Hatsun Agro Products Ltd.

NSE: HATSUN | BSE: 531531 | ISIN: INE473B01035 |Industry: Packaged Foods
|Expensive Performer
Durability score
75 /100
Valuation score
11.7 /100
Momentum score
39.8 /100
Market Capitalizati...
9,534.3 Cr.
Price to Book Value
12.4
PE TTM Price to Ear...
74.4

Peer Group

StockCurrent Price RsPE TTM Price to EarningsMarket Capitalization in CrDividend yield 1yr %Net Profit Qtr CrNet Profit Annual Growth YoY %Operating Revenues Qtr CrRevenue Growth Qtr YoYPrice to Book Value
Hatsun Agro Products.. 596.6074.389534.261.1451.1926.431423.2215.1812.44
Nestle India Ltd.
Market Leader
12500.0071.36120525.002.41437.8431.163000.8511.2132.81
Britannia Industries..
Market Runner Up
2465.2551.6559239.960.61248.6215.172700.356.1513.82
GlaxoSmithKline Cons.. 8100.3033.0634069.861.30248.0840.381194.327.878.32
Zydus Wellness Ltd. 1531.1539.198828.610.3380.4025.44620.25333.592.61
Future Consumer Ltd. 30.55366.755826.730.00-6.22347.341048.4524.735.86
KRBL Ltd. 216.959.475107.000.00136.1215.791217.7063.791.87
Tasty Bite Eatables .. 8600.0069.012206.760.027.6913.6390.859.1122.23
All values except ratios in INR(Crores)
IndicatorJun-2019Mar-2019Dec-2018Sep-2018Jun-2018Mar-2018Dec-2017Sep-2017Jun-2017Graph
Total Revenue Qtr cr 1,431.9 1,186.3 1,156.1 1,187.6 1,236.4 1,053.7 1,014.1 1,069.7 1,171.2
Operating Expenses Qtr Cr 1,260.5 1,082.5 1,059.9 1,063.6 1,112.8 976.0 926.0 961.6 1,065.4
Operating Profit Qtr Cr 162.7 100.5 94.6 123.5 122.9 75.6 87.0 105.2 103.3
Operating Profit Margin Qtr % 11.43% 8.5% 8.19% 10.4% 9.94% 7.19% 8.58% 9.86% 8.84%
Depreciation Qtr Cr 68.8 53.5 49.8 48.9 48.4 44.6 47.3 40.6 40.5
Interest Qtr Cr 24.9 21.9 18.6 19.3 25.9 26.0 22.0 19.3 20.4
Profit Before Tax Qtr Cr 77.7 28.4 27.7 55.9 49.2 7.2 18.9 48.2 44.9
Tax Qtr Cr 26.5 8.2 9.2 17.6 11.4 4.7 3.9 9.9 9.7
Net Profit Qtr Cr 51.2 20.2 18.5 38.3 37.9 2.5 15.0 38.2 35.2
Basic EPS Qtr Rs 3.2 1.3 1.1 2.4 2.5 0.2 1.0 2.5 2.3
Net profit TTM Cr 128.2 114.8 97.1 93.6 93.5 90.9 131.7 145.5 139.9
Basic EPS TTM Rs 8.0 7.2 6.1 5.9 6.1 6.0 8.7 9.6 9.2
Quarterly Operating Revenues Qtr Cr Analysis
Operating Revenues Qtr Cr growth is higher than historical averages.
Quarterly Net Profit Qtr Cr Analysis
Net Profit Qtr Cr growth is higher than historical averages.
