Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 25, 2026, 1:31 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 531531 | NSE: HATSUN

Hatsun Agro Product Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: March 25, 2026, 1:31 am

Market Cap 20,610 Cr.
Current Price 925
Intrinsic Value₹685.31
High / Low 1,179/731
Stock P/E53.5
Book Value 83.5
Dividend Yield0.65 %
ROCE13.1 %
ROE17.0 %
Face Value 1.00
PEG Ratio4.43

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

View Share Price Target for Hatsun Agro Product Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hatsun Agro Product Ltd 20,610 Cr. 925 1,179/73153.5 83.50.65 %13.1 %17.0 % 1.00
Dodla Dairy Ltd 6,278 Cr. 1,041 1,525/95523.2 2540.48 %26.6 %19.8 % 10.0
Vadilal Industries Ltd 3,105 Cr. 4,318 7,399/3,99025.4 1,0920.49 %25.1 %24.0 % 10.0
Heritage Foods Ltd 2,867 Cr. 309 542/29417.5 1120.81 %25.3 %20.2 % 5.00
Umang Dairies Ltd 189 Cr. 85.7 96.8/67.4309 20.70.00 %4.52 %1.35 % 5.00
Industry Average5,529.50 Cr846.5163.12206.970.45%16.31%13.64%7.00

All Competitor Stocks of Hatsun Agro Product Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,6951,7892,1511,9051,8872,0472,3752,0722,0102,2102,5352,3812,315
Expenses 1,5051,6331,9131,6871,6751,8172,0451,8311,7961,9822,1652,0512,058
Operating Profit 190156238219213230330241214228370331257
OPM % 11%9%11%11%11%11%14%12%11%10%15%14%11%
Other Income 02214422728342
Interest 36303432385046454348433733
Depreciation 929697100102111111116117121129136139
Profit before tax 6333109101777117688566720116288
Tax % 26%24%27%23%25%26%26%26%26%26%26%26%23%
Net Profit 46258078575213164415014812067
EPS in Rs 2.081.123.603.482.582.345.862.891.842.236.655.403.01

Last Updated: February 6, 2026, 10:47 pm

Below is a detailed analysis of the quarterly data for Hatsun Agro Product Ltd based on the most recent figures (Dec 2025) and their trends compared to the previous period:

  • For Sales, as of Dec 2025, the value is 2,315.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2,381.00 Cr. (Sep 2025) to 2,315.00 Cr., marking a decrease of 66.00 Cr..
  • For Expenses, as of Dec 2025, the value is 2,058.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,051.00 Cr. (Sep 2025) to 2,058.00 Cr., marking an increase of 7.00 Cr..
  • For Operating Profit, as of Dec 2025, the value is 257.00 Cr.. The value appears to be declining and may need further review. It has decreased from 331.00 Cr. (Sep 2025) to 257.00 Cr., marking a decrease of 74.00 Cr..
  • For OPM %, as of Dec 2025, the value is 11.00%. The value appears to be declining and may need further review. It has decreased from 14.00% (Sep 2025) to 11.00%, marking a decrease of 3.00%.
  • For Other Income, as of Dec 2025, the value is 2.00 Cr.. The value appears to be declining and may need further review. It has decreased from 4.00 Cr. (Sep 2025) to 2.00 Cr., marking a decrease of 2.00 Cr..
  • For Interest, as of Dec 2025, the value is 33.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 37.00 Cr. (Sep 2025) to 33.00 Cr., marking a decrease of 4.00 Cr..
  • For Depreciation, as of Dec 2025, the value is 139.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 136.00 Cr. (Sep 2025) to 139.00 Cr., marking an increase of 3.00 Cr..
  • For Profit before tax, as of Dec 2025, the value is 88.00 Cr.. The value appears to be declining and may need further review. It has decreased from 162.00 Cr. (Sep 2025) to 88.00 Cr., marking a decrease of 74.00 Cr..
  • For Tax %, as of Dec 2025, the value is 23.00%. The value appears to be improving (decreasing) as expected. It has decreased from 26.00% (Sep 2025) to 23.00%, marking a decrease of 3.00%.
  • For Net Profit, as of Dec 2025, the value is 67.00 Cr.. The value appears to be declining and may need further review. It has decreased from 120.00 Cr. (Sep 2025) to 67.00 Cr., marking a decrease of 53.00 Cr..
  • For EPS in Rs, as of Dec 2025, the value is 3.01. The value appears to be declining and may need further review. It has decreased from 5.40 (Sep 2025) to 3.01, marking a decrease of 2.39.

