Loading...
Hawkins Cookers Limited manufactures, trades, and sells kitchenware in India. The last earnings update was 25 days ago. More info.
7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
---|---|---|---|---|---|---|
Hawkins Cookers (508486) | 1.9% | -3.4% | 0% | 1.2% | 17.7% | 49.2% |
IN Consumer Durables | 2.1% | -5.4% | -0.8% | -18.5% | 71.5% | 289.2% |
IN Market | 1% | -2.2% | -1.2% | -8.2% | 46.7% | 78.8% |
Below are the data sources, inputs and calculation used to determine the intrinsic value for Hawkins Cookers.
Data Point | Source | Value |
---|---|---|
Valuation Model | 2 Stage Free Cash Flow to Equity | |
Levered Free Cash Flow | Extrapolated from most recent financials. | See below |
Discount Rate (Cost of Equity) | See below | 13.5% |
Perpetual Growth Rate | 10-Year IN Government Bond Rate | 7.6% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
Data Point | Calculation/ Source | Result |
---|---|---|
Risk-Free Rate | 10-Year IN Govt Bond Rate | 7.6% |
Equity Risk Premium | S&P Global | 7.5% |
Consumer Durables Unlevered Beta | Simply Wall St/ S&P Global | 0.62 |
Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.615 (1 + (1- 35%) (1.61%)) |
0.622 |
Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
0.8 |
Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (0.8 * 7.45%) |
13.51% |
Discounted Cash Flow Calculation for BSE:508486 using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for Hawkins Cookers is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.
2019 | 2020 | 2021 | 2022 | 2023 | |
Levered FCF (INR, Millions) | 576.21 | 608.82 | 643.28 | 679.69 | 718.16 |
Source | Est @ 5.66% | Est @ 5.66% | Est @ 5.66% | Est @ 5.66% | Est @ 5.66% |
Present Value Discounted (@ 13.51%) |
507.63 | 472.52 | 439.84 | 409.43 | 381.11 |
Present value of next 5 years cash flows | ₹2,210.53 |
Calculation | Result | |
---|---|---|
Terminal Value |
= FCF2023
× (1 + g) ÷ (Discount Rate – g)
= ₹718.16 × (1 + 7.55%) ÷ (13.51% – 7.55%) |
₹12,959.49 |
Present Value of Terminal Value |
= Terminal Value ÷ (1 + r)5
= ₹12,959.49 ÷ (1 + 13.51%)5 |
₹6,877.29 |
Calculation | Result | |
---|---|---|
Total Equity Value |
= Present value of next 5 years cash flows +
Terminal Value
= ₹2,210.53 + ₹6,877.29 |
₹9,087.82 |
Equity Value per Share (INR) |
= Total value / Shares Outstanding
= ₹9,087.82 / 5.29 |
₹1718.63 |
Calculation | Result | |
---|---|---|
Value per share (INR) | From above. | ₹1,718.63 |
Current discount | Discount to share price of
₹2,839.50
= -1 x (₹2,839.50 - ₹1,718.63) / ₹1,718.63 |
-65.2% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Data Point | Source | Value |
---|---|---|
Earnings Per Share * | Company Filings (2018-12-31) in INR | ₹101.30 |
BSE:508486 Share Price ** | BSE (2019-02-22) in INR | ₹2839.5 |
India Consumer Durables Industry PE Ratio | Median Figure of 42 Publicly-Listed Consumer Durables Companies | 27.49x |
India Market PE Ratio | Median Figure of 2,709 Publicly-Listed Companies | 15.49x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Hawkins Cookers.
Calculation | Outcome | |
---|---|---|
PE Ratio | = BSE:508486 Share Price ÷ EPS (both in INR) = 2839.5 ÷ 101.30 |
28.03x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
PE Ratio | See PE Ratio Section | 28.03x |
Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts |
-23.4%per year |
India Consumer Durables Industry PEG Ratio | Median Figure of 12 Publicly-Listed Consumer Durables Companies | 1.87x |
India Market PEG Ratio | Median Figure of 607 Publicly-Listed Companies | 1.15x |
*Line of best fit is calculated by linear regression .
