Hatsun Agro Product Ltd (HATSUN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 531531 | NSE: HATSUN | Consumer Food | Small Cap

Hatsun Agro Product Share Price

1,031 -17.45 -1.66%
as on 05-Dec'25 14:00

Hatsun Agro Product Ltd (HATSUN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 531531 | NSE: HATSUN | Consumer Food | Small Cap

DeciZen - make an informed investing decision on Hatsun Agro Product

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Hatsun Agro Product stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
65.08
Market Cap:
23,354 Cr.
52-wk low:
817.1
52-wk high:
1,183.3

Is Hatsun Agro Product Ltd an attractive stock to invest in?

1. Is Hatsun Agro Product Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Hatsun Agro Product Ltd is a good quality company.

2. Is Hatsun Agro Product Ltd undervalued or overvalued?

The key valuation ratios of Hatsun Agro Product Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Hatsun Agro Product Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Hatsun Agro Product Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Hatsun Agro Product:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Hatsun Agro Product Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 23.3%22.3%14.1%14.1%13.3%22.6%16%12.3%15.2%14.8%-
Value Creation
Index
0.70.70.00.10.00.70.4-0.10.40.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,4454,1984,2874,7605,3085,5516,3707,2477,9908,6679,136
Sales YoY Gr.-21.9%2.1%11%11.5%4.6%14.8%13.8%10.3%8.5%-
Adj EPS 2.86.54.35.55.112.511.27.311.512.716.1
YoY Gr.-129.5%-33.8%28.8%-7.6%145.1%-10.1%-34.9%58.4%9.9%-
BVPS (₹) 1116.617.537.141.246.550.564.770.677.483.5
Adj Net
Profit
58.813589.5121112273246162257282359
Cash Flow from Ops. 219433277375552518576741-71.51,443-
Debt/CF from Ops. 3.12.14.72.72.22.732-31.81.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.8%10.3%10.8%8.5%
Adj EPS 18.2%20.1%4.2%9.9%
BVPS24.2%13.4%15.3%9.7%
Share Price 16.7% 7% 2.9% -5.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2646.725.120.713.128.423.112.717.117.120
Op. Profit
Mgn %
8.898.79.510.414.511.39.711.311.712.5
Net Profit
Mgn %
1.73.22.12.52.14.93.92.23.23.33.9
Debt to
Equity
2.92.63.61.31.31.41.511.41.20.5
Working Cap
Days
4339414239435560788619
Cash Conv.
Cycle
19161516152225213742-11

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 20.00%

Sales growth is growing at healthy rate in last 3 years 10.81%

Net Profit has been subdued in last 3 years 4.23%

Debt to equity has increased versus last 3 years average to 1.22

Sales growth is not so good in last 4 quarters at 9.03%

Latest Financials - Hatsun Agro Product Ltd.

Standalone Consolidated
TTM EPS (₹) 16.1 12.5
TTM Sales (₹ Cr.) 9,136 8,700
BVPS (₹.) 83.5 82.1
Reserves (₹ Cr.) 1,837 1,807
P/BV 12.56 12.77
PE 65.08 83.76
From the Market
52 Week Low / High (₹) 817.05 / 1183.25
All Time Low / High (₹) 1.52 / 1505.58
Market Cap (₹ Cr.) 23,354
Equity (₹ Cr.) 22.3
Face Value (₹) 1
Industry PE 59.8

Management X-Ray of Hatsun Agro Product:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.003.910.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Hatsun Agro Product - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Hatsun Agro Product

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales3,4454,1984,2874,7605,3085,5516,3707,2477,9908,667
Operating Expenses 3,1403,8203,9164,3194,7584,7495,6496,5467,0917,654
Manufacturing Costs240252231309380362481535615716
Material Costs2,4893,0493,0843,3433,7613,7924,4085,1835,6196,008
Employee Cost 110127141156168185210224226243
Other Costs 301392460511449411550603631686
Operating Profit 3053783724415508027217018991,014
Operating Profit Margin (%) 8.8%9.0%8.7%9.3%10.4%14.4%11.3%9.7%11.3%11.7%
Other Income 57869610112319
Interest 68708886106108107126154182
Depreciation 107143174201296295311362409465
Exceptional Items 0000000000
Profit Before Tax 134172119161156404314225358386
Tax 7336284644131655991101
Profit After Tax 6013591115112274248166267285
PAT Margin (%) 1.8%3.2%2.1%2.4%2.1%4.9%3.9%2.3%3.3%3.3%
Adjusted EPS (₹)2.96.54.35.35.112.511.37.512.012.8
Dividend Payout Ratio (%)72%45%67%56%86%63%52%81%50%47%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 2313493668059041,0221,1091,4411,5721,724
Share Capital 11151516162222222222
Reserves 2203333507898881,0001,0871,4181,5501,702
Minority Interest0000000000
Debt5196901,0097379111,1021,3551,1681,8401,692
Long Term Debt230369542502614536784780956934
Short Term Debt289320467234297566571388885757
Trade Payables137170171178142140147184188241
Others Liabilities 2713794865277578541,2901,3371,6931,836
Total Liabilities 1,1571,5882,0322,2462,7143,1173,9014,1315,2935,493

