| Key Financial Ratios of Hatsun Agro Products (in Rs. Cr.) |
Mar 15 |
Mar 14 |
Mar 13 |
Mar 12 |
Mar 11 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
3.62 |
7.59 |
4.15 |
2.47 |
1.81 |
|
| Diluted EPS (Rs.) |
3.62 |
7.59 |
4.15 |
2.47 |
1.78 |
|
| Cash EPS (Rs.) |
12.25 |
13.61 |
8.82 |
6.35 |
15.54 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
20.37 |
16.65 |
12.03 |
10.00 |
25.84 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
20.37 |
16.65 |
12.03 |
10.00 |
25.84 |
|
| Dividend / Share(Rs.) |
1.80 |
2.50 |
1.70 |
1.30 |
1.10 |
|
| Revenue from Operations/Share (Rs.) |
269.77 |
231.47 |
200.98 |
148.85 |
377.50 |
|
| PBDIT/Share (Rs.) |
18.79 |
17.29 |
14.03 |
10.44 |
26.75 |
|
| PBIT/Share (Rs.) |
10.14 |
11.26 |
9.35 |
6.56 |
16.43 |
|
| PBT/Share (Rs.) |
4.36 |
7.56 |
5.27 |
2.99 |
6.45 |
|
| Net Profit/Share (Rs.) |
3.60 |
7.58 |
4.15 |
2.47 |
5.22 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
6.96 |
7.46 |
6.97 |
7.01 |
7.08 |
|
| PBIT Margin (%) |
3.76 |
4.86 |
4.65 |
4.40 |
4.35 |
|
| PBT Margin (%) |
1.61 |
3.26 |
2.62 |
2.00 |
1.70 |
|
| Net Profit Margin (%) |
1.33 |
3.27 |
2.06 |
1.65 |
1.38 |
|
| Return on Networth / Equity (%) |
17.68 |
45.53 |
34.47 |
24.69 |
20.20 |
|
| Return on Capital Employed (%) |
7.36 |
18.02 |
12.37 |
29.26 |
8.61 |
|
| Return on Assets (%) |
3.70 |
9.69 |
6.50 |
4.68 |
3.85 |
|
| Total Debt/Equity (X) |
2.14 |
2.21 |
2.56 |
2.54 |
2.54 |
|
| Asset Turnover Ratio (%) |
277.84 |
296.06 |
315.09 |
282.17 |
279.05 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.68 |
0.45 |
0.69 |
0.58 |
0.43 |
|
| Quick Ratio (X) |
0.18 |
0.22 |
0.35 |
0.14 |
0.19 |
|
| Inventory Turnover Ratio (X) |
11.35 |
28.16 |
19.56 |
11.35 |
21.08 |
|
| Dividend Payout Ratio (NP) (%) |
49.96 |
32.95 |
40.98 |
37.78 |
20.43 |
|
| Dividend Payout Ratio (CP) (%) |
14.68 |
18.35 |
19.27 |
14.68 |
6.86 |
|
| Earnings Retention Ratio (%) |
50.04 |
67.05 |
59.02 |
62.22 |
79.57 |
|
| Cash Earnings Retention Ratio (%) |
85.32 |
81.65 |
80.73 |
85.32 |
93.14 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
3,872.97 |
3,322.01 |
1,313.03 |
1,130.26 |
785.10 |
|
| EV/Net Operating Revenue (X) |
1.32 |
1.33 |
0.61 |
0.70 |
0.58 |
|
| EV/EBITDA (X) |
18.95 |
17.84 |
8.69 |
10.05 |
8.17 |
|
| MarketCap/Net Operating Revenue (X) |
1.17 |
1.18 |
0.47 |
0.54 |
0.41 |
|
| Retention Ratios (%) |
50.03 |
67.04 |
59.01 |
62.21 |
79.56 |
|
| Price/BV (X) |
15.46 |
16.37 |
7.81 |
8.05 |
6.03 |
|
| Price/Net Operating Revenue |
1.17 |
1.18 |
0.47 |
0.54 |
0.41 |
|
| Earnings Yield |
0.01 |
0.03 |
0.04 |
0.03 |
0.03 |
|
Source : Dion Global Solutions Limited