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value |
---|---|---|
Book Value per Share | Company Filings (2018-12-31) in INR | ₹176.87 |
BSE:508486 Share Price * | BSE (2019-02-22) in INR | ₹2839.5 |
India Consumer Durables Industry PB Ratio | Median Figure of 47 Publicly-Listed Consumer Durables Companies | 1.84x |
India Market PB Ratio | Median Figure of 3,588 Publicly-Listed Companies | 1.05x |
Calculation | Outcome | |
---|---|---|
PB Ratio | = BSE:508486 Share Price ÷ Book Value per Share (both in INR) = 2839.5 ÷ 176.87 |
16.05x |
* Primary Listing of Hawkins Cookers.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Data Point | Source | Value (per year) |
---|---|---|
BSE:508486 Future Earnings Growth Rate | Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts | -23.4% |
India Consumer Durables Industry Earnings Growth Rate | Market Cap Weighted Average | 19.6% |
India Consumer Durables Industry Revenue Growth Rate | Market Cap Weighted Average | 13% |
India Market Earnings Growth Rate | Market Cap Weighted Average | 18.6% |
India Market Revenue Growth Rate | Market Cap Weighted Average | 11.7% |
*Line of best fit is calculated by linear regression .
Industry and Market average data is calculated daily.
Learn more about our growth rate calculations in Simply Wall St’s analysis model.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (1 month ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
Date (Data in INR Millions) | Revenue | Cash Flow | Net Income * | Avg. No. Analysts |
---|
Date (Data in INR Millions) | Revenue | Cash Flow | Net Income * |
---|---|---|---|
2018-12-31 | 6,375 | 536 | |
2018-09-30 | 6,021 | 536 | |
2018-06-30 | 5,926 | 548 | |
2018-03-31 | 5,526 | 692 | 487 |
2017-12-31 | 6,069 | 474 | |
2017-09-30 | 5,935 | 466 | |
2017-06-30 | 5,666 | 399 | |
2017-03-31 | 5,120 | 606 | 474 |
2016-12-31 | 5,578 | 459 | |
2016-09-30 | 5,591 | 412 | |
2016-06-30 | 5,522 | 451 | |
2016-03-31 | 5,444 | 346 | 403 |
*GAAP earnings excluding extraordinary items.
Data Point | Source | Value |
---|---|---|
Past Financials | Company Filings (1 month ago) | See Below |
Future Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
All data from Hawkins Cookers Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in INR Millions) | EPS * | EPS High Estimate | EPS Low Estimate | Avg. No. Analysts |
---|
Date (Data in INR Millions) | EPS * |
---|---|
2018-12-31 | 101.30 |
2018-09-30 | 101.35 |
2018-06-30 | 103.64 |
2018-03-31 | 92.06 |
2017-12-31 | |
2017-09-30 | |
2017-06-30 | 75.56 |
2017-03-31 | 89.68 |
2016-12-31 | 86.86 |
2016-09-30 | 77.90 |
2016-06-30 | 85.35 |
2016-03-31 | 76.28 |
*GAAP earnings excluding extraordinary items.
How has Hawkins Cookers performed over the past 5 years?