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 18, 2026, 1:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,4942,9333,4454,1984,2874,7605,3085,5516,3707,2477,9908,6679,441
Expenses 2,3162,7353,1403,8203,9164,3124,7584,7495,6496,5467,0917,6548,255
Operating Profit 1781983053783724485508027217018991,0141,186
OPM % 7%7%9%9%9%9%10%14%11%10%11%12%13%
Other Income 96578-19-22-2111231918
Interest 416368708886106108107126154182162
Depreciation 6594107143174201296295311362409465525
Profit before tax 8147134172119161156377283225358386518
Tax % -0%17%55%21%23%29%28%35%23%26%25%26%
Net Profit 82396013591115112246218166267285385
EPS in Rs 3.701.762.726.084.085.155.0411.069.787.4512.0012.8117.29
Dividend Payout % 33%50%72%45%67%56%58%70%59%81%50%47%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-52.44%53.85%125.00%-32.59%26.37%-2.61%119.64%-11.38%-23.85%60.84%6.74%
Change in YoY Net Profit Growth (%)0.00%106.29%71.15%-157.59%58.97%-28.98%122.25%-131.02%-12.47%84.70%-54.10%

Hatsun Agro Product Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:11%
5 Years:10%
3 Years:11%
TTM:7%
Compounded Profit Growth
10 Years:22%
5 Years:20%
3 Years:9%
TTM:-5%
Stock Price CAGR
10 Years:16%
5 Years:11%
3 Years:-2%
1 Year:-30%
Return on Equity
10 Years:19%
5 Years:18%
3 Years:16%
Last Year:17%

Last Updated: September 4, 2025, 9:45 pm

Balance Sheet

Last Updated: December 4, 2025, 12:52 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 11111115151616222222222222
Reserves 1692112203333507898881,0001,0871,4181,5501,7021,837
Borrowings 4946146729191,2991,0281,4341,6221,9391,7932,6982,5662,010
Other Liabilities 171220255320367413376474494472464541573
Total Liabilities 8441,0561,1571,5882,0322,2462,7143,1173,5423,7064,7354,8324,442
Fixed Assets 5046326479911,2171,4081,7561,9292,4102,6152,7673,0473,283
CWIP 10623339025923335538423725423824533
Investments 11000008142130267268
Other Assets 2333994775065566056047958818161,6991,273858
Total Assets 8441,0561,1571,5882,0322,2462,7143,1173,5423,7064,7354,8324,442

Below is a detailed analysis of the balance sheet data for Hatsun Agro Product Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 22.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 22.00 Cr..
  • For Reserves, as of Sep 2025, the value is 1,837.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,702.00 Cr. (Mar 2025) to 1,837.00 Cr., marking an increase of 135.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 2,010.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from 2,566.00 Cr. (Mar 2025) to 2,010.00 Cr., marking a decrease of 556.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 573.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 541.00 Cr. (Mar 2025) to 573.00 Cr., marking an increase of 32.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 4,442.00 Cr.. The value appears to be improving (decreasing). It has decreased from 4,832.00 Cr. (Mar 2025) to 4,442.00 Cr., marking a decrease of 390.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 3,283.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,047.00 Cr. (Mar 2025) to 3,283.00 Cr., marking an increase of 236.00 Cr..
  • For CWIP, as of Sep 2025, the value is 33.00 Cr.. The value appears to be declining and may need further review. It has decreased from 245.00 Cr. (Mar 2025) to 33.00 Cr., marking a decrease of 212.00 Cr..
  • For Investments, as of Sep 2025, the value is 268.00 Cr.. The value appears strong and on an upward trend. It has increased from 267.00 Cr. (Mar 2025) to 268.00 Cr., marking an increase of 1.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 858.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,273.00 Cr. (Mar 2025) to 858.00 Cr., marking a decrease of 415.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 4,442.00 Cr.. The value appears to be declining and may need further review. It has decreased from 4,832.00 Cr. (Mar 2025) to 4,442.00 Cr., marking a decrease of 390.00 Cr..

