Honasa Consumer Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 4, 2025, 11:04 pm

Market Cap	7,633 Cr.
Current Price	234
High / Low	547/197
Stock P/E	112
Book Value	35.5
Dividend Yield	0.00 %
ROCE	17.1 %
ROE	%
Face Value	10.0
PEG Ratio	0.87

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Honasa Consumer Ltd

Competitors of Honasa Consumer Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Honasa Consumer Ltd	7,633 Cr.	234	547/197	112	35.5	0.00 %	17.1 %	%	10.0
Ambica Agarbathies Aroma & Industries Ltd	49.4 Cr.	28.8	37.0/23.2	18.6	60.6	0.00 %	5.07 %	3.65 %	10.0
Ador Multi Products Ltd	34.4 Cr.	73.5	81.3/23.4		23.2	0.00 %	33.6 %	26.7 %	10.0
Kaya Ltd	311 Cr.	238	702/213		106	0.00 %	80.4 %	%	10.0
Jyothy Labs Ltd	12,302 Cr.	335	596/310	33.0	51.4	1.04 %	27.0 %	21.2 %	1.00
Industry Average	67,982.86 Cr	1,927.09		47.72	109.30	0.80%	36.43%	29.37%	4.94

All Competitor Stocks of Honasa Consumer Ltd

Quarterly Result

Metric	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	387	355	360	426	460	451	427	498	417	471
Expenses	356	336	357	395	415	417	398	460	447	447
Operating Profit	30	19	4	31	46	34	29	38	-30	24
OPM %	8%	5%	1%	7%	10%	8%	7%	8%	-7%	5%
Other Income	5	5	-146	11	8	11	18	18	19	18
Interest	2	1	1	1	1	2	3	3	3	3
Depreciation	4	4	5	5	5	6	8	7	8	10
Profit before tax	30	19	-148	37	48	37	37	47	-21	30
Tax %	26%	21%	2%	25%	21%	22%	27%	25%	-29%	27%
Net Profit	22	15	-151	28	38	29	27	35	-15	22
EPS in Rs	1.62	1.11	-11.11	2.03	2.77	0.90	0.82	1.07	-0.46	0.66

Last Updated: March 3, 2025, 11:56 pm

Below is a detailed analysis of the quarterly data for Honasa Consumer Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹471.00 Cr.. The value appears strong and on an upward trend. It has increased from 417.00 Cr. (Sep 2024) to ₹471.00 Cr., marking an increase of 54.00 Cr..
For Expenses, as of Dec 2024, the value is ₹447.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 447.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹24.00 Cr.. The value appears strong and on an upward trend. It has increased from -30.00 Cr. (Sep 2024) to ₹24.00 Cr., marking an increase of 54.00 Cr..
For OPM %, as of Dec 2024, the value is 5.00%. The value appears strong and on an upward trend. It has increased from -7.00% (Sep 2024) to 5.00%, marking an increase of 12.00%.
For Other Income, as of Dec 2024, the value is ₹18.00 Cr.. The value appears to be declining and may need further review. It has decreased from 19.00 Cr. (Sep 2024) to ₹18.00 Cr., marking a decrease of 1.00 Cr..
For Interest, as of Dec 2024, the value is ₹3.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 3.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹10.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 8.00 Cr. (Sep 2024) to ₹10.00 Cr., marking an increase of 2.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹30.00 Cr.. The value appears strong and on an upward trend. It has increased from -21.00 Cr. (Sep 2024) to ₹30.00 Cr., marking an increase of 51.00 Cr..
For Tax %, as of Dec 2024, the value is 27.00%. The value appears to be increasing, which may not be favorable. It has increased from -29.00% (Sep 2024) to 27.00%, marking an increase of 56.00%.
For Net Profit, as of Dec 2024, the value is ₹22.00 Cr.. The value appears strong and on an upward trend. It has increased from -15.00 Cr. (Sep 2024) to ₹22.00 Cr., marking an increase of 37.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 0.66. The value appears strong and on an upward trend. It has increased from -0.46 (Sep 2024) to 0.66, marking an increase of 1.12.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 20, 2025, 2:23 pm