All data from Hawkins Cookers Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
Date (Data in INR Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
---|---|---|---|---|
2018-12-31 | 6,375.23 | 535.69 | 1,175.00 | |
2018-09-30 | 6,020.73 | 535.89 | 1,145.90 | |
2018-06-30 | 5,925.73 | 547.99 | 1,083.60 | |
2018-03-31 | 5,525.63 | 486.79 | 1,033.60 | |
2017-12-31 | 6,068.54 | 474.28 | 1,065.68 | |
2017-09-30 | 5,934.74 | 465.78 | 1,027.68 | |
2017-06-30 | 5,666.00 | 398.70 | 745.60 | |
2017-03-31 | 5,120.25 | 474.22 | 1,002.65 | |
2016-12-31 | 5,577.54 | 459.35 | 1,050.47 | |
2016-09-30 | 5,590.70 | 411.94 | 1,027.06 | |
2016-06-30 | 5,522.35 | 451.36 | 981.31 | |
2016-03-31 | 5,443.52 | 403.38 | 938.25 | |
2015-12-31 | 5,449.94 | 372.57 | 1,831.55 | |
2015-09-30 | 5,151.93 | 337.17 | 1,724.21 | |
2015-06-30 | 5,133.15 | 301.04 | 1,727.84 | |
2015-03-31 | 5,144.98 | 321.16 | 849.14 | |
2014-12-31 | 4,982.24 | 355.91 | 1,567.93 | |
2014-09-30 | 4,972.03 | 390.40 | 1,571.85 | |
2014-06-30 | 4,787.38 | 404.62 | 1,189.82 | |
2014-03-31 | 4,570.82 | 382.82 | 1,463.00 | |
2013-12-31 | 4,387.42 | 368.32 | 1,426.37 | |
2013-09-30 | 4,325.28 | 373.19 | 1,366.42 | |
2013-06-30 | 4,174.01 | 337.50 | 1,334.60 | |
2013-03-31 | 4,247.19 | 341.03 | 1,353.53 | |
2012-12-31 | 4,070.36 | 323.07 | 1,240.04 | |
2012-09-30 | 3,896.59 | 288.83 | 1,226.14 | |
2012-06-30 | 3,750.25 | 280.34 | 1,180.85 | |
2012-03-31 | 3,675.37 | 300.78 | 1,153.99 |
*GAAP earnings excluding extraordinary items.
How is Hawkins Cookers's financial health and their level of debt?
All data from Hawkins Cookers Company Filings, last reported 1 month ago.
Date (Data in INR Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
---|---|---|---|
2018-12-31 | 935.10 | 242.20 | 504.70 |
2018-09-30 | 935.10 | 242.20 | 504.70 |
2018-06-30 | 1,098.21 | 250.92 | 800.12 |
2018-03-31 | 1,098.21 | 250.92 | 800.12 |
2017-12-31 | 851.70 | 90.30 | 742.20 |
2017-09-30 | 851.70 | 90.30 | 742.20 |
2017-06-30 | |||
2017-03-31 | 1,066.77 | 273.32 | 604.12 |
2016-12-31 | 829.19 | 279.18 | 388.70 |
2016-09-30 | 829.19 | 279.18 | 388.70 |
2016-06-30 | 610.68 | 320.51 | 510.50 |
2016-03-31 | 610.68 | 320.51 | 510.50 |
2015-12-31 | 799.12 | 254.36 | 297.74 |
2015-09-30 | 799.12 | 254.36 | 297.74 |
2015-06-30 | 589.16 | 187.59 | 335.29 |
2015-03-31 | 589.16 | 187.59 | 335.29 |
2014-12-31 | 753.12 | 7.00 | 338.17 |
2014-09-30 | 753.12 | 7.00 | 338.17 |
2014-06-30 | 559.17 | 0.00 | 519.75 |
2014-03-31 | 559.17 | 245.12 | 519.75 |
2013-12-31 | 733.90 | 131.82 | 543.69 |
2013-09-30 | 733.90 | 131.82 | 543.69 |
2013-06-30 | 547.54 | 226.76 | 512.35 |
2013-03-31 | 547.54 | 226.76 | 512.35 |
2012-12-31 | 670.03 | 117.19 | 462.32 |
2012-09-30 | 670.03 | 117.19 | 462.32 |
2012-06-30 | 515.83 | 203.65 | 512.07 |
2012-03-31 | 515.83 | 203.65 | 512.07 |
What is Hawkins Cookers's current dividend yield, its reliability and sustainability?
