Hatsun Agro Product Ltd - Stock Valuation and Financial Performance

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

Hatsun Agro Product Share Price

941.50 17.00 1.84%
as on 24-Jan'25 16:59

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 -

mw4me loader
P/E Ratio (SA):
72.83
Market Cap:
20,971.8 Cr.
52-wk low:
913.7
52-wk high:
1,380

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 average 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 Weak which suggest that the price of Hatsun Agro Product Ltd is likely to Fall 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 some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 14.7%23.3%22.3%14.1%14.1%13.3%22.6%16%12.3%15.2%-
Value Creation
Index
0.10.70.70.00.10.00.70.4-0.10.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,9333,4454,1984,2874,7605,3085,5516,3707,2477,9908,504
Sales YoY Gr.-17.4%21.9%2.1%11%11.5%4.6%14.8%13.8%10.3%-
Adj EPS 1.82.86.54.35.55.112.511.27.311.512.9
YoY Gr.-59.7%129.5%-33.8%28.8%-7.6%145.1%-10.1%-34.9%58.4%-
BVPS (₹) 10.51116.617.537.141.246.550.564.770.675.2
Adj Net
Profit
36.958.813589.5121112273246162257288
Cash Flow from Ops. 61.5219433277375552518576741-71.5-
Debt/CF from Ops. 103.12.14.72.72.22.732-31.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.8%10.9%12.9%10.3%
Adj EPS 23.2%16%-2.5%58.4%
BVPS23.6%13.7%14.9%9.1%
Share Price 18.3% 14.9% -2.5% -15.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
18.42646.725.120.713.128.423.112.717.117.7
Op. Profit
Mgn %
6.88.898.79.510.414.511.39.711.311.9
Net Profit
Mgn %
1.31.73.22.12.52.14.93.92.23.23.4
Debt to
Equity
2.82.92.63.61.31.31.41.511.4-
Working Cap
Days
3743394142394355607832
Cash Conv.
Cycle
11191615161522252137-6

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 17.70%

Sales growth is growing at healthy rate in last 3 years 12.91%

Sales growth is good in last 4 quarters at 10.01%

Net Profit has been subdued in last 3 years -2.53%

Debt to equity has increased versus last 3 years average to 1.44

Latest Financials - Hatsun Agro Product Ltd.

Standalone Consolidated
TTM EPS (₹) 12.9 0.1
TTM Sales (₹ Cr.) 8,504 1,141
BVPS (₹.) 75.2 0
Reserves (₹ Cr.) 1,652 47
P/BV 12.53 0.00
PE 72.83 0.00
From the Market
52 Week Low / High (₹) 913.65 / 1380.00
All Time Low / High (₹) 1.52 / 1505.58
Market Cap (₹ Cr.) 20,972
Equity (₹ Cr.) 22.3
Face Value (₹) 1
Industry PE 63.3

Management X-Ray of Hatsun Agro Product:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.003.910.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Hatsun Agro Product: Q2FY24 Result Update - 26 Oct 2023

Particulars

Q2FY24

(Rs. Cr)

YoY Trend

Comments

Revenue

1,905

+9%

 
EBITDA

219

+24%

 
EBITDA Margin

11%

+100 bps

Driven by lower commodity prices & operating leverage benefits
PAT

78

+83%

Aided by one time profit on sale of windmills

Good result on account of cyclical recovery.

Hatsun Agro: Q1FY24 Result Update - 21 Jul 2023

Particulars

Q1FY24

YOY

Comments

Revenue

2,151

6.8%

Positive impact of seasonality lead to revenue growth despite high base

EBITDA

238

33.5%

 

EBITDA Margin

11.1%

+230bps

Driven by reduction in milk procurement prices

PAT

80

54%

 

Sustained performance despite weak sales of value added products.

 

Hatsun Agro Products: Q1FY23 Result Update - 21 Jul 2022

Hatsun Agro: Quarterly Result Update - 22 Jan 2020

Results: Hatsun Agro (HAP) reports 16% growth in sales. While the operating margin was 10%, the operating profit jumped by 41% year on year.

  • For milk and milk products segment which comprises of Milk, Ice creams, Curd and Ghee (sold under the brand Arokya milk, Hatsun curd, Arun Ice-creams) the sales grew by 15% and operating profit grew by 56% year on year.
  • For others which comprises of Cattle feed and Ready to eat products (Santosa cattle feed, Oyalo Pizza), sales grew by 32% year on year. This business is still into gestation period and hence making losses. However, the operating loss has reduced by 40% year on year.
  • The company’s board approved setting up of an ice cream plant in Telangana which is expected to be commissioned by the third quarter of next financial year.

Outlook: During the quarter South India saw unseasonal rains which affected milk supply. Private milk producers passed on this cost to consumers by increasing prices of milk and milk products. HAP’s management said that the company will be expanding in new markets before competing aggressively with established rival brands. Currently dominant in South India, the company targets the state of Maharashtra. The strategy is to start with small towns like Solapur and Latur and then move to larger cities like Pune and Mumbai.

HAP may see healthy long term growth as it expands into newer geographies and products. Although the competition is high from from Amul and regional dairies HAP’s strong TN business, low cost procurement, and introduction of higher margin value added products makes it an attractive opportunity. It trades at high valuations ~41x P/E ratio versus long term consumer stocks P/E ratio of 28x. We look for price where we get enough margin of safety and upside of 15%+ CAGR.

Goodness of Hatsun - 22 Nov 2019

About the Industry: -With population size of 132 crores growing at 3-4% CAGR, rising urbanization, health awareness and disposable income there is tremendous potential for growth for Indian dairy players. Organized dairy industry is expected to witness higher growth as overall organized share in milk products is less than 25-30%. Only ~20% of total Indian milk production is procured, processed and sold through by organized dairies in India. In fresh milk product category there is huge scope for private dairies as organized market share is as low as 5% in Paneer and ~7-8% in curd.

About the Company: -Hatsun Agro Products (Hatsun) is a private dairy headquartered in Chennai. Hatsun is promoted by Mr. R G Chandramogan and is a largest private dairy in South India. The company’s major products include milk, curd, flavoured milk, ghee, butter and ice cream. The company is known for its key brands like Arun Ice Creams, Arokya Milk & Hatsun Curd. The company has done backward integration by entering into animal feed business under the brand equity of Santosa. It has also entered ready-to-eat pizza business under the brand equity of Oyalo. The key areas of operations are South India, Maharashtra and Orissa.

Liquid milk forms around 60% of the overall revenue of the company. The liquid milk is a low margin business compensated by low working capital requirement. Whereas, the value added milk products is a high margin business with a much higher working capital requirement. Milk products segment consist of Ice creams, curd, ghee and retail stores sales. The Others segment consist of cattle feed.

The company has a diverse portfolio of largely fresh milk products such as pouch milk, curd, butter milk, lassi and paneer, in addition to ice-cream. It follows a model of having a higher number of small manufacturing facilities that are largely concentrated in Tamil Nadu. With presence mainly limited to southern India at present, it has plans to establish operations in Maharashtra.

In liquid milk business, milk procurement is the biggest challenge. Hatsun has been successful in creating a strong milk procurement network. It purchases milk directly from farmers and from agents (which is comparatively easy but costly). This procurement in turn also helps to earn superior margin on milk products versus competitors. In past, Nestle, Britannia and Danone have shied away from scaling up milk product business due to lack of procurement strategy. We believe Hatsun has edge to establish sustainable business model in value added products like curds, ghee, etc.

Results: Hatsun Agro reported a year on year increase of 7% in sales and 11.4% jump in operating profit in Q2FY20.

Outlook: Hatsun is incrementally growing high margin value added products in milk products and in newer geographies. It is actively growing its ice-cream through retail stores. Profit margins are improving every year as share of value added products is on rise. Its Gross profits have increased from 24% to current 30%. Investors may observe debt of ~ ?900 Cr. on balance sheet, but we believe that due to sticky business model, it can be serviced comfortably.

Due to large opportunity size of consumption in India, Hatsun Agro has drawn aggressive to expand in new geographies. The company is increasing its high margin value added products. Although we see the growth coming, but we are still cautious due to heavy competition from the bigger players like Amul, Nandini and regional diaries who have upper hand in procurement and high brand recall in those regions. 

Key Ratios of Hatsun Agro Product

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales2,9333,4454,1984,2874,7605,3085,5516,3707,2477,990
Operating Expenses 2,7353,1403,8203,9164,3194,7584,7495,6496,5467,091
Manufacturing Costs206240252231309380362481535615
Material Costs2,1842,4893,0493,0843,3433,7613,7924,4085,1835,619
Employee Cost 93110127141156168185210224226
Other Costs 252301392460511449411550603631
Operating Profit 198305378372441550802721701899
Operating Profit Margin (%) 6.8%8.8%9.0%8.7%9.3%10.4%14.4%11.3%9.7%11.3%
Other Income 6578696101123
Interest 6368708886106108107126154
Depreciation 94107143174201296295311362409
Exceptional Items 0000000000
Profit Before Tax 47134172119161156404314225358
Tax 87336284644131655991
Profit After Tax 396013591115112274248166267
PAT Margin (%) 1.3%1.8%3.2%2.1%2.4%2.1%4.9%3.9%2.3%3.3%
Adjusted EPS (₹)1.92.96.54.35.35.112.511.37.512.0
Dividend Payout Ratio (%)50%72%45%67%56%86%63%52%81%50%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 2212313493668059041,0221,1091,4411,572
Share Capital 11111515161622222222
Reserves 2112203333507898881,0001,0871,4181,550
Minority Interest0000000000
Debt4735196901,0097379111,1021,3551,1681,840
Long Term Debt282230369542502614536784780956
Short Term Debt192289320467234297566571388885
Trade Payables109137170171178142140147184188
Others Liabilities 2522713794865277578541,2901,3371,693
Total Liabilities 1,0561,1571,5882,0322,2462,7143,1173,9014,1315,293

Fixed Assets

Gross Block1,0171,1321,0911,4451,8262,4352,8683,5634,0464,367
Accumulated Depreciation3854851002284186799391,1531,4311,600
Net Fixed Assets6326479911,2171,4081,7561,9292,4102,6152,767
CWIP 233390259233355384237254238
Investments 1000008142130
Inventories2593472973844033745706095761,452
Trade Receivables131541781598810
Cash Equivalents 24295533364539404253
Others Assets10586113132157171177584615742
Total Assets 1,0561,1571,5882,0322,2462,7143,1173,9014,1315,293

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 62219433277375552518576741-71
PBT 47134172119161156364275225358
Adjustment 153171210255283398418424478543
Changes in Working Capital -128-5489-65-3523-169-17103-848
Tax Paid -11-33-37-31-35-25-95-106-64-124
Cash Flow From Investing Activity -124-134-569-523-343-537-418-565-441-388
Capex -125-135-571-526-342-540-413-570-434-386
Net Investments 010000-8-5-6-8
Others 01230331005
Cash Flow From Financing Activity 76-79162223-31-7-106-8-300474
Net Proceeds from Shares 30000418105002970
Net Proceeds from Borrowing 75-42219233-39107-75287-77327
Interest Paid -63-66-70-84-84-102-114-108-128-118
Dividend Paid -7-56-18-61-94-116-129-129-129-134
Others 408632134-233-1212-58-263398
Net Cash Flow 13626-2318-73014
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)19.6626.8946.8125.4419.6313.1428.4123.3113.0117.74
ROCE (%)14.7123.3122.314.0714.1213.3322.5815.9912.2915.21
Asset Turnover Ratio3.093.123.062.372.232.141.91.821.81.7
PAT to CFO Conversion(x)1.593.653.213.043.264.931.892.324.46-0.27
Working Capital Days
Receivable Days2122111000
Inventory Days22322829302731343046
Payable Days17181820191614121212

Hatsun Agro Product Ltd Stock News

Hatsun Agro Product Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Hatsun Agro Product on 24-Jan-2025 16:59 is ₹941.5.
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 24-Jan-2025 16:59 the market cap of Hatsun Agro Product stood at ₹20,971.8.
The latest P/E ratio of Hatsun Agro Product as of 24-Jan-2025 16:59 is 72.83.
The latest P/B ratio of Hatsun Agro Product as of 24-Jan-2025 16:59 is 12.53.
The 52-week high of Hatsun Agro Product is ₹1,380 and the 52-week low is ₹913.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Hatsun Agro Product is ₹8,504 ( 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
Read More Read Less
You have 2 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.