Metric	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	17	110	460	932	1,395	1,764	1,814
Expenses	21	541	1,794	916	1,350	1,634	1,752
Operating Profit	-4	-432	-1,334	16	45	130	62
OPM %	-26%	-393%	-290%	2%	3%	7%	3%
Other Income	1	4	12	21	-132	58	75
Interest	0	0	1	3	5	7	11
Depreciation	0	1	2	6	15	23	34
Profit before tax	-4	-428	-1,325	28	-107	158	92
Tax %	0%	0%	1%	29%	12%	24%
Net Profit	-4	-428	-1,332	20	-121	121	68
EPS in Rs	-3,431.37	-419,637.25	-1,306,098.04	19,291.26	-8.84	3.73	2.09
Dividend Payout %	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-10600.00%	-211.21%	101.50%	-705.00%	200.00%
Change in YoY Net Profit Growth (%)	0.00%	10388.79%	312.72%	-806.50%	905.00%

Honasa Consumer Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2019-2020 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	154%
3 Years:	57%
TTM:	7%

Compounded Profit Growth
10 Years:	%
5 Years:	97%
3 Years:	28%
TTM:	-26%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	-43%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 1:29 pm

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	0.01	0.01	0.01	0.01	136	324	325
Reserves	30	-437	-1,765	712	-1,302	800	828
Borrowings	0	593	1,974	0	1,866	110	117
Other Liabilities	4	25	94	240	249	387	420
Total Liabilities	34	181	303	952	949	1,622	1,689
Fixed Assets	0	1	21	98	126	170	336
CWIP	0	0	0	2	0	0	0
Investments	26	124	164	532	392	426	216
Other Assets	8	56	118	321	431	1,026	1,137
Total Assets	34	181	303	952	949	1,622	1,689

Below is a detailed analysis of the balance sheet data for Honasa Consumer Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹325.00 Cr.. The value appears strong and on an upward trend. It has increased from 324.00 Cr. (Mar 2024) to ₹325.00 Cr., marking an increase of 1.00 Cr..
For Reserves, as of Sep 2024, the value is ₹828.00 Cr.. The value appears strong and on an upward trend. It has increased from 800.00 Cr. (Mar 2024) to ₹828.00 Cr., marking an increase of 28.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹117.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 110.00 Cr. (Mar 2024) to ₹117.00 Cr., marking an increase of 7.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹420.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 387.00 Cr. (Mar 2024) to ₹420.00 Cr., marking an increase of 33.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹1,689.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,622.00 Cr. (Mar 2024) to ₹1,689.00 Cr., marking an increase of 67.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹336.00 Cr.. The value appears strong and on an upward trend. It has increased from 170.00 Cr. (Mar 2024) to ₹336.00 Cr., marking an increase of 166.00 Cr..
For CWIP, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Investments, as of Sep 2024, the value is ₹216.00 Cr.. The value appears to be declining and may need further review. It has decreased from 426.00 Cr. (Mar 2024) to ₹216.00 Cr., marking a decrease of 210.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹1,137.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,026.00 Cr. (Mar 2024) to ₹1,137.00 Cr., marking an increase of 111.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹1,689.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,622.00 Cr. (Mar 2024) to ₹1,689.00 Cr., marking an increase of 67.00 Cr..

Notably, the Reserves (828.00 Cr.) exceed the Borrowings (117.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-4	-10	30	52	-23	218
Cash from Investing Activity +	-23	-117	-21	-518	3	-459
Cash from Financing Activity +	28	129	-1	481	-7	344
Net Cash Flow	0	1	8	15	-27	103

Free Cash Flow

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-4.00	-1,025.00	-2.00	16.00	44.00	20.00

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

Month	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	57	35	27	25	30	30
Inventory Days	86	136	115	83	95	84
Days Payable	231	217	221	210	152	184
Cash Conversion Cycle	-88	-46	-79	-102	-27	-70
Working Capital Days	5	14	-0	-11	15	-6
ROCE %		-461%	-725%	7%	7%	17%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	35.34%	35.07%	35.07%	34.98%	35.03%
FIIs	10.12%	12.22%	13.95%	19.31%	15.44%
DIIs	17.58%	15.91%	17.36%	17.49%	18.45%
Public	36.96%	36.80%	33.62%	28.23%	31.07%
No. of Shareholders	53,186	51,095	44,824	65,724	94,585