Data Point | Source | Value |
---|---|---|
Past Annualized Dividend Yield | S&P Global Market Data | See Below |
Past Dividends per Share | Company Filings/ Annualized Dividend Payments | See Below |
Future Dividends per Share Estimates | Average of up to 0 Analyst Estimates (S&P Global) | See Below |
India Consumer Durables Industry Average Dividend Yield | Market Cap Weighted Average of 21 Stocks | 0.5% |
India Market Average Dividend Yield | Market Cap Weighted Average of 1397 Stocks | 1.4% |
India Minimum Threshold Dividend Yield | 10th Percentile | 0.3% |
India Bottom 25% Dividend Yield | 25th Percentile | 0.6% |
India Top 25% Dividend Yield | 75th Percentile | 2% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
Date (Data in ₹) | Dividend per Share (annual) | Avg. No. Analysts |
---|
Date (Data in ₹) | Dividend per share (annual) | Avg. Yield (%) |
---|---|---|
2018-06-25 | 70.000 | 2.387 |
2018-05-30 | 70.000 | 2.489 |
2017-05-25 | 70.000 | 2.437 |
2016-05-19 | 60.000 | 2.148 |
2015-07-14 | 45.000 | 1.835 |
2015-05-28 | 45.000 | 1.877 |
2014-08-28 | 60.000 | 1.809 |
2014-05-27 | 60.000 | 2.040 |
2013-05-23 | 50.000 | 2.480 |
2012-09-04 | 40.000 | 1.882 |
2011-06-21 | 40.000 | 2.624 |
2011-05-27 | 40.000 | 2.792 |
2010-05-31 | 40.000 | 3.853 |
2009-04-15 | 20.000 | 4.604 |
2009-03-31 | 20.000 | 11.923 |
2009-02-24 | 10.000 | 6.263 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
Mr. Subhadip Dutta Choudhury, B.Tech, Elec. Engg., IITPGDBA, IIM has been the Chief Executive Officer and Vice Chairman at Hawkins Cookers Limited since April 26, 2006 and has been its Director since May 18, 1992 and serves as its Managing Director. Mr. Choudhury holds B Tech in Electrical Engineering from IIT Kharagpur and a Post Graduate Diploma in Business Administration from IIM Calcutta.
Average tenure and age of the Hawkins Cookers board of directors in years:
Hawkins Cookers Limited (BSE:508486) 508486 has a nice dividend yield of 2.46% and their current payout ratio is 76.04%. … BSE:508486 Historical Dividend Yield Jun 14th 18 Balrampur Chini Mills Limited (BSE:500038) 500038 has a nice dividend yield of 3.51% and the company has a payout ratio of 25.36%. … BSE:500038 Historical Dividend Yield Jun 14th 18 VST Industries Limited (BSE:509966) 509966 has a solid dividend yield of 2.56% and is distributing 65.80% of earnings as dividends , and analysts are expecting a 68.54% payout ratio in the next three years.
Simply Wall St - – Full articleand want a simplistic look at the return on Hawkins Cookers Limited (BOM:508486) stock. … Hawkins Cookers Limited (BOM:508486) outperformed the household appliances industry on the basis of its ROE – producing a higher 44.33% relative to the peer average of 12.25% over the past 12 months. … View out our latest analysis for Hawkins Cookers
Simply Wall St - – Full article
Hawkins Cookers Limited manufactures, trades, and sells kitchenware in India. It offers pressure cookers; SS Hawkins Tpan; and cookware, including tavas, roti tavas, flat and dosa tavas, frying pans, saucepans, cook-n-serve bowls, handis, stewpots, sauté pans, and cookware sets, as well as provides parts and repair services for its products. The company also exports its products. The company was founded in 1959 and is based in Mumbai, India.
Name: | Hawkins Cookers Limited |
508486 | |
Exchange: | BSE |
Founded: | 1959 |
₹15,014,750,692 | |
5,287,815 | |
Website: | http://www.hawkinscookers.com |
Address: |
Hawkins Cookers Limited Maker Tower, Floor 101, Mumbai, Maharashtra, 400005, India |
Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
---|---|---|---|---|---|---|---|
BSE | 508486 | Equity Shares | Mumbai Stock Exchange | IN | INR | 26. Aug 1994 |
Household Appliances | |
Consumer Durables |
Area | Date (UTC time) |
---|---|
Company Analysis updated: | 2019/02/23 12:38 |
End of day share price update: | 2019/02/22 00:00 |
Last estimates confirmation: | 2018/05/30 |
Last earnings filing: | 2019/01/29 |
Last earnings reported: | 2018/12/31 |
Last annual earnings reported: | 2018/03/31 |
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.