Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 19 November, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 544014 | NSE: HONASA

Honasa Consumer Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: November 18, 2025, 7:54 pm

Market Cap 9,385 Cr.
Current Price 288
High / Low 334/190
Stock P/E75.4
Book Value 38.8
Dividend Yield0.00 %
ROCE7.44 %
ROE5.51 %
Face Value 10.0
PEG Ratio0.82

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

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 9,385 Cr. 288 334/19075.4 38.80.00 %7.44 %5.51 % 10.0
Ambica Agarbathies Aroma & Industries Ltd 46.1 Cr. 26.9 37.0/23.390.3 65.20.00 %7.49 %0.45 % 10.0
Ador Multi Products Ltd 103 Cr. 108 119/23.4 32.50.00 %11.4 %3.09 % 10.0
Kaya Ltd 620 Cr. 411 488/204 60.90.00 %2.50 %% 10.0
Jyothy Labs Ltd 11,367 Cr. 310 433/26831.1 55.81.13 %24.6 %19.0 % 1.00
Industry Average66,275.67 Cr1,926.2356.87112.440.74%29.21%23.91%4.94

All Competitor Stocks of Honasa Consumer Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 387355360426460451427544417471523584
Expenses 356336357395415417398501447447499542
Operating Profit 301943146342942-30242442
OPM % 8%5%1%7%10%8%7%8%-7%5%5%7%
Other Income 55-14611811181919182023
Interest 211112333333
Depreciation 44555687810108
Profit before tax 3019-1483748373751-21303254
Tax % 26%21%2%25%21%22%27%23%-29%27%23%26%
Net Profit 2215-1512838292739-15222540
EPS in Rs 1.621.11-11.112.032.770.900.821.21-0.460.660.761.23

Last Updated: August 19, 2025, 1:40 pm

Below is a detailed analysis of the quarterly data for Honasa Consumer Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 584.00 Cr.. The value appears strong and on an upward trend. It has increased from 523.00 Cr. (Mar 2025) to 584.00 Cr., marking an increase of 61.00 Cr..
  • For Expenses, as of Jun 2025, the value is 542.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 499.00 Cr. (Mar 2025) to 542.00 Cr., marking an increase of 43.00 Cr..
  • For Operating Profit, as of Jun 2025, the value is 42.00 Cr.. The value appears strong and on an upward trend. It has increased from 24.00 Cr. (Mar 2025) to 42.00 Cr., marking an increase of 18.00 Cr..
  • For OPM %, as of Jun 2025, the value is 7.00%. The value appears strong and on an upward trend. It has increased from 5.00% (Mar 2025) to 7.00%, marking an increase of 2.00%.
  • For Other Income, as of Jun 2025, the value is 23.00 Cr.. The value appears strong and on an upward trend. It has increased from 20.00 Cr. (Mar 2025) to 23.00 Cr., marking an increase of 3.00 Cr..
  • For Interest, as of Jun 2025, the value is 3.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 3.00 Cr..
  • For Depreciation, as of Jun 2025, the value is 8.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 10.00 Cr. (Mar 2025) to 8.00 Cr., marking a decrease of 2.00 Cr..
  • For Profit before tax, as of Jun 2025, the value is 54.00 Cr.. The value appears strong and on an upward trend. It has increased from 32.00 Cr. (Mar 2025) to 54.00 Cr., marking an increase of 22.00 Cr..
  • For Tax %, as of Jun 2025, the value is 26.00%. The value appears to be increasing, which may not be favorable. It has increased from 23.00% (Mar 2025) to 26.00%, marking an increase of 3.00%.
  • For Net Profit, as of Jun 2025, the value is 40.00 Cr.. The value appears strong and on an upward trend. It has increased from 25.00 Cr. (Mar 2025) to 40.00 Cr., marking an increase of 15.00 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 1.23. The value appears strong and on an upward trend. It has increased from 0.76 (Mar 2025) to 1.23, marking an increase of 0.47.

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: November 15, 2025, 3:08 am

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 171104609321,3951,7641,8662,103
Expenses 215411,7949161,3501,6341,8121,970
Operating Profit -4-432-1,334164513054133
OPM % -26%-393%-290%2%3%7%3%6%
Other Income 141221-132587682
Interest 0013571111
Depreciation 012615233638
Profit before tax -4-428-1,32528-10715884167
Tax % 0%0%1%29%12%24%24%
Net Profit -4-428-1,33220-12112164124
EPS in Rs -3,431.37-419,637.25-1,306,098.0419,291.26-8.843.731.973.83
Dividend Payout % 0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-10600.00%-211.21%101.50%-705.00%200.00%-47.11%
Change in YoY Net Profit Growth (%)0.00%10388.79%312.72%-806.50%905.00%-247.11%

Honasa Consumer Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

No data available for the compounded sales growth chart.

