Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:46 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 508486 | NSE: HAWKINCOOK

Hawkins Cookers Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹5,739.73Overvalued by 22.88%vs CMP ₹7,443.00

P/E (31.3) × ROE (32.0%) × BV (₹704.00) × DY (1.75%)

₹3,279.74Overvalued by 55.94%vs CMP ₹7,443.00
MoS: -126.9% (Negative)Confidence: 70/100 (High)Models: All 10: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹6,223.9220%Over (-16.4%)
Graham NumberEarnings₹1,941.0214%Over (-73.9%)
Earnings PowerEarnings₹1,593.2912%Over (-78.6%)
DCFCash Flow₹3,602.9312%Over (-51.6%)
Net Asset ValueAssets₹703.286%Over (-90.6%)
EV/EBITDAEnterprise₹3,629.818%Over (-51.2%)
Dividend DiscountDividends₹2,433.888%Over (-67.3%)
Earnings YieldEarnings₹2,378.506%Over (-68%)
ROCE CapitalReturns₹3,720.788%Over (-50%)
Revenue MultipleRevenue₹3,164.745%Over (-57.5%)
Consensus (10 models)₹3,279.74100%Overvalued
Key Drivers: Wide model spread (₹703–₹6,224) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 8.4%

*Investments are subject to market risks

Investment Snapshot

67
Hawkins Cookers Ltd scores 67/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health92/100 · Strong
ROCE 40.9% ExcellentROE 32.0% ExcellentD/E 0.15 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 56.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around 15% Steady
Quarterly Momentum78/100 · Strong
Revenue (4Q): +10% YoY GrowingProfit (4Q): +11% YoY PositiveOPM: 14.0% (up 4.0% YoY) Margin expansion
Industry Rank45/100 · Moderate
P/E 31.3 vs industry 44.5 In-lineROCE 40.9% vs industry 357.7% Below peersROE 32.0% vs industry 11.9% Above peers3Y sales CAGR: 5% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:46 am

Market Cap 3,937 Cr.
Current Price 7,443
Intrinsic Value₹3,279.74
High / Low 9,900/7,026
Stock P/E31.3
Book Value 704
Dividend Yield1.75 %
ROCE40.9 %
ROE32.0 %
Face Value 10.0
PEG Ratio3.71

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

View Share Price Target for Hawkins Cookers Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Hawkins Cookers Ltd 3,937 Cr. 7,443 9,900/7,02631.3 7041.75 %40.9 %32.0 % 10.0
Bajaj Electricals Ltd 3,988 Cr. 346 711/33085.9 1340.87 %12.2 %7.52 % 2.00
IFB Industries Ltd 3,870 Cr. 955 2,025/88329.9 2280.00 %17.4 %13.7 % 10.0
Orient Electric Ltd 3,417 Cr. 160 255/14937.0 33.20.94 %17.9 %12.5 % 1.00
Harsha Engineers International Ltd 3,012 Cr. 331 452/31121.2 1470.30 %13.5 %6.11 % 10.0
Industry Average8,535.55 Cr1,270.2044.45210.900.53%357.66%11.88%6.57

All Competitor Stocks of Hawkins Cookers Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 257254203272272277228296286307239316332
Expenses 231222174223246231194250257260204272285
Operating Profit 26322948274633462947354447
OPM % 10%13%14%18%10%17%15%15%10%15%15%14%14%
Other Income 1122334333443
Interest 1111111111111
Depreciation 2222222233334
Profit before tax 24302847274634462947354345
Tax % 25%25%26%26%26%25%26%25%26%27%26%26%26%
Net Profit 18232135203425342134263234
EPS in Rs 34.2143.1239.3466.5737.2764.5447.3764.4140.0964.9849.0660.4263.39

Last Updated: February 1, 2026, 3:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 7:05 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 4174694875125536536747689581,0061,0241,1161,194
Expenses 3584184194384825675706588388708749611,022
Operating Profit 595168747186104111120135150155173
OPM % 14%11%14%14%13%13%15%14%12%13%15%14%14%
Other Income 54-141143764111413
Interest 4434444565533
Depreciation 343344557891013
Profit before tax 57476071748298108113127148155170
Tax % 33%32%33%33%34%34%26%25%26%25%26%26%
Net Profit 38324047495472818495110115126
EPS in Rs 72.3960.7476.2989.6892.06102.54137.09152.50158.65179.24207.72216.90237.85
Dividend Payout % 83%74%79%78%76%78%0%52%95%56%58%60%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-15.79%25.00%17.50%4.26%10.20%33.33%12.50%3.70%13.10%15.79%4.55%
Change in YoY Net Profit Growth (%)0.00%40.79%-7.50%-13.24%5.95%23.13%-20.83%-8.80%9.39%2.69%-11.24%

