Hatsun Agro Product Ltd
HATSUNHatsun Agro Product Ltd
HATSUN
Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| 72.29 | 13.24 | 0.64% |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 49.30 | 9.68 | 1.52% |
Forecast & Ratings
Detailed Forecast from 2 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Hatsun Agro Product Limited is engaged in the business of manufacturing and selling of milk, milk products and ice creams. The Company's dairy products include dairy whitener, skimmed milk powder, ghee, milk, curd, paneer and ice creams.
Peers
Compare with peersNestle India Ltd
Britannia Industries Ltd
Vishal Mega Mart Ltd
Adani Wilmar Ltd
Bikaji Foods International Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
| Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,449.33 | 4,204.38 | 4,295.69 | 4,766.35 | 5,316.98 | 5,557.02 | 6,380.17 | 7,257.53 | 8,012.98 | 8,516.98 | ||||||||||
Raw Materials | 2,530.76 | 2,997.34 | 3,184.94 | 3,290.20 | 3,687.66 | 3,942.26 | 4,357.21 | 5,142.87 | 6,366.12 | 7,488.52 | ||||||||||
| Power & Fuel Cost | 90.19 | 101.83 | 84.67 | 110.97 | 129.93 | 127.26 | 163.36 | 207.72 | 256.47 | |||||||||||
| Employee Cost | 110.23 | 126.97 | 140.84 | 155.92 | 167.71 | 184.77 | 210.02 | 223.68 | 226.21 | |||||||||||
| Selling & Administrative Expenses | 356.96 | 461.47 | 540.77 | 593.99 | 576.49 | 537.36 | 700.19 | 757.39 | 799.58 | |||||||||||
| Operating & Other expenses | 51.86 | 131.97 | -35.50 | 167.77 | 196.47 | -15.08 | 248.60 | 213.87 | -556.95 | |||||||||||
EBITDA | 309.33 | 384.80 | 379.97 | 447.50 | 558.72 | 780.45 | 700.79 | 712.00 | 921.55 | 1,028.46 | ||||||||||
| Depreciation/Amortization | 107.09 | 142.87 | 173.64 | 200.59 | 296.48 | 295.00 | 310.77 | 361.52 | 409.49 | 454.83 | ||||||||||
| PBIT | 202.24 | 241.93 | 206.33 | 246.91 | 262.24 | 485.45 | 390.02 | 350.48 | 512.06 | 573.63 | ||||||||||
| Interest & Other Items | 68.25 | 70.20 | 87.64 | 85.72 | 105.85 | 108.28 | 106.63 | 125.92 | 154.18 | 183.99 | ||||||||||
| PBT | 133.99 | 171.73 | 118.69 | 161.19 | 156.39 | 377.17 | 283.39 | 224.56 | 357.88 | 389.64 | ||||||||||
| Taxes & Other Items | 73.48 | 36.34 | 27.84 | 46.34 | 44.13 | 130.82 | 65.47 | 58.71 | 90.60 | 101.69 | ||||||||||
| Net Income | 60.51 | 135.39 | 90.85 | 114.85 | 112.26 | 246.35 | 217.92 | 165.85 | 267.28 | 287.95 | ||||||||||
| EPS | 2.88 | 6.46 | 4.34 | 5.35 | 5.11 | 11.22 | 9.92 | 7.50 | 12.00 | 12.92 | ||||||||||
| DPS | 2.08 | 2.90 | 2.90 | 2.95 | 2.95 | 7.85 | 5.89 | 6.00 | 6.00 | 12.00 | ||||||||||
| Payout ratio | 0.72 | 0.45 | 0.67 | 0.55 | 0.58 | 0.70 | 0.59 | 0.80 | 0.50 | 0.93 |
Company Updates
Annual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFPeers & Comparison
Consumer StaplesFMCG - Foods
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Hatsun Agro Product Ltd | 77.88 | 13.24 | 0.64% |
| Nestle India Ltd | 54.13 | 63.72 | 1.46% |
| Britannia Industries Ltd | 55.80 | 30.10 | 1.48% |
| Vishal Mega Mart Ltd | 102.47 | 8.42 | — |
Price Comparison
Compare HATSUN with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 5 Mutual Funds holding Hatsun Agro Product Ltd
| Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
|---|---|---|---|---|
SBI Focused Equity Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 4.2823% | Percentage of the fund’s portfolio invested in the stock 2.61% | Change in the portfolio weight of the stock over the last 3 months -0.34% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 18/34 (+1) |
SBI Small Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 1.3996% | Percentage of the fund’s portfolio invested in the stock 0.88% | Change in the portfolio weight of the stock over the last 3 months -0.14% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 47/62 (-4) |
DSP Midcap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 1.1971% | Percentage of the fund’s portfolio invested in the stock 1.31% | Change in the portfolio weight of the stock over the last 3 months -0.37% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 32/64 (-15) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Trend In Dividends
HATSUN has shown inconsistent dividend trend over the last 5 years
Dividend Yield
Current dividend yield is 0.63%. An investment of ₹1,000 in the stock is expected to generate dividend of ₹6.33 every year
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateJul 24, 2024
Dividend/Share
₹6.00
Ex DateEx Date
Jul 24, 2024
Cash Dividend
Ex DateEx DateJul 24, 2024
Dividend/Share
₹6.00
Ex DateEx Date
Jul 24, 2024
Cash Dividend
Ex DateEx DateJul 27, 2023
Dividend/Share
₹6.00
Ex DateEx Date
Jul 27, 2023
Cash Dividend
Ex DateEx DateJul 26, 2022
Dividend/Share
₹6.00
Ex DateEx Date
Jul 26, 2022
Cash Dividend
Ex DateEx DateJul 22, 2021
Dividend/Share
₹6.00
Ex DateEx Date
Jul 22, 2021