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days57352725303024
Inventory Days86136115839584106
Days Payable231217221210152184210
Cash Conversion Cycle-88-46-79-102-27-70-80
Working Capital Days414-2-1112-9-14
ROCE %-461%-725%7%7%17%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters35.34%35.07%35.07%34.98%35.03%34.99%34.99%34.97%
FIIs10.12%12.22%13.95%19.31%15.44%15.55%16.09%15.50%
DIIs17.58%15.91%17.36%17.49%18.45%18.49%18.90%19.15%
Public36.96%36.80%33.62%28.23%31.07%30.97%30.02%30.36%
No. of Shareholders53,18651,09544,82465,72494,58592,00881,09081,841

Shareholding Pattern Chart

No. of Shareholders

Honasa Consumer 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
Mirae Asset Great Consumer Fund 1,673,698 1 41.25867,5752025-05-13 04:27:0292.92%
ICICI Prudential Bharat Consumption Fund 1,145,677 0.91 28.23N/AN/AN/A
Mirae Asset Multicap Fund 976,042 0.69 24.05N/AN/AN/A
ICICI Prudential FMCG Fund - Dividend 694,726 0.86 17.12684,7262025-06-22 09:41:331.46%
ICICI Prudential FMCG Fund - Growth 694,726 0.86 17.12684,7262025-06-22 09:41:331.46%
WhiteOak Capital Flexi Cap Fund 539,317 0.28 13.29539,3172025-04-22 17:25:110%
Axis Innovation Fund 212,398 0.47 5.23N/AN/AN/A
WhiteOak Capital Multi Cap Fund 175,363 0.25 4.32N/AN/AN/A
WhiteOak Capital Digital Bharat Fund 170,011 1.36 4.19N/AN/AN/A
Nippon India Nifty Smallcap 250 Index Fund 160,311 0.19 3.95155,5382025-06-23 07:42:553.07%

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22
FaceValue 10.0010.0010.0010.00
Basic EPS (Rs.) 2.243.57-4.660.53
Diluted EPS (Rs.) 2.233.55-4.660.53
Cash EPS (Rs.) 3.624.35-9.2416413.85
Book Value[Excl.RevalReserv]/Share (Rs.) 36.28-21.52-87.07-836393.85
Book Value[Incl.RevalReserv]/Share (Rs.) 36.28-21.52-87.07-836393.85
Revenue From Operations / Share (Rs.) 63.5659.21109.49725742.31
PBDIT / Share (Rs.) 4.535.763.3224876.15
PBIT / Share (Rs.) 3.144.821.4919572.31
PBT / Share (Rs.) 2.754.54-10.3517260.77
Net Profit / Share (Rs.) 2.233.41-11.0711110.00
NP After MI And SOA / Share (Rs.) 2.233.45-10.4712088.46
PBDIT Margin (%) 7.129.723.033.42
PBIT Margin (%) 4.948.131.362.69
PBT Margin (%) 4.337.66-9.442.37
Net Profit Margin (%) 3.515.75-10.111.53
NP After MI And SOA Margin (%) 3.515.82-9.561.66
Return on Networth / Equity (%) 6.16-16.020.00-1.44
Return on Capital Employeed (%) 7.8612.822.953.07
Return On Assets (%) 4.066.84-14.771.51
Asset Turnover Ratio (%) 1.211.481.490.00
Current Ratio (X) 2.072.732.262.90
Quick Ratio (X) 1.742.431.852.58
Interest Coverage Ratio (X) 11.6420.666.8010.76
Interest Coverage Ratio (Post Tax) (X) 6.7513.231.565.81
Enterprise Value (Cr.) 7216.2312548.960.000.00
EV / Net Operating Revenue (X) 3.496.540.000.00
EV / EBITDA (X) 49.0067.180.000.00
MarketCap / Net Operating Revenue (X) 3.656.790.000.00
Price / BV (X) 6.40-18.680.000.00
Price / Net Operating Revenue (X) 3.656.790.000.00
EarningsYield 0.010.010.000.00