Fixed Assets

Gross Block1,1321,0911,4451,8262,4352,8683,5634,0464,3674,978
Accumulated Depreciation4851002284186799391,1531,4311,6001,931
Net Fixed Assets 6479911,2171,4081,7561,9292,4102,6152,7673,047
CWIP 3390259233355384237254238245
Investments 000008142130267
Inventories3472973844033745706095761,452987
Trade Receivables154178159881028
Cash Equivalents 29553336453940425362
Others Assets 86113132157171177584615742857
Total Assets 1,1571,5882,0322,2462,7143,1173,9014,1315,2935,493

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 219433277375552518576741-711,443
PBT 134172119161156364275225358386
Adjustment 171210255283398418424478543636
Changes in Working Capital -5489-65-3523-169-17103-848532
Tax Paid -33-37-31-35-25-95-106-64-124-112
Cash Flow From Investing Activity -134-569-523-343-537-418-565-441-388-880
Capex -135-571-526-342-540-413-570-434-386-641
Net Investments 10000-8-5-6-8-1
Others 123-03310-05-238
Cash Flow From Financing Activity -79162223-31-7-106-8-300474-564
Net Proceeds from Shares 0004181050029700
Net Proceeds from Borrowing -42219233-39107-75287-77327-48
Interest Paid -66-70-84-84-102-114-108-128-118-146
Dividend Paid -56-18-61-94-116-129-129-129-134-134
Others 8632134-233-1212-58-263398-237
Net Cash Flow 626-2318-73014-1

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)26.8946.8125.4419.6313.1428.4123.3113.0117.7417.32
ROCE (%)23.3122.314.0714.1213.3322.5815.9912.2915.2114.82
Asset Turnover Ratio3.123.062.372.232.141.91.821.81.71.61
PAT to CFO Conversion(x)3.653.213.043.264.931.892.324.46-0.275.06
Working Capital Days
Receivable Days1221110001
Inventory Days32282930273134304651
Payable Days18182019161412121213

Hatsun Agro Product Ltd Stock News

Hatsun Agro Product Ltd FAQs

The current trading price of Hatsun Agro Product on 05-Dec-2025 14:00 is ₹1,031.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Hatsun Agro Product stood at ₹23,354.
The latest P/E ratio of Hatsun Agro Product as of 04-Dec-2025 is 65.08.
The latest P/B ratio of Hatsun Agro Product as of 04-Dec-2025 is 12.56.
The 52-week high of Hatsun Agro Product is ₹1,183.3 and the 52-week low is ₹817.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hatsun Agro Product is ₹9,136 ( Cr.) .

About Hatsun Agro Product Ltd

Hatsun Agro Product Limited is based in South India and was incorporated in 1970. R.G.Chandramogan is the founder of this company. Hatsun started marketing fresh milk in pouches from 1993 and manufacturing dairy ingredients from 2003. It is located at 5-A,Vijayaraghava road,T.Nagar,Chennai - 600 017 Tamilnadu, India.

Business

Hatsun is the largest private sector dairy company in India and hence has a distinct advantage of dealing in cow's milk. In 1970, Hatsun began with the pioneering effort of producing Arun ice cream, which still continues to be the most popular ice cream brand in South India.

The company procures around 1.65 million liters of liquid milk per day by directly collecting it from farmers spread over 4500 villages in south India. It has its own infrastructure of milk collection centre and chilling centre for procuring and handling of raw milk. Over 350 field's staffs are employed to ensure timely collection, testing of milk at the point of collection, weekly payment; cattle feed sales, encouraging farmers to grow their herd size, bank loans, animal insurance, training farmers on a better animal management and clean milking. It is having high-tech processing plants operating at 7 locations.

This is the only company in India using Bactofuge Technology (from West Falia-Germany) to clarify liquid milk.

In 2012 Hatsun Agro Product started selling of new range of Ice Creams under the Brand name ''IBACO''

In 2013 Hatsun Agro acquired Jyothi Dairy for Rs.65 crore

Hatsun products:

  • Ice cream -  Arun ICECREAM ,Make Your Own Sunday, Arun Unlimited
  • Milk Products - Hatsun Cooking Butter , Hatsun Cow Ghee , Hatsun Butter Milk , Hutsun Curd , Hutsun Panner
  • Beverages - Aaros Milk/ Badam Milk, Aaros Tea/ Masala Tea , Aaros Coffee Aaros Ragi
  • Diary Ingredients

Certifications:

  • ISO 22000:2005
  • ISO 9001:2000
  • ISO 14001:2004
  • ISO 15000:1998
  • HACCP certified manufacturing facilities
  • Export Inspection Council
  • Kosher Certificate
  • HALAL
  • USFDA
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×