Stock HATSUN HATSUN AGRO PRODUCT LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hatsun Agro Product Limited

Equities

HATSUN

INE473B01035

Food Processing

Market Closed - Bombay S.E.
Other stock markets
 06:00:50 2024-04-26 am EDT 		5-day change 1st Jan Change
1,092 INR +0.04% Intraday chart for Hatsun Agro Product Limited +9.36% -3.99%
Apr. 24 Hatsun Agro Product's Net Profit Surges in Fiscal Q4 MT
Apr. 22 Hatsun Agro Product Limited Reports Earnings Results for the Full Year Ended March 31, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 107,225 80,832 156,186 231,019 188,868 243,339 - -
Enterprise Value (EV) 1 107,225 80,832 156,186 231,019 188,868 246,752 255,896 255,362
P/E ratio 98 x 73.8 x 63.4 x 106 x 112 x 84 x 67.4 x 51.9 x
Yield 0.57% 0.78% 1.1% - 0.71% 0.45% 0.79% 0.92%
Capitalization / Revenue 2.25 x 1.52 x 2.8 x 3.61 x 2.61 x 2.81 x 2.67 x 2.34 x
EV / Revenue 2.25 x 1.52 x 2.8 x 3.61 x 2.61 x 3.09 x 2.81 x 2.46 x
EV / EBITDA 24.3 x 14.5 x 20.1 x 32 x 26.9 x 27.4 x 24.1 x 21.3 x
EV / FCF 452 x 1,433 x 154 x -1,415 x 62.9 x -40.7 x 111 x 50.6 x
FCF Yield 0.22% 0.07% 0.65% -0.07% 1.59% -2.46% 0.9% 1.98%
Price to Book 14 x 9.15 x 15.3 x 20.8 x 13.1 x 14.3 x 13.5 x 11.9 x
Nbr of stocks (in thousands) 202,891 210,499 215,563 215,563 222,748 222,787 - -
Reference price 2 528.5 384.0 724.6 1,072 847.9 1,092 1,092 1,092
Announcement Date 5/2/19 6/23/20 4/27/21 4/27/22 5/9/23 4/22/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 47,603 53,083 55,697 63,965 72,470 79,904 91,042 103,847
EBITDA 1 4,415 5,587 7,787 7,213 7,014 8,990 10,633 11,968
EBIT 1 2,469 2,622 4,746 4,105 - 4,895 6,142 7,274
Operating Margin 5.19% 4.94% 8.52% 6.42% - 6.13% 6.75% 7%
Earnings before Tax (EBT) 1 1,612 1,564 3,642 2,754 2,246 3,579 4,778 6,212
Net income 1 1,148 1,123 2,464 2,179 1,659 2,673 3,610 4,694
Net margin 2.41% 2.12% 4.42% 3.41% 2.29% 3.35% 3.97% 4.52%
EPS 2 5.392 5.205 11.43 10.11 7.540 12.00 16.20 21.05
Free Cash Flow 1 237 56.39 1,013 -163.2 3,004 -6,067 2,303 5,046
FCF margin 0.5% 0.11% 1.82% -0.26% 4.14% -7.59% 2.53% 4.86%
FCF Conversion (EBITDA) 5.37% 1.01% 13.01% - 42.82% 44.08% 21.66% 42.17%
FCF Conversion (Net income) 20.63% 5.02% 41.13% - 181.1% 138.38% 63.8% 107.51%
Dividend per Share 2 3.000 3.000 8.000 - 6.000 4.950 8.600 10.05
Announcement Date 5/2/19 6/23/20 4/27/21 4/27/22 5/9/23 4/22/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2023 Q2
Net sales 1 17,477
EBITDA 1 1,767
EBIT -
Operating Margin -
Earnings before Tax (EBT) 1 578.2
Net income 1 424.8
Net margin 2.43%
EPS -
Dividend per Share -
Announcement Date 10/20/22
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - 22,182 12,557 12,023
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - - 2.468 x 1.181 x 1.005 x
Free Cash Flow 1 237 56.4 1,013 -163 3,004 -6,067 2,303 5,047
ROE (net income / shareholders' equity) 19.6% 13.1% 25.6% 20.5% 13% 17.8% 20.8% 24%
ROA (Net income/ Total Assets) - - - - - 6.33% 8% 10%
Assets 1 - - - - - 42,203 45,125 46,940
Book Value Per Share 2 37.80 41.90 47.40 51.40 64.70 70.60 80.70 91.70
Cash Flow per Share - - - - - - - -
Capex 1 3,513 5,463 4,166 5,927 4,408 5,353 2,750 3,750
Capex / Sales 7.38% 10.29% 7.48% 9.27% 6.08% 6.7% 3.02% 3.61%
Announcement Date 5/2/19 6/23/20 4/27/21 4/27/22 5/9/23 4/22/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Hatsun Agro Product Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Dairy Products

1st Jan change Capi.
HATSUN AGRO PRODUCT LIMITED Stock Hatsun Agro Product Limited
-3.99% 2.92B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD. Stock Inner Mongolia Yili Industrial Group Co., Ltd.
+4.71% 24.52B
CHINA MENGNIU DAIRY COMPANY LIMITED Stock China Mengniu Dairy Company Limited
-23.24% 8.1B
WANT WANT CHINA HOLDINGS LIMITED Stock Want Want China Holdings Limited
-4.24% 6.82B
NESTLÉ (MALAYSIA) Stock Nestlé (Malaysia)
+8.16% 6.26B
VIETNAM DAIRY PRODUCTS Stock Vietnam Dairy Products
-3.85% 5.36B
EMMI AG Stock Emmi AG
-3.18% 5.16B
GLANBIA PLC Stock Glanbia plc
+19.79% 4.98B
CHINA FEIHE LIMITED Stock China Feihe Limited
+1.41% 5.02B
HEBEI YANGYUAN ZHIHUI BEVERAGE CO., LTD. Stock Hebei Yangyuan ZhiHui Beverage Co., Ltd.
+22.01% 4.53B
Dairy Products
  1. Stock Market
  2. Equities
  3. HATSUN Stock
  4. Financials Hatsun Agro Product Limited