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Invesco India Mid Cap Fund	1,702,628	1.32	78.12	1,108,331	2025-04-03	53.62%
Canara Robeco Small Cap Fund	1,655,000	0.6	75.93	1,108,331	2025-04-03	49.32%
PGIM India Midcap Opportunities Fund	1,108,331	0.43	50.85	1,108,331	2025-04-03	0%
Invesco India ELSS Tax Saver Fund	1,052,185	1.58	48.27	1,108,331	2025-04-03	-5.07%
PGIM India Flexi Cap Fund	962,772	0.66	44.17	1,108,331	2025-04-03	-13.13%
Mirae Asset Great Consumer Fund	867,575	0.89	39.8	1,108,331	2025-04-03	-21.72%
Sundaram Small Cap Fund	715,809	0.92	32.84	1,108,331	2025-04-03	-35.42%
Invesco India Flexi Cap Fund	579,638	1.18	26.59	1,108,331	2025-04-03	-47.7%
WhiteOak Capital Flexi Cap Fund	539,317	0.58	24.74	1,108,331	2025-04-03	-51.34%
Aditya Birla Sun Life India GenNext Fund	372,602	0.27	17.1	1,108,331	2025-04-03	-66.38%

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22
FaceValue	10.00	10.00	10.00
Basic EPS (Rs.)	3.57	-4.66	0.53
Diluted EPS (Rs.)	3.55	-4.66	0.53
Cash EPS (Rs.)	4.35	-9.24	16413.85
Book Value[Excl.RevalReserv]/Share (Rs.)	-21.52	-87.07	-836393.85
Book Value[Incl.RevalReserv]/Share (Rs.)	-21.52	-87.07	-836393.85
Revenue From Operations / Share (Rs.)	59.21	109.49	725742.31
PBDIT / Share (Rs.)	5.76	3.32	24876.15
PBIT / Share (Rs.)	4.82	1.49	19572.31
PBT / Share (Rs.)	4.54	-10.35	17260.77
Net Profit / Share (Rs.)	3.41	-11.07	11110.00
NP After MI And SOA / Share (Rs.)	3.45	-10.47	12088.46
PBDIT Margin (%)	9.72	3.03	3.42
PBIT Margin (%)	8.13	1.36	2.69
PBT Margin (%)	7.66	-9.44	2.37
Net Profit Margin (%)	5.75	-10.11	1.53
NP After MI And SOA Margin (%)	5.82	-9.56	1.66
Return on Networth / Equity (%)	-16.02	0.00	-1.44
Return on Capital Employeed (%)	12.82	2.95	3.07
Return On Assets (%)	6.84	-14.77	1.51
Asset Turnover Ratio (%)	1.48	1.49	0.00
Current Ratio (X)	2.73	2.26	2.90
Quick Ratio (X)	2.43	1.85	2.58
Interest Coverage Ratio (X)	20.66	6.80	10.76
Interest Coverage Ratio (Post Tax) (X)	13.23	1.56	5.81
Enterprise Value (Cr.)	12548.96	0.00	0.00
EV / Net Operating Revenue (X)	6.54	0.00	0.00
EV / EBITDA (X)	67.18	0.00	0.00
MarketCap / Net Operating Revenue (X)	6.79	0.00	0.00
Price / BV (X)	-18.68	0.00	0.00
Price / Net Operating Revenue (X)	6.79	0.00	0.00
EarningsYield	0.01	0.00	0.00