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 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 2.24. This value is below the healthy minimum of 5. It has decreased from 3.57 (Mar 24) to 2.24, marking a decrease of 1.33.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 2.23. This value is below the healthy minimum of 5. It has decreased from 3.55 (Mar 24) to 2.23, marking a decrease of 1.32.
  • For Cash EPS (Rs.), as of Mar 25, the value is 3.62. This value is within the healthy range. It has decreased from 4.35 (Mar 24) to 3.62, marking a decrease of 0.73.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 36.28. It has increased from -21.52 (Mar 24) to 36.28, marking an increase of 57.80.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 36.28. It has increased from -21.52 (Mar 24) to 36.28, marking an increase of 57.80.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 63.56. It has increased from 59.21 (Mar 24) to 63.56, marking an increase of 4.35.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 4.53. This value is within the healthy range. It has decreased from 5.76 (Mar 24) to 4.53, marking a decrease of 1.23.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 3.14. This value is within the healthy range. It has decreased from 4.82 (Mar 24) to 3.14, marking a decrease of 1.68.
  • For PBT / Share (Rs.), as of Mar 25, the value is 2.75. This value is within the healthy range. It has decreased from 4.54 (Mar 24) to 2.75, marking a decrease of 1.79.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 2.23. This value is within the healthy range. It has decreased from 3.41 (Mar 24) to 2.23, marking a decrease of 1.18.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 2.23. This value is within the healthy range. It has decreased from 3.45 (Mar 24) to 2.23, marking a decrease of 1.22.
  • For PBDIT Margin (%), as of Mar 25, the value is 7.12. This value is below the healthy minimum of 10. It has decreased from 9.72 (Mar 24) to 7.12, marking a decrease of 2.60.
  • For PBIT Margin (%), as of Mar 25, the value is 4.94. This value is below the healthy minimum of 10. It has decreased from 8.13 (Mar 24) to 4.94, marking a decrease of 3.19.
  • For PBT Margin (%), as of Mar 25, the value is 4.33. This value is below the healthy minimum of 10. It has decreased from 7.66 (Mar 24) to 4.33, marking a decrease of 3.33.
  • For Net Profit Margin (%), as of Mar 25, the value is 3.51. This value is below the healthy minimum of 5. It has decreased from 5.75 (Mar 24) to 3.51, marking a decrease of 2.24.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 3.51. This value is below the healthy minimum of 8. It has decreased from 5.82 (Mar 24) to 3.51, marking a decrease of 2.31.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 6.16. This value is below the healthy minimum of 15. It has increased from -16.02 (Mar 24) to 6.16, marking an increase of 22.18.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 7.86. This value is below the healthy minimum of 10. It has decreased from 12.82 (Mar 24) to 7.86, marking a decrease of 4.96.
  • For Return On Assets (%), as of Mar 25, the value is 4.06. This value is below the healthy minimum of 5. It has decreased from 6.84 (Mar 24) to 4.06, marking a decrease of 2.78.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 1.21. It has decreased from 1.48 (Mar 24) to 1.21, marking a decrease of 0.27.
  • For Current Ratio (X), as of Mar 25, the value is 2.07. This value is within the healthy range. It has decreased from 2.73 (Mar 24) to 2.07, marking a decrease of 0.66.
  • For Quick Ratio (X), as of Mar 25, the value is 1.74. This value is within the healthy range. It has decreased from 2.43 (Mar 24) to 1.74, marking a decrease of 0.69.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 11.64. This value is within the healthy range. It has decreased from 20.66 (Mar 24) to 11.64, marking a decrease of 9.02.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 6.75. This value is within the healthy range. It has decreased from 13.23 (Mar 24) to 6.75, marking a decrease of 6.48.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 7,216.23. It has decreased from 12,548.96 (Mar 24) to 7,216.23, marking a decrease of 5,332.73.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 3.49. This value exceeds the healthy maximum of 3. It has decreased from 6.54 (Mar 24) to 3.49, marking a decrease of 3.05.
  • For EV / EBITDA (X), as of Mar 25, the value is 49.00. This value exceeds the healthy maximum of 15. It has decreased from 67.18 (Mar 24) to 49.00, marking a decrease of 18.18.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 3.65. This value exceeds the healthy maximum of 3. It has decreased from 6.79 (Mar 24) to 3.65, marking a decrease of 3.14.
  • For Price / BV (X), as of Mar 25, the value is 6.40. This value exceeds the healthy maximum of 3. It has increased from -18.68 (Mar 24) to 6.40, marking an increase of 25.08.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 3.65. This value exceeds the healthy maximum of 3. It has decreased from 6.79 (Mar 24) to 3.65, marking a decrease of 3.14.
  • 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 Honasa Consumer Ltd as of November 19, 2025 is: 131.54

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 November 19, 2025, Honasa Consumer Ltd is Overvalued by 54.33% compared to the current share price 288.00

Intrinsic Value of Honasa Consumer Ltd as of November 19, 2025 is: 252.93

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 November 19, 2025, Honasa Consumer Ltd is Overvalued by 12.18% compared to the current share price 288.00

Last 5 Year EPS CAGR: 92.28%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

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: 3.51%
      • 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: 7.86% (Industry Average ROCE: 29.21%)
      • 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%: 6.16% (Industry Average ROE: 23.91%)
      • 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): 6.75
      • 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: 1.74
      • 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: 75.4 (Industry average Stock P/E: 56.87)
      • 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. 1865.71 Cr. and Equity Capital is Rs. 325.18 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Personal CareUnit No. 404, 4th Floor, City Centre, Plot No. 05, New Delhi Delhi 110075info@mamaearth.in
http://www.honasa.in
Management
NamePosition Held
Mr. Varun AlaghChairman,WTD & CEO
Mr. Ghazal AlaghWhole Time Director
Mr. Vivek GambhirIndependent Director
Mr. Subramaniam SomasundaramIndependent Director
Ms. Namita GuptaIndependent Director
Mr. Ishaan MittalNominee Director
FAQ: Stock data is invalid or not in the correct format.
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 Honasa Consumer 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