085,164
Sales Growth %17.36%12.59%18.86%18.28%35.02%15.17%17.63%17.44%21.86%2.14%11.03%11.51%
Expenses -9521,0771,2611,4942,0172,3162,7353,1403,8203,9164,3124,7584,588
Material Cost %74%76%75%75%76%74%74%72%73%72%70%71%
Manufacturing Cost %6%5%4%4%5%5%5%5%4%3%4%0%
Employee Cost %3%3%3%3%3%3%3%3%3%3%3%3%
Other Cost %11%10%10%10%10%11%10%10%11%13%13%16%
Operating Profit616395109148178198305378372448550576
OPM %6%6%7%7%7%7%7%9%9%9%9%10%11%
Other Income2323496578-191
Interest2128363844416368708886106108
Depreciation22273742506594107143174201296308
Profit before tax20122332578147134172119161156162
Tax %40%77%19%17%21%-0%17%55%21%23%29%28%
Net Profit12319274582396013591115112117
EPS in Rs1.562.604.812.183.198.385.627.196.997.30
Dividend Payout %17%38%21%53%41%33%50%72%45%67%56%58%

Compounded Sales Growth

  • 10 Years:: 16.62%
  • 5 Years:: 12.60%
  • 3 Years:: 8.14%
  • TTM:: 4.38%

Compounded Profit Growth

  • 10 Years:: 45.61%
  • 5 Years:: 24.86%
  • 3 Years:: -5.83%
  • TTM:: -8.56%

Return on Equity

  • 10 Years:: 40.63%
  • 5 Years:: 21.47%
  • 3 Years:: 6.34%
  • 1 Year:: 23.26%

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 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020
Share Capital -1277111111111115151616
Preference Capital5.080.000.000.000.000.000.000.000.000.000.00
Equity Capital6.796.797.1810.7710.7710.7710.8710.8715.2215.2215.9816.17
Reserves45478697119169211220333350789888
Borrowings2303142973414024946146729191,2991,0281,147
Other Liabilities -789896120155171220255320367413662
Trade Payables374837618391109137170171178142
Advance from Customers132122246189
Other liability items404757597078109114144178227520
Total Liabilities3604664865686878441,0561,1571,5882,0322,2462,714
Fixed Assets -1663223493613925046326479911,2171,4081,756
Gross Block2574385005496217961,0171,1321,0911,4451,826
Accumulated Depreciation91116151187230292385485100228418
CWIP1283310845106233390259233355
Investments000011100000
Other Assets -65111127199250233399477506556605604
Inventories28576414111189259347297384403374
Trade receivables91410943221315417815
Cash Equivalents61410103011242955333645
Loans n Advances23273329415261806611813747
Other asset items-0-11092559446471419124
Total Assets3604664865686878441,0561,1571,5882,0322,2462,714

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 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020
Cash from Operating Activity -5643745214320162219433277375552
Profit from operations606794110147185201305381373445554
Receivables6-742-34219-2-2634-10
Inventory14-29-7-773122-170-8850-87-200
Payables-917-5000000000
Loans Advances-6-1-91-9-20-6-150000
Other WC items400211916395264-12-14-3
Working capital changes10-20-17-53739-128-5489-65-35-3
Direct taxes-14-4-3-5-10-24-11-33-37-31-350
Cash from Investing Activity --140-85-45-47-143-212-124-134-569-523-343-537
Fixed assets purchased-141-86-47-51-128-243-129-140-573-533-3510
Fixed assets sold112357452790
Investments purchased0000-1-00-00000
Investments sold000000010000
Interest received000101012320
Invest in subsidiaries-000000000000
Shares acq cancelled000000000000
Other investing items00-00-2023-0-0-0-0-2-537
Cash from Financing Activity -7950-34-411376-79162223-31-7
Proceeds from shares0.000.000.000.000.000.0030.000.000.000.00418.460.00
Proceeds from debentures0.0025.000.000.000.000.000.000.000.000.000.000.00
Proceeds from borrowings130.29157.03169.341.9440.5315.00532.04400.961,414.211,319.382,305.270.00
Repayment of borrowings-32.08-103.60-158.940.000.00-15.00-415.15-412.52-1,345.20-1,172.88-2,463.010.00
Proceeds from deposits5.016.901.720.000.000.000.000.000.000.000.000.00
Interest paid fin-19.08-26.93-34.86-38.35-42.58-44.07-63.45-66.19-70.29-83.76-84.420.00
Dividends paid-2.58-2.59-4.85-7.90-16.16-31.23-6.52-55.970.000.000.000.00
Other financing items-2.89-5.99-6.1040.3718.7488.42-1.3055.14163.44160.18-207.38-6.83
Net Cash Flow-68-400113626-2318

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 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020
ROCE %18%12%16%17%20%19%14%23%22%14%15%14%
Debtor Days343273224111
Inventory Turnover22.5721.2617.4412.1813.5719.2113.028.529.809.328.779.68

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.