However, the Borrowings (2,010.00 Cr.) are higher than the Reserves (1,837.00 Cr.), which may signal higher financial risk.

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 20162219433277375552518576741-711,443
Cash from Investing Activity + -212-124-134-569-523-343-537-418-565-441-388-880
Cash from Financing Activity + 1376-79162223-31-7-106-8-300474-564
Net Cash Flow 113626-2318-73014-1

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-316.00-416.00-367.00-541.00371.00447.00549.00801.00720.00700.00897.00-1.00

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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 322411110001
Inventory Days 174351364544365550419460
Days Payable 181820202019141312131215
Cash Conversion Cycle 32732192625244239288347
Working Capital Days -33-24-24-41-55-3010-43-37-24-14-30
ROCE %19%14%23%22%14%15%13%21%15%11%13%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 73.11%73.11%73.11%73.11%73.15%73.17%73.17%73.17%73.17%73.17%73.17%73.17%
FIIs 4.06%4.07%3.04%2.90%2.86%2.82%3.29%3.38%3.40%3.39%3.26%3.20%
DIIs 8.40%8.54%9.54%9.70%9.81%9.82%10.17%9.99%10.08%10.22%10.36%10.28%
Public 14.43%14.28%14.32%14.28%14.18%14.20%13.38%13.45%13.35%13.23%13.20%13.35%
No. of Shareholders 29,96529,63026,36526,38225,54127,00626,40437,67736,66531,25634,72728,734

