Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 September, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Honeywell Automation India Ltd

Share Price and Basic Stock Data

Last Updated: September 6, 2024, 11:45 pm

Market Cap 43,338 Cr.
Current Price 49,025
High / Low59,994/34,978
Stock P/E81.1
Book Value 4,079
Dividend Yield0.20 %
ROCE19.8 %
ROE14.8 %
Face Value 10.0
PEG Ratio-39.80

Data Source: screener.in

Stock P/E, Current Price, and Intrinsic Value Over Time

Competitors of Honeywell Automation India Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Aplab Ltd 92.6 Cr. 83.5127/57.061.8 6.550.00 %14.7 %% 10.0
Siemens Ltd 2,35,568 Cr. 6,6147,974/3,24697.2 3910.15 %20.7 %15.4 % 2.00
Industry Average235,568.00 Cr3,348.7579.50198.780.08%17.70%15.40%6.00

Honeywell Automation India Ltd Quarterly Results

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales8746736837378606687867941,0188509321,1041,071
Expenses687544567630738581664666887711812966910
Operating Profit18812911710712287122128130139121138161
OPM %21%19%17%15%14%13%16%16%13%16%13%13%15%
Other Income28242221142529452727334028
Interest1221111110111
Depreciation13131313141312131314141413
Profit before tax20213812411412299137159144152139164174
Tax %26%25%26%25%26%26%26%26%26%26%26%26%27%
Net Profit15010492859073102118106112103122128
EPS in Rs169.53117.65103.5296.36101.4982.19115.33133.35120.00126.71116.95137.87144.66

Last Updated: July 11, 2024, 9:19 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 9, 2024, 6:44 pm

MonthDec 2011Dec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,6131,6611,7072,4042,1882,4102,6903,1753,2903,0432,9483,4483,904
Expenses1,4681,5381,5892,1921,9672,1212,3192,6682,6492,4512,5122,9263,376
Operating Profit145123118212221289371506641592436521528
OPM %9%7%7%9%10%12%14%16%19%19%15%15%14%
Other Income161119-1824372971978482128127
Interest10003346109963
Depreciation15141417151615164149525254
Profit before tax146119123177226307381555687618458591598
Tax %26%29%30%36%38%45%34%35%28%26%26%26%
Net Profit1078586114141169250359491460339438443
EPS in Rs121.1896.3397.45129.16159.69191.65282.45405.86555.88520.32383.57495.40501.50
Dividend Payout %8%10%10%10%6%5%11%11%13%16%23%19%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)23.68%19.86%47.93%43.60%36.77%-6.31%-26.30%29.20%
Change in YoY Net Profit Growth (%)0.00%-3.83%28.07%-4.33%-6.83%-43.08%-19.99%55.51%

Growth

Compounded Sales Growth
10 Years:9%
5 Years:5%
3 Years:10%
TTM:14%
Compounded Profit Growth
10 Years:19%
5 Years:7%
3 Years:3%
TTM:22%
Stock Price CAGR
10 Years:25%
5 Years:12%
3 Years:5%
1 Year:26%
Return on Equity
10 Years:17%
5 Years:17%
3 Years:14%
Last Year:15%

Last Updated: September 6, 2024, 6:15 pm

Balance Sheet

Last Updated: August 9, 2024, 6:44 pm

MonthDec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital999999999999
Reserves6967728731,0131,1711,4101,7392,1692,5702,8283,1803,597
Borrowings00000008174563660
Other Liabilities4975506017407711,0131,1431,1981,2821,1181,2261,229
Total Liabilities1,2021,3311,4831,7621,9512,4322,8913,4573,9354,0114,4504,895
Fixed Assets72658584798485196217181151170
CWIP0372318142222
Investments0076798378000000
Other Assets1,1301,2631,3151,5971,7872,2692,7973,2473,7163,8284,2974,723
Total Assets1,2021,3311,4831,7621,9512,4322,8913,4573,9354,0114,4504,895