IndicatorMar-2010Dec-2009Sep-2009Jun-2009Graph
Total Revenue Qtr cr 301.7 307.4 283.6 251.2
Operating Expenses Qtr Cr 286.7 290.5 266.7 233.6
Operating Profit Qtr Cr 14.3 16.2 16.1 16.8
Operating Profit Margin Qtr % 4.74% 5.28% 5.7% 6.7%
Depreciation Qtr Cr 7.7 8.0 5.9 5.2
Interest Qtr Cr 8.8 7.9 6.0 5.2
Profit Before Tax Qtr Cr -1.5 1.0 5.0 7.2
Tax Qtr Cr 0.9 5.5 -0.2 2.7
Net Profit Qtr Cr -2.4 -4.5 5.2 4.5
Basic EPS Qtr Rs -0.7 0.0 0.0 6.5
Net profit TTM Cr 2.8
Basic EPS TTM Rs 0.8 1.5 2.9 1.3
Quarterly Operating Revenues Qtr Cr Analysis
Quarterly Net Profit Qtr Cr Analysis
All values except ratios in INR(Crores)
IndicatorTTMMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total Revenue Annual Cr 4,961.9 4,766.3 4,295.7 4,204.4 3,448.6 2,939.1 2,502.0 2,168.3 1,606.9 1,357.2
Operating Expenses Annual Cr 4,466.5 4,318.8 3,915.7 3,819.6 3,139.9 2,734.8 2,315.8 2,017.2 1,494.4 1,261.2
Operating Profit Annual in Cr 481.3 441.5 371.6 378.0 304.7 198.3 177.8 147.8 109.1 94.6
Operating Profit Margin Annual % 9.26% 8.65% 8.99% 8.83% 6.75% 7.1% 6.82% 6.79% 6.97%
Total Expenses Annual Cr 4,605.2 4,177.0 4,032.6 3,314.6 2,891.7 2,420.6 2,111.5 1,574.7 1,334.1
EBIDT Annual Cr 447.5 380.0 384.8 308.7 204.3 186.2 151.1 112.5 96.1
EBIDT margin Annual % 9.39% 8.85% 9.15% 8.95% 6.95% 7.44% 6.97% 7.0% 7.08%
Depreciation Cr 221.0 200.6 173.6 142.9 107.1 94.0 65.0 50.3 41.8 37.1
PAT Before ExtraOrdinary Items Annual Cr 114.8 90.8 135.4 60.5 39.2 81.7 44.7 26.6 18.7
Net Profit Annual Cr 128.2 114.8 90.8 135.4 60.5 39.2 81.7 44.7 26.6 18.7
Basic EPS Annual Rs 7.2 5.9 8.9 5.6 3.6 7.6 4.2 2.5 1.8
Annual Total Revenue Annual Cr Analysis
Total Revenue Annual Cr growth is lower than historical averages.
Average Total Revenue Annual Cr
1 Year:
4,766.35 Cr
3 Years:
4,422.14 Cr
5 Years:
3,930.82 Cr
7 Years:
3,474.92 Cr
Annual Net Profit Annual Cr Analysis
Net Profit Annual Cr growth is higher than historical averages.
Average Net Profit Annual Cr
1 Year:
114.85 Cr
3 Years:
113.69 Cr
5 Years:
88.15 Cr
7 Years:
81.01 Cr
Annual ROE Annual % Analysis
ROE Annual % is growing slower than historical averages.
Average ROE Annual %
1 Year:
14.27 %
3 Years:
25.98 %
5 Years:
24.37 %
7 Years:
28.84 %
IndicatorTTMMar-2010Mar-2009Graph
Total Revenue Annual Cr 1,143.8 1,143.8 1,004.8
Operating Expenses Annual Cr 1,077.5 1,082.9 948.9
Operating Profit Annual in Cr 63.3 58.6 64.7
Operating Profit Margin Annual % 5.13% 6.44%
Total Expenses Annual Cr 1,132.2 985.0
EBIDT Annual Cr 60.9 55.9
EBIDT margin Annual % 5.32% 5.57%
Depreciation Cr 26.8 26.8 21.7
PAT Before ExtraOrdinary Items Annual Cr 3.1 11.6
Net Profit Annual Cr 2.8 2.8 11.9
Basic EPS Annual Rs 0.8 3.5
Average Total Revenue Annual Cr
1 Year:
1,143.81 Cr
3 Years:
None Cr
5 Years:
None Cr
7 Years:
None Cr
Average Net Profit Annual Cr
1 Year:
2.79 Cr
3 Years:
None Cr
5 Years:
None Cr
7 Years:
None Cr
Average ROE Annual %
1 Year:
5.21 %
3 Years:
- %
5 Years:
- %
7 Years:
- %
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Book Value Per Share Annual Rs 50.4 24.0 22.9 21.2 20.4 16.7 12.0 10.0 25.8
RoA Annual % 5.11% 4.47% 8.52% 5.22% 3.7% 9.69% 6.5% 4.68% 3.85%
ROE Annual % 14.27% 24.85% 38.83% 26.22% 17.68% 45.53% 34.47% 24.69% 20.2%
ROCE Annual % 18.32% 22.03% 32.41% 12.4% 7.36% 18.02% 12.37% 29.26% 8.61%
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual 0.9 2.8 2.0 2.3 2.1 2.2 2.6 2.5 2.5
Annual Book Value Per Share Annual Rs Analysis
Book Value Per Share Annual Rs growth is higher than historical averages.