Shareholding Pattern Chart

No. of Shareholders

Hatsun Agro Product Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Focused Fund 9,200,000 1.88 809.42N/AN/AN/A
SBI Midcap Fund 3,000,000 1.18 263.94N/AN/AN/A
SBI Small Cap Fund 2,941,554 0.75 258.82,941,5542025-04-22 14:12:250%
SBI Childrens Fund - Investment Plan 2,500,000 4.25 219.95N/AN/AN/A
SBI Large & Midcap Fund 1,912,000 0.45 168.221,512,0002025-12-08 00:33:4826.46%
SBI Conservative Hybrid Fund 765,778 0.71 69.82397,4612025-12-08 00:33:4892.67%
Nippon India Small Cap Fund 653,789 0.09 57.52651,7342026-02-23 02:03:100.32%
SBI Consumption Opportunities Fund 275,000 0.83 24.19N/AN/AN/A
SBI Long Term Advantage Fund - Series VI 90,000 3.03 7.92N/AN/AN/A
DSP Mid Cap Fund 81,924 0.04 7.21219,6192026-02-23 02:03:10-62.7%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 12.8112.007.5410.0511.43
Diluted EPS (Rs.) 12.8112.007.5410.0511.43
Cash EPS (Rs.) 33.7030.3823.6724.5225.80
Book Value[Excl.RevalReserv]/Share (Rs.) 77.3970.5764.6751.4347.38
Book Value[Incl.RevalReserv]/Share (Rs.) 77.3970.5764.6751.4347.38
Dividend / Share (Rs.) 6.006.006.006.008.00
Revenue From Operations / Share (Rs.) 389.01358.66325.29295.47258.33
PBDIT / Share (Rs.) 46.3741.3631.9633.9136.39
PBIT / Share (Rs.) 25.4922.9815.7319.5022.01
PBT / Share (Rs.) 17.3316.0610.0814.5516.89
Net Profit / Share (Rs.) 12.8112.007.4410.1111.43
PBDIT Margin (%) 11.9111.539.8211.4714.08
PBIT Margin (%) 6.556.404.836.598.52
PBT Margin (%) 4.454.473.094.926.53
Net Profit Margin (%) 3.293.342.283.424.42
Return on Networth / Equity (%) 16.5517.0011.5119.6524.11
Return on Capital Employeed (%) 18.6017.6913.7019.8126.66
Return On Assets (%) 5.905.644.426.157.90
Long Term Debt / Equity (X) 0.540.600.540.700.52
Total Debt / Equity (X) 1.221.441.001.541.08
Asset Turnover Ratio (%) 1.811.881.991.911.91
Current Ratio (X) 0.630.860.630.560.53
Quick Ratio (X) 0.080.070.150.130.11
Inventory Turnover Ratio (X) 7.116.278.667.388.38
Dividend Payout Ratio (NP) (%) 46.8250.0077.9859.3552.50
Dividend Payout Ratio (CP) (%) 17.8019.7424.5224.4623.25
Earning Retention Ratio (%) 53.1850.0022.0240.6547.50
Cash Earning Retention Ratio (%) 82.2080.2675.4875.5476.75
Interest Coverage Ratio (X) 5.695.985.656.867.10
Interest Coverage Ratio (Post Tax) (X) 2.572.732.323.333.23
Enterprise Value (Cr.) 23528.1924675.1620296.1224774.6716684.08
EV / Net Operating Revenue (X) 2.713.092.803.893.00
EV / EBITDA (X) 22.7726.7828.5133.8921.27
MarketCap / Net Operating Revenue (X) 2.482.812.613.632.80
Retention Ratios (%) 53.1749.9922.0140.6447.49
Price / BV (X) 12.4714.2813.1120.8415.29
Price / Net Operating Revenue (X) 2.482.812.613.632.80
EarningsYield 0.010.010.010.010.01

