Hawkins Cookers Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 12, 2025, 11:04 pm

Market Cap	3,860 Cr.
Current Price	7,297
High / Low	9,200/5,810
Stock P/E	33.7
Book Value	622
Dividend Yield	1.64 %
ROCE	44.5 %
ROE	36.0 %
Face Value	10.0
PEG Ratio	4.65

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Hawkins Cookers Ltd

Competitors of Hawkins Cookers Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
MPL Plastics Ltd	12.4 Cr.	9.90	18.9/8.50	1.39	2.59	0.00 %	%	%	10.0
Hawkins Cookers Ltd	3,860 Cr.	7,297	9,200/5,810	33.7	622	1.64 %	44.5 %	36.0 %	10.0
Harsha Engineers International Ltd	3,583 Cr.	392	614/360	25.6	143	0.26 %	13.4 %	10.6 %	10.0
Gorani Industries Ltd	46.3 Cr.	86.3	137/77.9	42.1	23.5	0.00 %	12.2 %	11.5 %	10.0
Eureka Forbes Ltd	9,715 Cr.	502	648/397	68.2	222	0.00 %	3.46 %	2.45 %	10.0
Industry Average	9,114.82 Cr	1,388.71		55.35	175.36	0.42%	14.18%	11.15%	6.69

All Competitor Stocks of Hawkins Cookers Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	269	272	198	297	257	254	203	272	272	277	228	296	286
Expenses	241	241	164	254	231	222	174	223	246	231	194	250	257
Operating Profit	27	31	33	44	26	32	29	48	27	46	33	46	29
OPM %	10%	11%	17%	15%	10%	13%	14%	18%	10%	17%	15%	15%	10%
Other Income	1	1	1	1	1	1	2	2	3	3	4	3	3
Interest	1	1	1	1	1	1	1	1	1	1	1	1	1
Depreciation	2	2	2	2	2	2	2	2	2	2	2	2	3
Profit before tax	26	29	31	41	24	30	28	47	27	46	34	46	29
Tax %	26%	26%	25%	25%	25%	25%	26%	26%	26%	25%	26%	25%	26%
Net Profit	19	21	23	31	18	23	21	35	20	34	25	34	21
EPS in Rs	36.22	40.41	43.63	58.29	34.21	43.12	39.34	66.57	37.27	64.54	47.37	64.41	40.09

Last Updated: February 28, 2025, 11:33 am

Below is a detailed analysis of the quarterly data for Hawkins Cookers 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 ₹286.00 Cr.. The value appears to be declining and may need further review. It has decreased from 296.00 Cr. (Sep 2024) to ₹286.00 Cr., marking a decrease of 10.00 Cr..
For Expenses, as of Dec 2024, the value is ₹257.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 250.00 Cr. (Sep 2024) to ₹257.00 Cr., marking an increase of ₹7.00 Cr..
For Operating Profit, as of Dec 2024, the value is ₹29.00 Cr.. The value appears to be declining and may need further review. It has decreased from 46.00 Cr. (Sep 2024) to ₹29.00 Cr., marking a decrease of 17.00 Cr..
For OPM %, as of Dec 2024, the value is 10.00%. The value appears to be declining and may need further review. It has decreased from 15.00% (Sep 2024) to 10.00%, marking a decrease of 5.00%.
For Other Income, 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 Interest, as of Dec 2024, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 1.00 Cr..
For Depreciation, as of Dec 2024, the value is ₹3.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2.00 Cr. (Sep 2024) to ₹3.00 Cr., marking an increase of ₹1.00 Cr..
For Profit before tax, as of Dec 2024, the value is ₹29.00 Cr.. The value appears to be declining and may need further review. It has decreased from 46.00 Cr. (Sep 2024) to ₹29.00 Cr., marking a decrease of 17.00 Cr..
For Tax %, as of Dec 2024, the value is 26.00%. The value appears to be increasing, which may not be favorable. It has increased from 25.00% (Sep 2024) to 26.00%, marking an increase of 1.00%.
For Net Profit, as of Dec 2024, the value is ₹21.00 Cr.. The value appears to be declining and may need further review. It has decreased from 34.00 Cr. (Sep 2024) to ₹21.00 Cr., marking a decrease of 13.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 40.09. The value appears to be declining and may need further review. It has decreased from ₹64.41 (Sep 2024) to 40.09, marking a decrease of ₹24.32.