Average Book Value Per Share Annual Rs
1 Year:
50.35 Rs
3 Years:
32.42 Rs
5 Years:
27.77 Rs
7 Years:
23.93 Rs
Annual RoA Annual % Analysis
RoA Annual % is growing faster than historical averages.
Average RoA Annual %
1 Year:
5.11 %
3 Years:
6.03 %
5 Years:
5.4 %
7 Years:
6.17 %
IndicatorMar-2010Mar-2009Graph
Book Value Per Share Annual Rs 15.8 15.3
RoA Annual % 0.59% 3.3%
ROE Annual % 5.21% 22.79%
ROCE Annual % 0.95% 5.33%
Profitability Ratio
Liquidity Ratio
Valuation Ratio
Total Debt to Total Equity Annual 5.9 4.4
Average Book Value Per Share Annual Rs
1 Year:
15.76 Rs
3 Years:
- Rs
5 Years:
- Rs
7 Years:
- Rs
Average RoA Annual %
1 Year:
0.59 %
3 Years:
- %
5 Years:
- %
7 Years:
- %
All values except ratios in INR(Crores)
IndicatorMar-2019Mar-2018Mar-2017Mar-2016Mar-2015Mar-2014Mar-2013Mar-2012Mar-2011Graph
Total ShareHolders Funds Annual Cr 804.7 365.5 348.6 230.7 221.5 179.4 129.6 107.7 92.8
Minority Interest Liability Annual Cr
Total Non Current Liabilities Annual Cr 542.7 570.9 397.7 256.9 310.6 273.7 231.3 133.6 124.7
Total Current Liabilities Annual Cr 898.5 1,095.2 841.4 669.9 523.6 389.1 326.2 327.0 268.4
Total Capital Plus Liabilities Annual Cr 2,245.8 2,031.6 1,587.7 1,157.5 1,055.6 842.2 687.1 568.3 485.8
Fixed Assets Annual Cr 1,641.0 1,475.9 1,081.6 679.8 655.6 610.0 436.5 369.7 358.9
Total Non Current Assets Annual Cr 1,705.1 1,546.6 1,167.6 689.3 700.8 666.7 462.4 379.8 369.7
Total Current Assets Annual Cr 540.7 485.0 420.1 468.2 354.9 175.5 224.7 188.5 116.1
Total Assets Annual Cr 2,245.8 2,031.6 1,587.7 1,157.5 1,055.6 842.2 687.1 568.3 485.8
Contingent Liabilities plus Commitments Annual Cr 116.4 0.0 182.7 66.4 8.8 257.1 224.8 10.8 10.7
Bonus Equity Share Capital Annual Cr 9.0 9.0 9.0 4.6 4.6 4.6 4.6 4.6 1.1
Non Current Investments Unquoted BookValue Annual Cr 0.1 0.1 0.3 0.3 0.1 0.8 0.7 0.0 0.0
Current Investments Unquoted BookValue Annual Cr 0.0 0.0 0.0 0.0 0.7 0.0 0.0 0.0 0.0
Annual Long Term Debt To Equity Annual Analysis
Long Term Debt To Equity Annual growth is lower than historical averages.
Average Long Term Debt To Equity Annual
1 Year:
0.62
3 Years:
1.06
5 Years:
1.09
7 Years:
1.2
Annual Total Assets Annual Cr Analysis
Total Assets Annual Cr growth is lower than historical averages.
Average Total Assets Annual Cr
1 Year:
2,245.83 Cr
3 Years:
1,955.06 Cr
5 Years:
1,615.66 Cr
7 Years:
1,372.52 Cr
IndicatorMar-2010Mar-2009Graph
Total ShareHolders Funds Annual Cr 53.5 57.1
Minority Interest Liability Annual Cr 0.0 0.0
Total Non Current Liabilities Annual Cr 237.0 165.2
Total Current Liabilities Annual Cr 175.6 137.1
Total Capital Plus Liabilities Annual Cr 466.1 359.5
Fixed Assets Annual Cr 355.2 294.6
Total Non Current Assets Annual Cr 355.2 294.6
Total Current Assets Annual Cr 110.9 64.9
Total Assets Annual Cr 466.1 359.5
Contingent Liabilities plus Commitments Annual Cr 12.3 50.3
Bonus Equity Share Capital Annual Cr 1.1 1.1
Non Current Investments Unquoted BookValue Annual Cr 0.0 0.0
Current Investments Unquoted BookValue Annual Cr 0.0 0.0