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

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 12.81. This value is within the healthy range. It has increased from 12.00 (Mar 24) to 12.81, marking an increase of 0.81.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 12.81. This value is within the healthy range. It has increased from 12.00 (Mar 24) to 12.81, marking an increase of 0.81.
  • For Cash EPS (Rs.), as of Mar 25, the value is 33.70. This value is within the healthy range. It has increased from 30.38 (Mar 24) to 33.70, marking an increase of 3.32.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 77.39. It has increased from 70.57 (Mar 24) to 77.39, marking an increase of 6.82.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 77.39. It has increased from 70.57 (Mar 24) to 77.39, marking an increase of 6.82.
  • For Dividend / Share (Rs.), as of Mar 25, the value is 6.00. This value exceeds the healthy maximum of 3. There is no change compared to the previous period (Mar 24) which recorded 6.00.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 389.01. It has increased from 358.66 (Mar 24) to 389.01, marking an increase of 30.35.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 46.37. This value is within the healthy range. It has increased from 41.36 (Mar 24) to 46.37, marking an increase of 5.01.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 25.49. This value is within the healthy range. It has increased from 22.98 (Mar 24) to 25.49, marking an increase of 2.51.
  • For PBT / Share (Rs.), as of Mar 25, the value is 17.33. This value is within the healthy range. It has increased from 16.06 (Mar 24) to 17.33, marking an increase of 1.27.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 12.81. This value is within the healthy range. It has increased from 12.00 (Mar 24) to 12.81, marking an increase of 0.81.
  • For PBDIT Margin (%), as of Mar 25, the value is 11.91. This value is within the healthy range. It has increased from 11.53 (Mar 24) to 11.91, marking an increase of 0.38.
  • For PBIT Margin (%), as of Mar 25, the value is 6.55. This value is below the healthy minimum of 10. It has increased from 6.40 (Mar 24) to 6.55, marking an increase of 0.15.
  • For PBT Margin (%), as of Mar 25, the value is 4.45. This value is below the healthy minimum of 10. It has decreased from 4.47 (Mar 24) to 4.45, marking a decrease of 0.02.
  • For Net Profit Margin (%), as of Mar 25, the value is 3.29. This value is below the healthy minimum of 5. It has decreased from 3.34 (Mar 24) to 3.29, marking a decrease of 0.05.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 16.55. This value is within the healthy range. It has decreased from 17.00 (Mar 24) to 16.55, marking a decrease of 0.45.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 18.60. This value is within the healthy range. It has increased from 17.69 (Mar 24) to 18.60, marking an increase of 0.91.
  • For Return On Assets (%), as of Mar 25, the value is 5.90. This value is within the healthy range. It has increased from 5.64 (Mar 24) to 5.90, marking an increase of 0.26.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.54. This value is within the healthy range. It has decreased from 0.60 (Mar 24) to 0.54, marking a decrease of 0.06.
  • For Total Debt / Equity (X), as of Mar 25, the value is 1.22. This value exceeds the healthy maximum of 1. It has decreased from 1.44 (Mar 24) to 1.22, marking a decrease of 0.22.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 1.81. It has decreased from 1.88 (Mar 24) to 1.81, marking a decrease of 0.07.
  • For Current Ratio (X), as of Mar 25, the value is 0.63. This value is below the healthy minimum of 1.5. It has decreased from 0.86 (Mar 24) to 0.63, marking a decrease of 0.23.
  • For Quick Ratio (X), as of Mar 25, the value is 0.08. This value is below the healthy minimum of 1. It has increased from 0.07 (Mar 24) to 0.08, marking an increase of 0.01.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 7.11. This value is within the healthy range. It has increased from 6.27 (Mar 24) to 7.11, marking an increase of 0.84.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 46.82. This value is within the healthy range. It has decreased from 50.00 (Mar 24) to 46.82, marking a decrease of 3.18.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 17.80. This value is below the healthy minimum of 20. It has decreased from 19.74 (Mar 24) to 17.80, marking a decrease of 1.94.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 53.18. This value is within the healthy range. It has increased from 50.00 (Mar 24) to 53.18, marking an increase of 3.18.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 82.20. This value exceeds the healthy maximum of 70. It has increased from 80.26 (Mar 24) to 82.20, marking an increase of 1.94.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 5.69. This value is within the healthy range. It has decreased from 5.98 (Mar 24) to 5.69, marking a decrease of 0.29.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 2.57. This value is below the healthy minimum of 3. It has decreased from 2.73 (Mar 24) to 2.57, marking a decrease of 0.16.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 23,528.19. It has decreased from 24,675.16 (Mar 24) to 23,528.19, marking a decrease of 1,146.97.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 2.71. This value is within the healthy range. It has decreased from 3.09 (Mar 24) to 2.71, marking a decrease of 0.38.
  • For EV / EBITDA (X), as of Mar 25, the value is 22.77. This value exceeds the healthy maximum of 15. It has decreased from 26.78 (Mar 24) to 22.77, marking a decrease of 4.01.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 2.48. This value is within the healthy range. It has decreased from 2.81 (Mar 24) to 2.48, marking a decrease of 0.33.
  • For Retention Ratios (%), as of Mar 25, the value is 53.17. This value is within the healthy range. It has increased from 49.99 (Mar 24) to 53.17, marking an increase of 3.18.
  • For Price / BV (X), as of Mar 25, the value is 12.47. This value exceeds the healthy maximum of 3. It has decreased from 14.28 (Mar 24) to 12.47, marking a decrease of 1.81.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 2.48. This value is within the healthy range. It has decreased from 2.81 (Mar 24) to 2.48, marking a decrease of 0.33.
  • For EarningsYield, as of Mar 25, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 24) which recorded 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 Hatsun Agro Product Ltd as of March 25, 2026 is: ₹611.50