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: March 7, 2025, 3:44 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	386	417	469	487	512	553	653	674	768	958	1,006	1,024	1,086
Expenses	335	358	418	419	438	482	567	570	658	838	870	874	932
Operating Profit	51	59	51	68	74	71	86	104	111	120	135	150	153
OPM %	13%	14%	11%	14%	14%	13%	13%	15%	14%	12%	13%	15%	14%
Other Income	5	5	4	-1	4	11	4	3	7	6	4	11	14
Interest	3	4	4	3	4	4	4	4	5	6	5	5	3
Depreciation	2	3	4	3	3	4	4	5	5	7	8	9	10
Profit before tax	50	57	47	60	71	74	82	98	108	113	127	148	154
Tax %	32%	33%	32%	33%	33%	34%	34%	26%	25%	26%	25%	26%
Net Profit	34	38	32	40	47	49	54	72	81	84	95	110	114
EPS in Rs	64.49	72.39	60.74	76.29	89.68	92.06	102.54	137.09	152.50	158.65	179.24	207.72	216.41
Dividend Payout %	78%	83%	74%	79%	78%	76%	78%	-0%	52%	95%	56%	58%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	11.76%	-15.79%	25.00%	17.50%	4.26%	10.20%	33.33%	12.50%	3.70%	13.10%	15.79%
Change in YoY Net Profit Growth (%)	0.00%	-27.55%	40.79%	-7.50%	-13.24%	5.95%	23.13%	-20.83%	-8.80%	9.39%	2.69%

Hawkins Cookers Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	9%
5 Years:	9%
3 Years:	10%
TTM:	8%

Compounded Profit Growth
10 Years:	11%
5 Years:	15%
3 Years:	11%
TTM:	16%

Stock Price CAGR
10 Years:	9%
5 Years:	9%
3 Years:	10%
1 Year:	16%

Return on Equity
10 Years:	46%
5 Years:	43%
3 Years:	39%
Last Year:	36%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 1:31 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	5	5	5	5	5	5	5	5	5	5	5	5	5
Reserves	49	51	54	56	101	105	113	134	172	208	271	328	324
Borrowings	23	25	19	32	27	25	31	40	38	43	42	31	26
Other Liabilities	92	106	105	124	101	111	118	119	177	153	142	161	170
Total Liabilities	170	187	182	217	235	246	267	298	392	410	460	526	526
Fixed Assets	20	23	22	22	22	23	26	32	39	52	66	72	77
CWIP	1	1	1	1	1	1	2	2	3	3	2	12	18
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	148	163	159	194	212	221	239	264	350	355	392	442	431
Total Assets	170	187	182	217	235	246	267	298	392	410	460	526	526

Below is a detailed analysis of the balance sheet data for Hawkins Cookers 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 ₹5.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹5.00 Cr..
For Reserves, as of Sep 2024, the value is ₹324.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹328.00 Cr. (Mar 2024) to ₹324.00 Cr., marking a decrease of 4.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹26.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from ₹31.00 Cr. (Mar 2024) to ₹26.00 Cr., marking a decrease of 5.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹170.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹161.00 Cr. (Mar 2024) to ₹170.00 Cr., marking an increase of 9.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹526.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹526.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹77.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹72.00 Cr. (Mar 2024) to ₹77.00 Cr., marking an increase of 5.00 Cr..
For CWIP, as of Sep 2024, the value is ₹18.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹12.00 Cr. (Mar 2024) to ₹18.00 Cr., marking an increase of 6.00 Cr..
For Investments, 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 Other Assets, as of Sep 2024, the value is ₹431.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹442.00 Cr. (Mar 2024) to ₹431.00 Cr., marking a decrease of 11.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹526.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹526.00 Cr..