Hawkins Cookers 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:9%
5 Years:11%
3 Years:5%
TTM:8%
Compounded Profit Growth
10 Years:14%
5 Years:10%
3 Years:11%
TTM:1%
Stock Price CAGR
10 Years:15%
5 Years:13%
3 Years:16%
1 Year:5%
Return on Equity
10 Years:43%
5 Years:38%
3 Years:35%
Last Year:32%

Last Updated: September 5, 2025, 3:41 pm

Balance Sheet

Last Updated: March 3, 2026, 3:07 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 5555555555555
Reserves 515456101105113134172208271328378367
Borrowings 25193227253140384342312360
Other Liabilities 106105124101111118119177153142161178197
Total Liabilities 187182217235246267298392410460526584630
Fixed Assets 232222222326323952667285110
CWIP 1111122332122210
Investments 0000000000000
Other Assets 163159194212221239264350355392442477509
Total Assets 187182217235246267298392410460526584630

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3328356169-666189-5292174102
Cash from Investing Activity + -10-0-14-1342-20-11982-47-104-27
Cash from Financing Activity + -32-48-17-39-52-45-52-40-51-33-70-76
Net Cash Flow 0-191774-10-629-21121-1
Free Cash Flow 2825315768-1455175-727214969
CFO/OP 89%93%78%112%130%26%89%194%-18%93%140%93%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow34.0032.0036.0047.0046.0055.0064.0073.0077.0093.00119.00132.00

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 333434333144271920171720
Inventory Days 1231101421389412416797133121104102
Days Payable 726077657366627754435154
Cash Conversion Cycle 848398105521031334099957068
Working Capital Days -18811674236-1048442530
ROCE %77%65%79%66%58%61%62%57%50%46%45%41%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
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 0.36%0.37%0.35%0.34%0.19%0.20%2.10%2.86%2.86%2.87%2.79%2.77%
DIIs 17.30%17.30%17.48%17.53%17.63%17.01%14.53%15.07%15.43%15.70%15.88%15.84%
Government 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.02%0.02%0.02%
Public 26.29%26.29%26.13%26.09%26.13%26.74%27.33%26.02%25.68%25.38%25.30%25.34%
No. of Shareholders 15,07815,44715,43315,23415,47115,09615,99315,78816,60017,84718,56618,363

Shareholding Pattern Chart

No. of Shareholders

Hawkins Cookers 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 Small Cap Fund 370,000 0.78 271.89370,0002025-04-22 14:12:240%
Kotak Small Cap Fund 177,868 0.77 130.71N/AN/AN/A
SBI Consumption Opportunities Fund 61,501 1.52 45.1948,5012026-03-24 01:56:1026.8%
SBI Childrens Fund - Investment Plan 35,000 0.48 25.72N/AN/AN/A
SBI Childrens Fund - Savings Plan 172 1.3 232,3002026-03-30 07:57:21-92.52%

