Hawkins Cookers Ltd, Fundamental analysis

Industry Industry name	Consumer Durables
Variance Full Year Net Profit Variance	14
Equity Latest Equity	5.29
Face Value Latest Face Value	10
Reserves Total Reserve	439.96
Dividend Full Year Dividend %	1400
Sales Turnover Full Year Net Sales	1252.93
Net Profit Full Year Net Profit	131.19
Full Year CPS Full Year Cash Per Share	273.7
Earning Per Share Full Year Earning Per Share	248
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	318.13
Previous EPS Previous earnings per share	0
Book Value Book value	841.7
Networth Full Year Return on Networth	31.67
Price/Book Value Price to Book value	10.105738
Yearly PE ratio Full Year Price to Earning per share	34.3
Yearly PC ratio Full Year Price to Cash Per Share	31.1
Bse value BSE Value in lakhs	13.97
Nse value NSE Value in lakhs	89.76
High 52 week high	9500
Low 52 week low	7026
Price NSE Current market price	8550
CPM Current market price	8506

Market cap BSE / NSE Market Cap	4499.49
Net profit Latest Quarter Net Profit	30.38
Net profit variance Latest Quarter Net Profit variance	17
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	1072.55
TTM OP Trailing Twelve 12 month Operating Profit	151.72
TTM OPM Trailing Twelve 12 month Operating Profit Margin	14.15
TTM GP Trailing Twelve 12 month Gross Profit	197.1
TTM GPM Trailing Twelve 12 month Gross Profit Margin	14.8
TTM NP Trailing Twelve 12 month Net Profit	112.95
TTM NPV Trailing Twelve 12 month Net Profit Variane	17.37
TTM EPS Trailing Twelve 12 month EPS	256.39
TTM PE Trailing Twelve 12 month PE	33.17
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	9.32
Equity Latest Equity	5.29
LTP Latest Price (BSE/NSE)	8506
Gross block Latest Gross Block	185.1
Loans Total loans	29.39
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	14.4
Year GPM Full Year Gross Profit Margin	15.2
Quarter OPM Latest quater Operation Profit Margin	13.4

	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	296	286	307	239	316	332	365	318
YOY Sales Growth %	9%	5%	11%	5%	7%	16%	19%	33%
Gross Sales	296	286	307	239	316	332	365	318
+ Expenses	250	257	260	204	272	285	310	275
Material Cost %	32%	45%	39%	54%	37%	36%	37%	59%
Raw Material Cost	104	116	120	107	119	123	138	153
Change in Inventory	-10	12	0	22	-2	-3	-3	33
Manufacturing Cost %	25%	32%	27%	25%	26%	27%	26%	28%
Employee Cost %	11%	11%	9%	13%	10%	10%	9%	10%
Other Cost %	17%	3%	9%	-7%	12%	13%	14%	-10%
Raw Materials %	35%	41%	39%	45%	37%	37%	38%	48%
Purchase of Finished Goods %	10%	11%	9%	12%	11%	11%	12%	11%
Stock Adjustments %	3%	-4%	-0%	-9%	1%	1%	1%	-10%
Other Manufacturing Expenses %	25%	32%	27%	25%	26%	27%	26%	28%
Operating Profit	46	29	47	35	44	47	55	43
OPM %	15%	10%	15%	15%	14%	14%	15%	13%
+ Other Income	3	3	3	4	4	3	3	3
Miscellaneous Income	3	3	3	4	4	3	3	3
Interest	1	1	1	1	1	1	1	1
Depreciation	2	3	3	3	3	4	4	4
Profit before tax	46	29	47	35	43	45	54	41
+ Tax %	25%	26%	27%	26%	26%	26%	26%	26%
Current Tax	12	7	11	9	11	11	14	10
Deferred Tax	0	0	1	0	0	0	0	0
Net Profit	34	21	34	26	32	34	40	30
EPS in Rs