Notably, the Reserves (₹324.00 Cr.) exceed the Borrowings (26.00 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 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	23	33	28	35	61	69	-6	66	189	-52	92	174
Cash from Investing Activity +	2	-1	0	-0	-14	-13	42	-20	-119	82	-47	-104
Cash from Financing Activity +	-25	-32	-48	-17	-39	-52	-45	-52	-40	-51	-33	-70
Net Cash Flow	1	0	-19	17	7	4	-10	-6	29	-21	12	1

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	28.00	34.00	32.00	36.00	47.00	46.00	55.00	64.00	73.00	77.00	93.00	119.00

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 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	39	33	34	34	33	31	44	27	19	20	17	17
Inventory Days	96	123	110	142	138	94	124	167	97	133	121	104
Days Payable	58	72	60	77	65	73	66	62	77	54	43	51
Cash Conversion Cycle	77	84	83	98	105	52	103	133	40	99	95	70
Working Capital Days	-7	-18	13	10	21	10	45	44	-7	51	52	31
ROCE %	75%	77%	65%	79%	66%	58%	61%	62%	57%	50%	46%	45%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%
FIIs	0.32%	0.31%	0.34%	0.35%	0.36%	0.37%	0.35%	0.34%	0.19%	0.20%	2.10%	2.86%
DIIs	16.93%	17.05%	17.23%	17.25%	17.30%	17.30%	17.48%	17.53%	17.63%	17.01%	14.53%	15.07%
Public	26.72%	26.61%	26.40%	26.36%	26.29%	26.29%	26.13%	26.09%	26.13%	26.74%	27.33%	26.02%
No. of Shareholders	15,923	16,160	16,084	15,440	15,078	15,447	15,433	15,234	15,471	15,096	15,993	15,788

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
SBI Small Cap Fund	370,000	0.94	310.79	13,000	2025-03-11	2746.15%
Kotak Small Cap Fund - Regular Plan	177,868	0.85	149.41	13,000	2025-03-11	1268.22%
SBI Consumption Opportunities Fund	48,501	1.43	40.74	13,000	2025-03-11	273.08%
Kotak ELSS Tax Saver Fund	19,093	0.25	16.04	13,000	2025-03-11	46.87%
SBI Long Term Advantage Fund - Series IV	13,000	4.49	10.92	13,000	2025-03-11	0%
Kotak Emerging Equity Fund - Regular Plan	2,846	0	2.39	13,000	2025-03-11	-78.11%
SBI Magnum Children Benefit Plan	2,100	1.54	1.87	13,000	2025-03-11	-83.85%
SBI Retirement Benefit Fund - Conservative Hybrid Plan	1,497	0.48	1.33	13,000	2025-03-11	-88.48%
SBI Retirement Benefit Fund - Conservative Plan	564	0.28	0.5	13,000	2025-03-11	-95.66%