In this regard, HAP has entered into share purchase agreements (SPAs), and other transaction documents / agreements with the existing promoters and shareholders of Milk Mantra Dairy. Milk Mantra Dairy is a manufacturer involved in marketing and sale of milk and milk products. With its innovative brand 'Milky Moo' it has created a strong presence in Odisha. It had recorded a turnover of Rs 276.42 crore for FY 2023-24. Hatsun Agro stated that this acquisition would strengthen the company's presence in Odisha and the Eastern India dairy market. It also gives scope to tap HAP's existing North Andhra Pradesh market and potential markets like West Bengal and adjoining States. The Milky Moo brand will be added with existing stable brands of HAP's Arun, IBACO, Hatsun and Arokya. Hatsun Agro Product manufactures and markets dairy products like milk, curd, ice creams, dairy whitener, skimmed milk powder, ghee, paneer, etc. The company's net profit declined 28.7% to Rs 40.94 crore in Q3 FY25 as against Rs 57.40 crore posted in Q3 FY24. However, revenue from operations rose 6.5% to Rs 2,009.75 crore during the quarter ended 31 December 2024. Powered by Capital Market - Live
However, revenue from operations rose 6.5% to Rs 2,009.75 crore during the quarter ended 31 December 2024. Profit before tax was Rs 55.67 crore in the third quarter of FY25, down 27.4% as against Rs 76.66 crore reported in the same period last year. During the quarter, total expenses rose 7.7% YoY to Rs 1,956.33 crore. Cost of materials consumed stood at Rs 1,404.17 crore (down 15.44% YoY) while employee benefit expenses was at Rs 58.67 crore (up 6.57% YoY) during the quarter. On nine-month basis, the company's net profit rose 9.6% to Rs 235.80 crore on 8.6% increase in revenue to Rs 6,456.91 crore in 9M FY25 over 9M FY24. Meanwhile, the company's board has approved an investment in the paid-up equity share capital of FP Solar Shakti to facilitate the consumption of solar energy under the Group Captive Consumption facility for the company's plant located in the state of Andhra Pradesh. Hatsun Agro Product manufactures and markets dairy products like milk, curd, ice creams, dairy whitener, skimmed milk powder, ghee, paneer, etc. Powered by Capital Market - Live
Net profit of Hatsun Agro Product declined 28.68% to Rs 40.94 crore in the quarter ended December 2024 as against Rs 57.40 crore during the previous quarter ended December 2023. Sales rose 6.48% to Rs 2009.75 crore in the quarter ended December 2024 as against Rs 1887.49 crore during the previous quarter ended December 2023. ParticularsQuarter EndedDec. 2024Dec. 2023% Var. Sales2009.751887.49 6 OPM %10.6611.27 - PBDT173.01178.27 -3 PBT55.6776.66 -27 NP40.9457.40 -29 Powered by Capital Market - Live
Hatsun Agro Product will hold a meeting of the Board of Directors of the Company on 16 January 2025.Powered by Capital Market - Live
Hatsun Agro Product announced that CRISIL has reaffirmed the long term credit rating at CRISIL AA-; Stable for bank loan facilities availed by the company. Powered by Capital Market - Live
However, revenue from operations rose 8.74% to Rs 2,072.10 crore during the quarter ended September 2024 quarter as compared with Rs 1,905.40 crore posted in corresponding quarter last year. Profit before tax was Rs 87.50 crore in the second quarter of FY25, down 13.58% as against Rs 101.26 crore posted in Q2 FY24. During the quarter, total expenses rose 9.51% YoY to Rs 1,991.22 crore. Cost of materials consumed stood at Rs 1,444.83 crore (down 9.91% YoY) while employee benefit expenses was at Rs 60.14 crore (up 9.50% YoY) during the quarter. On half year basis, the company's net profit jumped 23.54% to Rs 194.86 crore on 9.64% rise in revenue from operations to Rs 4,447.16 crore in H1 FY25 over H1 FY24. Hatsun Agro Product manufactures and markets dairy products like milk, curd, ice creams, dairy whitener, skimmed milk powder, ghee, paneer, etc.Powered by Capital Market - Live
Net profit of Hatsun Agro Product declined 17.08% to Rs 64.32 crore in the quarter ended September 2024 as against Rs 77.57 crore during the previous quarter ended September 2023. Sales rose 8.75% to Rs 2072.10 crore in the quarter ended September 2024 as against Rs 1905.40 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales2072.101905.40 9 OPM %11.6411.48 - PBDT203.06200.77 1 PBT87.50101.26 -14 NP64.3277.57 -17 Powered by Capital Market - Live
Hatsun Agro Product will hold a meeting of the Board of Directors of the Company on 4 November 2024Powered by Capital Market - Live
Hatsun Agro Product announced that D Sathyanarayan (DIN: 08489439) has resigned from the post of Non-Executive Non-Independent Director of the Company with effect from 12 September 2024. Powered by Capital Market - Live
Hatsun Agro Product will hold a meeting of the Board of Directors of the Company on 12 September 2024.Powered by Capital Market - Live
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 10.95%, vs industry avg of 10.66%
Increasing Market Share
Over the last 5 years, market share increased from 5.51% to 5.62%
Higher than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 18.4%, vs industry avg of 12.26%