Reserves and Borrowings Chart

Cash Flow

MonthDec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity -1719213166215263312330364264410439
Cash from Investing Activity 666-14046-85-172-443-212-307-106-1182,008
Cash from Financing Activity -11-11-11-13-11-11-34-70-89-99-102-106
Net Cash Flow38186-13819911980-16548-32591902,342

Free Cash Flow

MonthDec 2011Dec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow145.00123.00118.00212.00221.00289.00371.00506.00560.00518.00380.00485.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthDec 2012Dec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days8376528476807282111849983
Inventory Days394033292721232723233325
Days Payable123138114153161201184206225171144120
Cash Conversion Cycle-2-22-28-40-58-100-89-96-92-64-12-12
Working Capital Days733939473421213256605446
ROCE %18%17%26%24%28%30%35%35%26%17%20%20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs2.49%2.56%2.76%2.87%2.88%3.01%2.86%2.94%3.15%2.91%2.76%2.72%
DIIs12.42%12.38%12.38%12.47%12.45%12.48%12.40%12.44%12.23%11.91%12.20%12.40%
Public10.08%10.05%9.86%9.66%9.66%9.49%9.73%9.62%9.63%10.16%10.03%9.87%
No. of Shareholders30,44731,63730,55229,10727,55427,65934,14731,94330,94435,49633,18630,020

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Aditya Birla Sun Life ELSS Tax Saver Fund139,7023.6512.0632,2662024-09-04332.97%
Nippon India Focused Equity Fund45,5572.26166.9832,2662024-09-0441.19%
Mirae Asset Midcap Fund40,5061.16148.4732,2662024-09-0425.54%
Nippon India Large Cap Fund40,4110.82148.1232,2662024-09-0425.24%
Aditya Birla Sun Life MNC Fund - Div37,4653.94137.3232,2662024-09-0416.11%
Aditya Birla Sun Life MNC Fund - Gr37,4653.94137.3232,2662024-09-0416.11%
Kotak Equity Opportunities Fund - Regular Plan33,0000.73120.9632,2662024-09-042.27%
Kotak Emerging Equity Fund - Regular Plan32,6490.33119.6732,2662024-09-041.19%
Invesco India Contra Fund32,2660.98118.2732,2662024-09-040%
Canara Robeco Emerging Equities29,7610.58109.0832,2662024-09-04-7.76%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)567.13495.40383.57520.32555.88
Diluted EPS (Rs.)567.13495.40383.57520.32555.88
Cash EPS (Rs.)630.79554.18442.98575.45602.75
Book Value[Excl.RevalReserv]/Share (Rs.)4097.953606.913209.012917.272464.08
Book Value[Incl.RevalReserv]/Share (Rs.)4097.953606.913209.012917.272464.08
Dividend / Share (Rs.)100.0095.0090.0085.0075.00
Revenue From Operations / Share (Rs.)4611.593899.993335.203442.063721.73
PBDIT / Share (Rs.)832.04732.02583.22761.19831.19
PBIT / Share (Rs.)771.02673.33523.88706.14784.41
PBT / Share (Rs.)766.93668.85517.67699.12776.64
Net Profit / Share (Rs.)569.77495.49383.63520.41555.97
PBDIT Margin (%)18.0418.7617.4822.1122.33
PBIT Margin (%)16.7117.2615.7020.5121.07
PBT Margin (%)16.6317.1415.5220.3120.86
Net Profit Margin (%)12.3512.7011.5015.1114.93
Return on Networth / Equity (%)13.9013.7311.9517.8322.56
Return on Capital Employeed (%)18.4618.4615.9623.3130.30
Return On Assets (%)10.249.848.4511.6314.21
Asset Turnover Ratio (%)0.860.810.740.821.04
Current Ratio (X)3.723.343.232.752.53
Quick Ratio (X)3.593.203.142.682.42
Inventory Turnover Ratio (X)10.8411.1712.8611.7512.03
Dividend Payout Ratio (NP) (%)16.7518.1622.1514.418.09
Dividend Payout Ratio (CP) (%)15.1316.2419.1913.037.46
Earning Retention Ratio (%)83.2581.8477.8585.5991.91
Cash Earning Retention Ratio (%)84.8783.7680.8186.9792.54
Interest Coverage Ratio (X)203.39163.4193.91108.36106.95
Interest Coverage Ratio (Post Tax) (X)140.28111.6162.7775.0872.54
Enterprise Value (Cr.)31189.7929827.0033006.1540119.4121426.61
EV / Net Operating Revenue (X)7.698.6511.1913.196.51
EV / EBITDA (X)42.6046.0964.0259.6229.16
MarketCap / Net Operating Revenue (X)8.389.3411.8813.786.97
Retention Ratios (%)83.2481.8377.8485.5891.90
Price / BV (X)9.4310.1012.3416.2510.53
Price / Net Operating Revenue (X)8.389.3411.8813.786.97
EarningsYield0.010.010.010.010.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹49,057.34