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	207.72	179.24	158.64	152.49	137.09
Diluted EPS (Rs.)	207.72	179.24	158.64	152.49	137.09
Cash EPS (Rs.)	224.14	193.84	171.23	162.57	146.00
Book Value[Excl.RevalReserv]/Share (Rs.)	630.66	522.20	403.15	335.91	264.11
Book Value[Incl.RevalReserv]/Share (Rs.)	630.66	522.20	403.15	335.91	264.11
Dividend / Share (Rs.)	120.00	100.00	150.00	80.00	0.00
Revenue From Operations / Share (Rs.)	1936.82	1902.10	1811.74	1453.27	1274.39
PBDIT / Share (Rs.)	304.06	263.80	237.57	223.40	202.46
PBIT / Share (Rs.)	287.64	249.20	224.98	213.32	193.55
PBT / Share (Rs.)	279.04	240.01	213.52	204.36	186.00
Net Profit / Share (Rs.)	207.72	179.24	158.64	152.49	137.09
PBDIT Margin (%)	15.69	13.86	13.11	15.37	15.88
PBIT Margin (%)	14.85	13.10	12.41	14.67	15.18
PBT Margin (%)	14.40	12.61	11.78	14.06	14.59
Net Profit Margin (%)	10.72	9.42	8.75	10.49	10.75
Return on Networth / Equity (%)	32.93	34.32	39.35	45.39	51.90
Return on Capital Employeed (%)	42.67	42.97	46.88	54.67	65.29
Return On Assets (%)	20.87	20.58	20.47	20.56	24.29
Long Term Debt / Equity (X)	0.04	0.07	0.16	0.12	0.09
Total Debt / Equity (X)	0.09	0.15	0.20	0.15	0.20
Asset Turnover Ratio (%)	2.08	2.31	2.39	2.23	2.38
Current Ratio (X)	2.51	2.44	2.21	1.79	1.81
Quick Ratio (X)	1.69	1.33	1.07	1.27	0.87
Inventory Turnover Ratio (X)	2.28	2.33	2.86	2.14	2.03
Dividend Payout Ratio (NP) (%)	48.14	33.47	56.73	52.46	0.00
Dividend Payout Ratio (CP) (%)	44.61	30.95	52.56	49.20	0.00
Earning Retention Ratio (%)	51.86	66.53	43.27	47.54	0.00
Cash Earning Retention Ratio (%)	55.39	69.05	47.44	50.80	0.00
Interest Coverage Ratio (X)	35.34	28.68	20.74	24.95	26.81
Interest Coverage Ratio (Post Tax) (X)	25.14	20.49	14.85	18.03	19.15
Enterprise Value (Cr.)	3052.33	3199.28	2658.09	2687.21	2033.19
EV / Net Operating Revenue (X)	2.98	3.18	2.77	3.50	3.02
EV / EBITDA (X)	18.98	22.93	21.16	22.75	18.99
MarketCap / Net Operating Revenue (X)	3.13	3.24	2.80	3.68	3.05
Retention Ratios (%)	51.85	66.52	43.26	47.53	0.00
Price / BV (X)	9.62	11.79	12.57	15.91	14.70
Price / Net Operating Revenue (X)	3.13	3.24	2.80	3.68	3.05
EarningsYield	0.03	0.02	0.03	0.02	0.03