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 216.90207.72179.24158.64152.49
Diluted EPS (Rs.) 216.90207.72179.24158.64152.49
Cash EPS (Rs.) 236.36224.14193.84171.23162.57
Book Value[Excl.RevalReserv]/Share (Rs.) 724.77630.66522.20403.15335.91
Book Value[Incl.RevalReserv]/Share (Rs.) 724.77630.66522.20403.15335.91
Dividend / Share (Rs.) 130.00120.00100.00150.0080.00
Revenue From Operations / Share (Rs.) 2110.061936.821902.101811.741453.27
PBDIT / Share (Rs.) 317.84304.06263.80237.57223.40
PBIT / Share (Rs.) 298.38287.64249.20224.98213.32
PBT / Share (Rs.) 292.89279.04240.01213.52204.36
Net Profit / Share (Rs.) 216.90207.72179.24158.64152.49
PBDIT Margin (%) 15.0615.6913.8613.1115.37
PBIT Margin (%) 14.1414.8513.1012.4114.67
PBT Margin (%) 13.8814.4012.6111.7814.06
Net Profit Margin (%) 10.2710.729.428.7510.49
Return on Networth / Equity (%) 29.9232.9334.3239.3545.39
Return on Capital Employeed (%) 38.6142.6742.9746.8854.67
Return On Assets (%) 19.6420.8720.5820.4720.56
Long Term Debt / Equity (X) 0.040.040.070.160.12
Total Debt / Equity (X) 0.060.090.150.200.15
Asset Turnover Ratio (%) 2.012.082.312.392.23
Current Ratio (X) 2.602.512.442.211.79
Quick Ratio (X) 1.751.691.331.071.27
Inventory Turnover Ratio (X) 7.686.612.332.862.14
Dividend Payout Ratio (NP) (%) 55.3248.1433.4756.7352.46
Dividend Payout Ratio (CP) (%) 50.7644.6130.9552.5649.20
Earning Retention Ratio (%) 44.6851.8666.5343.2747.54
Cash Earning Retention Ratio (%) 49.2455.3969.0547.4450.80
Interest Coverage Ratio (X) 57.8935.3428.6820.7424.95
Interest Coverage Ratio (Post Tax) (X) 40.5125.1420.4914.8518.03
Enterprise Value (Cr.) 3648.163052.333199.282658.092687.21
EV / Net Operating Revenue (X) 3.272.983.182.773.50
EV / EBITDA (X) 21.7118.9822.9321.1622.75
MarketCap / Net Operating Revenue (X) 3.423.133.242.803.68
Retention Ratios (%) 44.6751.8566.5243.2647.53
Price / BV (X) 9.959.6211.7912.5715.91
Price / Net Operating Revenue (X) 3.423.133.242.803.68
EarningsYield 0.030.030.020.030.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 1115.76 Cr. and Equity Capital is Rs. 5.29 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Domestic AppliancesMaker Tower F-101, Mumbai Maharashtra 400005Contact not found
Management
NamePosition Held
Mr. Subhadip Dutta ChoudhuryChairman & CEO
Mr. Sudeep YadavVice Chairman & CFO
Mr. Neil VasudevaExecutive Director - Marketing
Mr. Tej Paul SharmaExecutive Director - Sales
Mr. M A TeckchandaniDirector
Mr. Sanjay K AsherDirector
Mrs. Susan M VasudevaDirector
Prof. Leena ChatterjeeDirector
Mr. Ravi KantDirector
Mr. Shyamak R TataDirector

FAQ

What is the intrinsic value of Hawkins Cookers Ltd and is it undervalued?

As of 16 April 2026, Hawkins Cookers Ltd's intrinsic value is ₹3279.74, which is 55.94% lower than the current market price of ₹7,443.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (32.0 %), book value (₹704), dividend yield (1.75 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Hawkins Cookers Ltd?

Hawkins Cookers Ltd is trading at ₹7,443.00 as of 16 April 2026, with a FY2026-2027 high of ₹9,900 and low of ₹7,026. The stock is currently near its 52-week low. Market cap stands at ₹3,937 Cr..

How does Hawkins Cookers Ltd's P/E ratio compare to its industry?

Hawkins Cookers Ltd has a P/E ratio of 31.3, which is below the industry average of 44.45. This is broadly in line with or below the industry average.

Is Hawkins Cookers Ltd financially healthy?

Key indicators for Hawkins Cookers Ltd: ROCE of 40.9 % indicates efficient capital utilization; ROE of 32.0 % shows strong shareholder returns. Dividend yield is 1.75 %.

Is Hawkins Cookers Ltd profitable and how is the profit trend?

Hawkins Cookers Ltd reported a net profit of ₹115 Cr in Mar 2025 on revenue of ₹1,116 Cr. Compared to ₹84 Cr in Mar 2022, the net profit shows an improving trend.

Does Hawkins Cookers Ltd pay dividends?

Hawkins Cookers Ltd has a dividend yield of 1.75 % at the current price of ₹7,443.00. The company pays dividends, though the yield is modest.

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 Hawkins Cookers 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