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Sales	540	557	653	674	768	958	1,006	1,024	1,116	1,253
Sales Growth %		3%	17%	3%	14%	25%	5%	2%	9%	12%
Gross Sales	484	548	653	674	768	958	1,006	1,024	1,116	1,253
Excise Duty	28	4	0	0	0	0	0	0	0	0
+ Expenses	466	486	567	570	658	838	870	874	961	1,072
Material Cost %	41%	47%	45%	43%	48%	51%	51%	48%	48%	49%
Raw Material Cost	218	244	321	316	330	543	510	475	542	630
Change in Inventory	1	16	-28	-26	35	-54	2	18	-5	-14
Manufacturing Cost %	10%	10%	11%	11%	11%	12%	10%	10%	11%	11%
Employee Cost %	13%	14%	14%	14%	13%	11%	11%	11%	11%	10%
Other Cost %	22%	17%	17%	16%	14%	14%	14%	16%	16%	15%
Raw Materials %	40%	44%	49%	47%	43%	57%	51%	46%	49%	50%
Purchase of Finished Goods %	10%	11%	11%	12%	11%	16%	10%	12%	11%	11%
Stock Adjustments %	-0%	-3%	4%	4%	-5%	6%	-0%	-2%	0%	1%
Power & Fuel %	2%	2%	2%	2%	1%	2%	1%	1%	1%	1%
Other Manufacturing Expenses %	9%	8%	9%	10%	10%	10%	9%	9%	10%	10%
Selling & Administration %	14%	14%	15%	14%	12%	12%	12%	12%	12%	11%
Miscellaneous Expenses %	2%	3%	2%	3%	2%	2%	3%	3%	4%	4%
Operating Profit	74	71	86	104	111	120	135	150	155	181
OPM %	14%	13%	13%	15%	14%	13%	13%	15%	14%	14%
+ Other Income	4	11	4	3	7	6	4	11	14	13
Miscellaneous Income	4	11	4	3	7	6	4	11	14	13
Interest	4	4	4	4	5	6	5	5	3	4
Depreciation	3	4	4	5	5	7	8	9	10	14
Profit before tax	71	74	82	98	108	113	127	148	155	177
+ Tax %	33%	34%	34%	26%	25%	26%	25%	26%	26%	26%
Current Tax	24	25	28	25	27	28	33	38	39	45
Deferred Tax	0	0	0	1	1	1	-1	0	1	1
+ Net Profit	47	49	54	72	81	84	95	110	115	131
Profit Growth %		3%	11%	34%	11%	4%	13%	16%	4%	14%
EPS in Rs

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	5	5	5	5	5	5	5	5	5	5
Reserves	101	105	113	134	172	208	271	328	378	440
+ Borrowings	27	25	31	40	38	43	42	31	23	29
Secured Borrowings	0	0	2	10	0	3	0	0	0	0
Unsecured Borrowings	27	25	28	30	38	40	42	31	23	29
+ Other Liabilities	101	111	118	119	177	153	142	161	178	214
Current Liabilities	100	109	116	117	173	147	134	154	171	207
Provisions	3	2	2	2	3	2	4	5	4	6
Other liability items	4	4	4	4	6	8	10	9	9	9
Total Liabilities	235	246	267	298	392	410	460	526	584	688
+ Fixed Assets	22	23	26	32	39	52	66	72	85	121
Gross Block	25	30	37	48	60	79	101	115	138	185
Accumulated Depreciation	3	7	11	15	21	27	35	43	53	64
CWIP	1	1	2	2	3	3	2	12	22	12
Investments	0	0	0	0	0	0	0	0	0	0
+ Other Assets	212	221	239	264	350	355	392	442	477	556
Inventories	83	67	100	133	97	178	170	140	150	193
Trade receivables	46	47	79	50	40	53	47	48	61	58
Cash Equivalents	65	87	35	48	167	65	99	188	190	191
Loans n Advances	13	18	23	28	31	51	62	54	58	100
Other asset items	5	2	2	4	15	8	14	12	17	14
Total Assets	235	246	267	298	392	410	460	526	584	688

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
+ Cash from Operating Activity	61	69	-6	66	189	-52	92	174	102	88
Profit Before Tax & Extraordinary Items	71	74	82	98	108	113	127	148	155	177
Depreciation	3	4	4	5	5	7	8	9	10	14
Interest (Net)	0	-2	0	1	-2	0	1	-6	-10	-9
Profit / Loss on Sale of Assets	0	-4	0	0	0	0	0	0	0	0
Provisions & Write-offs (Net)	2	0	0	0	0	0	0	0	0	0
Receivables	-1	-1	-31	28	10	-13	5	0	-13	3
Inventories	0	16	-33	-33	36	-81	9	29	-10	-43
Trade Payables	5	13	1	-3	27	-4	-10	8	10	17
Direct Taxes Paid	-23	-22	-28	-27	-26	-30	-33	-36	-41	-41
+ Cash from Investing Activity	-14	-13	42	-20	-119	82	-47	-104	-27	-17
Purchase of Fixed Assets	-4	-5	-8	-11	-14	-20	-20	-26	-33	-39
Sale of Fixed Assets	0	4	0	0	0	0	0	0	0	0
Interest Received	4	6	5	3	4	8	4	8	12	14
Others	-14	-18	45	-12	-109	94	-31	-86	-7	8
+ Cash from Financing Activity	-39	-53	-45	-52	-40	-51	-33	-70	-76	-66
Proceeds from Deposits	2	7	6	2	13	11	5	5	4	9
Dividend Paid	-38	-44	-45	-51	-42	-48	-32	-53	-64	-69
Others	-1	-9	-3	-1	-5	-8	-3	-16	-12	-2
Net Cash Flow	7	4	-10	-6	29	-21	12	1	-1	5