After reviewing the key financial ratios for Hawkins Cookers 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 207.72. This value is within the healthy range. It has increased from 179.24 (Mar 23) to 207.72, marking an increase of 28.48.
For Diluted EPS (Rs.), as of Mar 24, the value is 207.72. This value is within the healthy range. It has increased from 179.24 (Mar 23) to 207.72, marking an increase of 28.48.
For Cash EPS (Rs.), as of Mar 24, the value is 224.14. This value is within the healthy range. It has increased from 193.84 (Mar 23) to 224.14, marking an increase of 30.30.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 630.66. It has increased from 522.20 (Mar 23) to 630.66, marking an increase of 108.46.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 630.66. It has increased from 522.20 (Mar 23) to 630.66, marking an increase of 108.46.
For Dividend / Share (Rs.), as of Mar 24, the value is 120.00. This value exceeds the healthy maximum of 3. It has increased from 100.00 (Mar 23) to 120.00, marking an increase of 20.00.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 1,936.82. It has increased from 1,902.10 (Mar 23) to 1,936.82, marking an increase of 34.72.
For PBDIT / Share (Rs.), as of Mar 24, the value is 304.06. This value is within the healthy range. It has increased from 263.80 (Mar 23) to 304.06, marking an increase of 40.26.
For PBIT / Share (Rs.), as of Mar 24, the value is 287.64. This value is within the healthy range. It has increased from 249.20 (Mar 23) to 287.64, marking an increase of 38.44.
For PBT / Share (Rs.), as of Mar 24, the value is 279.04. This value is within the healthy range. It has increased from 240.01 (Mar 23) to 279.04, marking an increase of 39.03.
For Net Profit / Share (Rs.), as of Mar 24, the value is 207.72. This value is within the healthy range. It has increased from 179.24 (Mar 23) to 207.72, marking an increase of 28.48.
For PBDIT Margin (%), as of Mar 24, the value is 15.69. This value is within the healthy range. It has increased from 13.86 (Mar 23) to 15.69, marking an increase of 1.83.
For PBIT Margin (%), as of Mar 24, the value is 14.85. This value is within the healthy range. It has increased from 13.10 (Mar 23) to 14.85, marking an increase of 1.75.
For PBT Margin (%), as of Mar 24, the value is 14.40. This value is within the healthy range. It has increased from 12.61 (Mar 23) to 14.40, marking an increase of 1.79.
For Net Profit Margin (%), as of Mar 24, the value is 10.72. This value exceeds the healthy maximum of 10. It has increased from 9.42 (Mar 23) to 10.72, marking an increase of 1.30.
For Return on Networth / Equity (%), as of Mar 24, the value is 32.93. This value is within the healthy range. It has decreased from 34.32 (Mar 23) to 32.93, marking a decrease of 1.39.
For Return on Capital Employeed (%), as of Mar 24, the value is 42.67. This value is within the healthy range. It has decreased from 42.97 (Mar 23) to 42.67, marking a decrease of 0.30.
For Return On Assets (%), as of Mar 24, the value is 20.87. This value is within the healthy range. It has increased from 20.58 (Mar 23) to 20.87, marking an increase of 0.29.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.04. This value is below the healthy minimum of 0.2. It has decreased from 0.07 (Mar 23) to 0.04, marking a decrease of 0.03.
For Total Debt / Equity (X), as of Mar 24, the value is 0.09. This value is within the healthy range. It has decreased from 0.15 (Mar 23) to 0.09, marking a decrease of 0.06.
For Asset Turnover Ratio (%), as of Mar 24, the value is 2.08. It has decreased from 2.31 (Mar 23) to 2.08, marking a decrease of 0.23.
For Current Ratio (X), as of Mar 24, the value is 2.51. This value is within the healthy range. It has increased from 2.44 (Mar 23) to 2.51, marking an increase of 0.07.
For Quick Ratio (X), as of Mar 24, the value is 1.69. This value is within the healthy range. It has increased from 1.33 (Mar 23) to 1.69, marking an increase of 0.36.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.28. This value is below the healthy minimum of 4. It has decreased from 2.33 (Mar 23) to 2.28, marking a decrease of 0.05.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 48.14. This value is within the healthy range. It has increased from 33.47 (Mar 23) to 48.14, marking an increase of 14.67.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 44.61. This value is within the healthy range. It has increased from 30.95 (Mar 23) to 44.61, marking an increase of 13.66.
For Earning Retention Ratio (%), as of Mar 24, the value is 51.86. This value is within the healthy range. It has decreased from 66.53 (Mar 23) to 51.86, marking a decrease of 14.67.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 55.39. This value is within the healthy range. It has decreased from 69.05 (Mar 23) to 55.39, marking a decrease of 13.66.
For Interest Coverage Ratio (X), as of Mar 24, the value is 35.34. This value is within the healthy range. It has increased from 28.68 (Mar 23) to 35.34, marking an increase of 6.66.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 25.14. This value is within the healthy range. It has increased from 20.49 (Mar 23) to 25.14, marking an increase of 4.65.
For Enterprise Value (Cr.), as of Mar 24, the value is 3,052.33. It has decreased from 3,199.28 (Mar 23) to 3,052.33, marking a decrease of 146.95.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 2.98. This value is within the healthy range. It has decreased from 3.18 (Mar 23) to 2.98, marking a decrease of 0.20.
For EV / EBITDA (X), as of Mar 24, the value is 18.98. This value exceeds the healthy maximum of 15. It has decreased from 22.93 (Mar 23) to 18.98, marking a decrease of 3.95.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 3.13. This value exceeds the healthy maximum of 3. It has decreased from 3.24 (Mar 23) to 3.13, marking a decrease of 0.11.
For Retention Ratios (%), as of Mar 24, the value is 51.85. This value is within the healthy range. It has decreased from 66.52 (Mar 23) to 51.85, marking a decrease of 14.67.
For Price / BV (X), as of Mar 24, the value is 9.62. This value exceeds the healthy maximum of 3. It has decreased from 11.79 (Mar 23) to 9.62, marking a decrease of 2.17.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 3.13. This value exceeds the healthy maximum of 3. It has decreased from 3.24 (Mar 23) to 3.13, marking a decrease of 0.11.
For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. It has increased from 0.02 (Mar 23) to 0.03, 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 Hawkins Cookers Ltd as of March 13, 2025 is: ₹6,135.89