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 March 25, 2026, Hatsun Agro Product Ltd is Overvalued by 33.89% compared to the current share price ₹925.00

Intrinsic Value of Hatsun Agro Product Ltd as of March 25, 2026 is: ₹685.31

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 March 25, 2026, Hatsun Agro Product Ltd is Overvalued by 25.91% compared to the current share price ₹925.00

Last 5 Year EPS CAGR: 12.07%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.08%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -28.75, which is a positive sign.
  3. The company has shown consistent growth in sales (5.08 cr) and profit (232.08 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 32.92, which may not be favorable.
  2. The company has higher borrowings (1,468.31) compared to reserves (888.77), which may suggest financial risk.

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 Hatsun Agro Product Ltd:
    1. Net Profit Margin: 3.29%
      • 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: 18.6% (Industry Average ROCE: 16.31%)
      • 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%: 16.55% (Industry Average ROE: 13.64%)
      • 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): 2.57
      • 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: 0.08
      • 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: 53.5 (Industry average Stock P/E: 63.12)
      • 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: 1.22
      • 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

Hatsun Agro Products Ltd. is a Public Limited Listed company incorporated on 04/03/1986 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L15499TN1986PLC012747 and registration number is 012747. Currently Company is involved in the business activities of Manufacture of dairy products. Company's Total Operating Revenue is Rs. 8667.24 Cr. and Equity Capital is Rs. 22.28 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Milk & Milk ProductsNo.41 (49), Janakiram Colony Main Road, Janakiram Colony, Arumbakkam, Chennai (Madras) Tamil Nadu 600106Contact not found
Management
NamePosition Held
Mr. R G ChandramoganChairman
Mr. C SathyanVice Chairman
Mr. J Shanmuga PriyanManaging Director
Mr. K S ThanarajanNon Executive Director
Mr. S SubramanianIndependent Director
Mr. V Rajendran MuthuIndependent Director
Mrs. Bharathi BaskarIndependent Woman Director
Mrs. Archana NarayanaswamyIndependent Woman Director

FAQ

What is the intrinsic value of Hatsun Agro Product Ltd?

Hatsun Agro Product Ltd's intrinsic value (as of 25 March 2026) is ₹685.31 which is 25.91% lower the current market price of ₹925.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹20,610 Cr. market cap, FY2025-2026 high/low of ₹1,179/731, reserves of ₹1,837 Cr, and liabilities of ₹4,442 Cr.

What is the Market Cap of Hatsun Agro Product Ltd?

The Market Cap of Hatsun Agro Product Ltd is 20,610 Cr..

What is the current Stock Price of Hatsun Agro Product Ltd as on 25 March 2026?

The current stock price of Hatsun Agro Product Ltd as on 25 March 2026 is ₹925.

What is the High / Low of Hatsun Agro Product Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Hatsun Agro Product Ltd stocks is ₹1,179/731.

What is the Stock P/E of Hatsun Agro Product Ltd?

The Stock P/E of Hatsun Agro Product Ltd is 53.5.

What is the Book Value of Hatsun Agro Product Ltd?

The Book Value of Hatsun Agro Product Ltd is 83.5.

What is the Dividend Yield of Hatsun Agro Product Ltd?

The Dividend Yield of Hatsun Agro Product Ltd is 0.65 %.

What is the ROCE of Hatsun Agro Product Ltd?

The ROCE of Hatsun Agro Product Ltd is 13.1 %.

What is the ROE of Hatsun Agro Product Ltd?

The ROE of Hatsun Agro Product Ltd is 17.0 %.

What is the Face Value of Hatsun Agro Product Ltd?

The Face Value of Hatsun Agro Product Ltd is 1.00.

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 Hatsun Agro Product 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
Explore Industry-wise Stock Analysis Reports