After reviewing the key financial ratios for Honasa Consumer Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 24, the value is 3.57. This value is below the healthy minimum of 5. It has increased from -4.66 (Mar 23) to 3.57, marking an increase of 8.23.
For Diluted EPS (Rs.), as of Mar 24, the value is 3.55. This value is below the healthy minimum of 5. It has increased from -4.66 (Mar 23) to 3.55, marking an increase of 8.21.
For Cash EPS (Rs.), as of Mar 24, the value is 4.35. This value is within the healthy range. It has increased from -9.24 (Mar 23) to 4.35, marking an increase of 13.59.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -21.52. It has increased from -87.07 (Mar 23) to -21.52, marking an increase of 65.55.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -21.52. It has increased from -87.07 (Mar 23) to -21.52, marking an increase of 65.55.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 59.21. It has decreased from 109.49 (Mar 23) to 59.21, marking a decrease of 50.28.
For PBDIT / Share (Rs.), as of Mar 24, the value is 5.76. This value is within the healthy range. It has increased from 3.32 (Mar 23) to 5.76, marking an increase of 2.44.
For PBIT / Share (Rs.), as of Mar 24, the value is 4.82. This value is within the healthy range. It has increased from 1.49 (Mar 23) to 4.82, marking an increase of 3.33.
For PBT / Share (Rs.), as of Mar 24, the value is 4.54. This value is within the healthy range. It has increased from -10.35 (Mar 23) to 4.54, marking an increase of 14.89.
For Net Profit / Share (Rs.), as of Mar 24, the value is 3.41. This value is within the healthy range. It has increased from -11.07 (Mar 23) to 3.41, marking an increase of 14.48.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 3.45. This value is within the healthy range. It has increased from -10.47 (Mar 23) to 3.45, marking an increase of 13.92.
For PBDIT Margin (%), as of Mar 24, the value is 9.72. This value is below the healthy minimum of 10. It has increased from 3.03 (Mar 23) to 9.72, marking an increase of 6.69.
For PBIT Margin (%), as of Mar 24, the value is 8.13. This value is below the healthy minimum of 10. It has increased from 1.36 (Mar 23) to 8.13, marking an increase of 6.77.
For PBT Margin (%), as of Mar 24, the value is 7.66. This value is below the healthy minimum of 10. It has increased from -9.44 (Mar 23) to 7.66, marking an increase of 17.10.
For Net Profit Margin (%), as of Mar 24, the value is 5.75. This value is within the healthy range. It has increased from -10.11 (Mar 23) to 5.75, marking an increase of 15.86.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 5.82. This value is below the healthy minimum of 8. It has increased from -9.56 (Mar 23) to 5.82, marking an increase of 15.38.
For Return on Networth / Equity (%), as of Mar 24, the value is -16.02. This value is below the healthy minimum of 15. It has decreased from 0.00 (Mar 23) to -16.02, marking a decrease of 16.02.
For Return on Capital Employeed (%), as of Mar 24, the value is 12.82. This value is within the healthy range. It has increased from 2.95 (Mar 23) to 12.82, marking an increase of 9.87.
For Return On Assets (%), as of Mar 24, the value is 6.84. This value is within the healthy range. It has increased from -14.77 (Mar 23) to 6.84, marking an increase of 21.61.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.48. It has decreased from 1.49 (Mar 23) to 1.48, marking a decrease of 0.01.
For Current Ratio (X), as of Mar 24, the value is 2.73. This value is within the healthy range. It has increased from 2.26 (Mar 23) to 2.73, marking an increase of 0.47.
For Quick Ratio (X), as of Mar 24, the value is 2.43. This value exceeds the healthy maximum of 2. It has increased from 1.85 (Mar 23) to 2.43, marking an increase of 0.58.
For Interest Coverage Ratio (X), as of Mar 24, the value is 20.66. This value is within the healthy range. It has increased from 6.80 (Mar 23) to 20.66, marking an increase of 13.86.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 13.23. This value is within the healthy range. It has increased from 1.56 (Mar 23) to 13.23, marking an increase of 11.67.
For Enterprise Value (Cr.), as of Mar 24, the value is 12,548.96. It has increased from 0.00 (Mar 23) to 12,548.96, marking an increase of 12,548.96.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 6.54. This value exceeds the healthy maximum of 3. It has increased from 0.00 (Mar 23) to 6.54, marking an increase of 6.54.
For EV / EBITDA (X), as of Mar 24, the value is 67.18. This value exceeds the healthy maximum of 15. It has increased from 0.00 (Mar 23) to 67.18, marking an increase of 67.18.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 6.79. This value exceeds the healthy maximum of 3. It has increased from 0.00 (Mar 23) to 6.79, marking an increase of 6.79.
For Price / BV (X), as of Mar 24, the value is -18.68. This value is below the healthy minimum of 1. It has decreased from 0.00 (Mar 23) to -18.68, marking a decrease of 18.68.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 6.79. This value exceeds the healthy maximum of 3. It has increased from 0.00 (Mar 23) to 6.79, marking an increase of 6.79.
For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. It has increased from 0.00 (Mar 23) to 0.01, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Honasa Consumer Ltd as of April 4, 2025 is: 486.66