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 0.07% compared to the current price ₹49,025.00

Intrinsic Value: 48,057.59

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 1.97% compared to the current price ₹49,025.00

Last 5 Year EPS CAGR: -2.04%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 24.67%, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -51.25, which is a positive sign.
  3. The company has higher reserves (1,834.83 cr) compared to borrowings (25.58 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (2.15 cr) and profit (383.54 cr) over the years.
  1. The stock has a high average Working Capital Days of 43.50, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Honeywell Automation India Ltd:
    1. Net Profit Margin: 12.35%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 18.46% (Industry Average ROCE: 18.4%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 13.9% (Industry Average ROE: 10.07%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 140.28
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 3.59
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 81.1 (Industry average Stock P/E: 80.03)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Honeywell Automation India Ltd. is a Public Limited Listed company incorporated on 13/01/1984 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L29299PN1984PLC017951 and registration number is 017951. Currently Company is involved in the business activities of Wholesale trade, except of motor vehiclesan d motorcycles. Company’s Total Operating Revenue is Rs. 2948.32 Cr. and Equity Capital is Rs. 8.84 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Instrumentation & Process Control56 & 57, Hadapsar Industrial Estate, Pune Maharashtra 411013HAIL.InvestorServices@Honeywell.com
https://www.honeywell.com/in/en/hail
Management
NamePosition Held
Dr. Ganesh NatarajanChairman(NonExe.&Ind.Director)
Mr. Atul PaiManaging Director
Mr. Ashish ModiNon Executive Director
Mr. Brian RudickNon Executive Director
Mr. Thaj MathewNon Executive Director
Ms. Neera SaggiIndependent Director

FAQ

What is the latest fair value of Honeywell Automation India Ltd?

The latest fair value of Honeywell Automation India Ltd is ₹49057.34.

What is the Market Cap of Honeywell Automation India Ltd?

The Market Cap of Honeywell Automation India Ltd is 43,338 Cr..

What is the current Stock Price of Honeywell Automation India Ltd as on 07 September 2024?

The current stock price of Honeywell Automation India Ltd as on 07 September 2024 is 49,025.

What is the High / Low of Honeywell Automation India Ltd stocks in FY 2024?

In FY 2024, the High / Low of Honeywell Automation India Ltd stocks is 59,994/34,978.

What is the Stock P/E of Honeywell Automation India Ltd?

The Stock P/E of Honeywell Automation India Ltd is 81.1.

What is the Book Value of Honeywell Automation India Ltd?

The Book Value of Honeywell Automation India Ltd is 4,079.

What is the Dividend Yield of Honeywell Automation India Ltd?

The Dividend Yield of Honeywell Automation India Ltd is 0.20 %.

What is the ROCE of Honeywell Automation India Ltd?

The ROCE of Honeywell Automation India Ltd is 19.8 %.

What is the ROE of Honeywell Automation India Ltd?

The ROE of Honeywell Automation India Ltd is 14.8 %.

What is the Face Value of Honeywell Automation India Ltd?

The Face Value of Honeywell Automation India Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Honeywell Automation India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE