HONASA CONSUMER LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 441.6 INR | +4.68% |
|
+5.56% | +0.18% |
| 05-27 | Honasa Consumer Acquires CosmoGenesis Labs' Assets | MT |
| 05-27 | Honasa Consumer Limited acquired Assets of CosmoGenesis Tech Services Pvt Ltd. | CI |
Valuation
| Fiscal Period: March | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 143,186 | - | - |
| Enterprise Value (EV) 1 | 124,011 | 136,000 | 133,890 |
| P/E ratio | 113 x | 86.9 x | 59.9 x |
| Yield | - | - | 0.45% |
| Capitalization / Revenue | 6.8 x | 6.01 x | 4.94 x |
| EV / Revenue | 6.46 x | 5.71 x | 4.62 x |
| EV / EBITDA | 90.5 x | 65.5 x | 43.8 x |
| EV / FCF | 55.5 x | 71.9 x | 54.1 x |
| FCF Yield | 1.8% | 1.39% | 1.85% |
| Price to Book | 11.6 x | 11.3 x | 9.53 x |
| Nbr of stocks (in thousands) | 324,244 | - | - |
| Reference price 2 | 441.6 | 441.6 | 441.6 |
| Announcement Date | 5/23/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 9,435 | 19,199 | 23,832 | 28,998 |
| EBITDA 1 | - | 1,371 | 2,076 | 3,057 |
| EBIT 1 | - | 1,065 | 1,716 | 2,614 |
| Operating Margin | - | 5.55% | 7.2% | 9.01% |
| Earnings before Tax (EBT) 1 | - | 1,471 | 2,189 | 3,223 |
| Net income 1 | 157.2 | 1,118 | 1,648 | 2,392 |
| Net margin | 1.67% | 5.82% | 6.91% | 8.25% |
| EPS 2 | - | 3.550 | 5.081 | 7.372 |
| Free Cash Flow 1 | - | 2,235 | 1,892 | 2,473 |
| FCF margin | - | 11.64% | 7.94% | 8.53% |
| FCF Conversion (EBITDA) | - | 163.04% | 91.13% | 80.89% |
| FCF Conversion (Net income) | - | 199.96% | 114.8% | 103.39% |
| Dividend per Share 2 | - | - | - | 2.000 |
| Announcement Date | 12/30/22 | 5/23/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2024 Q2 | 2024 Q4 |
|---|---|---|
| Net sales 1 | - | 4,744 |
| EBITDA 1 | - | 312.3 |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | 294.4 | 186 |
| Net margin | - | 3.92% |
| EPS | 0.9300 | - |
| Dividend per Share | - | - |
| Announcement Date | 11/22/23 | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 6,465 | 7,186 | 9,297 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | 2,235 | 1,892 | 2,473 |
| ROE (net income / shareholders' equity) | - | 13.1% | 13.7% | 17% |
| ROA (Net income/ Total Assets) | - | 8.57% | 9.56% | 10.5% |
| Assets 1 | - | 13,043 | 17,236 | 22,806 |
| Book Value Per Share 2 | - | 34.80 | 39.10 | 46.30 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 118 | 284 | 345 |
| Capex / Sales | - | 0.61% | 1.19% | 1.19% |
| Announcement Date | 12/30/22 | 5/23/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
441.6
INR
Average target price
498.3
INR
Spread / Average Target
+12.85%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.18% | 1.64B | |
| -8.96% | 18.64B | |
| 0.00% | 15.04B | |
| +18.56% | 11.34B | |
| +27.16% | 10.2B | |
| 0.00% | 2.28B | |
| +737.50% | 1.98B | |
| -8.15% | 1.65B | |
| +212.93% | 511M | |
| -61.79% | 511M |
- Stock Market
- Equities
- HONASA Stock
- Financials Honasa Consumer Limited