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.

As of April 4, 2025, Honasa Consumer Ltd is Undervalued by 107.97% compared to the current share price 234.00

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of Honasa Consumer Ltd as of April 4, 2025 is: 1,112.00

Calculation basis:

Intrinsic 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.

As of April 4, 2025, Honasa Consumer Ltd is Undervalued by 375.21% compared to the current share price 234.00

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 128.50%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a low average Working Capital Days of 2.83, which is a positive sign. The stock has a low average Cash Conversion Cycle of -68.67, which is a positive sign.	The stock has a low average ROCE of -192.50%, which may not be favorable. The company has higher borrowings (665.71) compared to reserves (-162.00), which may suggest financial risk. The company has not shown consistent growth in sales (217.43) and profit (-37.43).

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 Honasa Consumer Ltd:
1. Net Profit Margin: 5.75%
  - 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: 12.82% (Industry Average ROCE: 36.43%)
  - 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%: -16.02% (Industry Average ROE: 25.7%)
  - 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): 13.23
  - 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: 2.43
  - 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: 112 (Industry average Stock P/E: 38.78)
  - 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

Honasa Consumer Ltd. is a Public Limited Listed company incorporated on 16/09/2016 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L74999DL2016PLC306016 and registration number is 306016. Currently Company is involved in the business activities of Retail Trading. Company's Total Operating Revenue is Rs. 1764.39 Cr. and Equity Capital is Rs. 324.24 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Personal Care	Unit No. 404, 4th Floor, City Centre, Plot No. 05, New Delhi Delhi 110075	info@mamaearth.in http://www.honasa.in

Management
Name	Position Held
Mr. Varun Alagh	Chairman,WTD & CEO
Mr. Ghazal Alagh	Whole Time Director
Mr. Vivek Gambhir	Independent Director
Mr. Subramaniam Somasundaram	Independent Director
Ms. Namita Gupta	Independent Director
Mr. Ishaan Mittal	Nominee Director

FAQ

What is the intrinsic value of Honasa Consumer Ltd?

Honasa Consumer Ltd's intrinsic value (as of 04 April 2025) is ₹486.66 — 107.97% higher the current market price of 234.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 7,633 Cr. market cap, FY2025-2026 high/low of ₹547/197, reserves of 828 Cr, and liabilities of 1,689 Cr.

What is the Market Cap of Honasa Consumer Ltd?

The Market Cap of Honasa Consumer Ltd is 7,633 Cr..

What is the current Stock Price of Honasa Consumer Ltd as on 04 April 2025?

The current stock price of Honasa Consumer Ltd as on 04 April 2025 is 234.

What is the High / Low of Honasa Consumer Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Honasa Consumer Ltd stocks is ₹547/197.

What is the Stock P/E of Honasa Consumer Ltd?

The Stock P/E of Honasa Consumer Ltd is 112.

What is the Book Value of Honasa Consumer Ltd?

The Book Value of Honasa Consumer Ltd is 35.5.

What is the Dividend Yield of Honasa Consumer Ltd?

The Dividend Yield of Honasa Consumer Ltd is 0.00 %.

What is the ROCE of Honasa Consumer Ltd?

The ROCE of Honasa Consumer Ltd is 17.1 %.

What is the ROE of Honasa Consumer Ltd?

The ROE of Honasa Consumer Ltd is %.

What is the Face Value of Honasa Consumer Ltd?

The Face Value of Honasa Consumer Ltd is 10.0.