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 13, 2025, Hawkins Cookers Ltd is Overvalued by 15.91% compared to the current share price 7,297.00

Intrinsic Value of Hawkins Cookers Ltd as of March 13, 2025 is: 6,580.81

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 13, 2025, Hawkins Cookers Ltd is Overvalued by 9.81% compared to the current share price 7,297.00

Last 5 Year EPS CAGR: 7.25%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 61.75%, which is a positive sign. The stock has a low average Working Capital Days of 20.42, which is a positive sign. The company has higher reserves (151.23 cr) compared to borrowings (30.92 cr), indicating strong financial stability. The company has shown consistent growth in sales (452.31 cr) and profit (91.46 cr) over the years.	The stock has a high average Cash Conversion Cycle of 86.58, 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 Hawkins Cookers Ltd:
1. Net Profit Margin: 10.72%
  - 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: 42.67% (Industry Average ROCE: 14.18%)
  - 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%: 32.93% (Industry Average ROE: 11.15%)
  - 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): 25.14
  - 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: 1.69
  - 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: 33.7 (Industry average Stock P/E: 55.35)
  - 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: 0.09
  - 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

Hawkins Cookers Ltd. is a Public Limited Listed company incorporated on 25/02/1959 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L28997MH1959PLC011304 and registration number is 011304. Currently company belongs to the Industry of Domestic Appliances. Company's Total Operating Revenue is Rs. 1024.15 Cr. and Equity Capital is Rs. 5.29 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Domestic Appliances	Maker Tower F-101, Cuffe Parade, Mumbai Maharashtra 400005	ho@hawkinscookers.com http://www.hawkinscookers.com

Management
Name	Position Held
Mr. Subhadip Dutta Choudhury	Chairman & CEO
Mr. Sudeep Yadav	Vice Chairman & CFO
Mr. Neil Vasudeva	Executive Director - Marketing
Mr. Tej Paul Sharma	Executive Director - Sales
Mr. M A Teckchandani	Director
General V N Sharma	Director
Mrs. Susan M Vasudeva	Director
Mr. Ravi Kant	Director
Prof. Leena Chatterjee	Director
Mr. Shyamak R Tata	Director
Mr. Sanjay K Asher	Director

FAQ

What is the latest intrinsic value of Hawkins Cookers Ltd?

The latest intrinsic value of Hawkins Cookers Ltd as on 13 March 2025 is ₹6135.89, which is 15.91% lower than the current market price of ₹7,297.00, indicating the stock is overvalued by 15.91%. The intrinsic value of Hawkins Cookers Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹3,860 Cr. and recorded a high/low of ₹9,200/5,810 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹324 Cr and total liabilities of ₹526 Cr.

What is the Market Cap of Hawkins Cookers Ltd?

The Market Cap of Hawkins Cookers Ltd is 3,860 Cr..

What is the current Stock Price of Hawkins Cookers Ltd as on 13 March 2025?

The current stock price of Hawkins Cookers Ltd as on 13 March 2025 is ₹7,297.

What is the High / Low of Hawkins Cookers Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Hawkins Cookers Ltd stocks is ₹9,200/5,810.

What is the Stock P/E of Hawkins Cookers Ltd?

The Stock P/E of Hawkins Cookers Ltd is 33.7.

What is the Book Value of Hawkins Cookers Ltd?

The Book Value of Hawkins Cookers Ltd is 622.

What is the Dividend Yield of Hawkins Cookers Ltd?

The Dividend Yield of Hawkins Cookers Ltd is 1.64 %.

What is the ROCE of Hawkins Cookers Ltd?

The ROCE of Hawkins Cookers Ltd is 44.5 %.

What is the ROE of Hawkins Cookers Ltd?

The ROE of Hawkins Cookers Ltd is 36.0 %.

What is the Face Value of Hawkins Cookers Ltd?

The Face Value of Hawkins Cookers Ltd is 10.0.