Hatsun Agro Product Limited
HATSUN · General/Diversified · NSE
₹943
Current Market Price
Fair Value (DCF)
₹1,085
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
27%
ROE
16.2%
Debt/Equity
0.00
WACC
12.8%
Market Cap
₹0.21 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.2%
Return on capital employed
EV / EBITDA
22.6×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
3.1×
EBIT covers interest
Current Ratio
0.63×
Short-term liquidity
Asset Turnover
1.89×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
10.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹943.3
Bear case
₹164.12
MoS -474.8%
Base case
₹1,084.79
MoS +13.0%
Bull case
₹1,139.03
MoS +17.2%
Ratio Trends
HATSUN · last 9 annual periods
ROE
16.2%
ROCE
24.0%
Operating Margin
—
Debt / Equity
1.50×
PE
751.0×
EV / EBITDA
27.3×
Historical Financials
HATSUN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5570 Cr | ₹6370 Cr | ₹1789 Cr | ₹2047 Cr | ₹8684 Cr | +11.7% |
| EBITDA | — | ₹739 Cr | ₹711 Cr | ₹920 Cr | ₹1028 Cr | +8.6% |
| EBIT | ₹475 Cr | ₹420 Cr | ₹62.5 Cr | ₹121 Cr | — | -29.0% |
| PAT | ₹246 Cr | ₹218 Cr | ₹25.0 Cr | ₹52.2 Cr | ₹279 Cr | +3.1% |
| EPS (diluted) | ₹11.43 | ₹11.46 | ₹1.12 | ₹2.34 | — | -32.7% |
| CFO | ₹518 Cr | ₹576 Cr | ₹741 Cr | ₹-71.5 Cr | ₹1450 Cr | +29.4% |
| CapEx | — | — | — | — | ₹-658 Cr | — |
| FCF | — | — | — | — | ₹793 Cr | +0.0% |
| Total Assets | — | ₹3542 Cr | ₹3751 Cr | ₹4735 Cr | ₹4865 Cr | +8.3% |
| Total Debt | — | — | ₹668 Cr | ₹1316 Cr | ₹2570 Cr | +40.1% |
| Shareholders' Equity | — | — | ₹1441 Cr | ₹1572 Cr | ₹1718 Cr | +4.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HATSUN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AWL AWL Agri Business Limited | +15.0% | 34 | Undervalued | 13.0% | — |
| PATANJALI Patanjali Foods Limited | -11.5% | 27 | Fairly valued | 11.4% | — |
| TATACONSUM TATA CONSUMER PRODUCTS LIMITED | -50.8% | 46 | Overvalued | 6.0% | 77.5× |
| BRITANNIA Britannia Industries Limited | -38.8% | 25 | Overvalued | 49.7% | 54.6× |
| NESTLEIND Nestle India Limited | -58.2% | 22 | Overvalued | 80.0% | 33.8× |
Click a ticker to view its fair-value analysis.
Dividend History
14 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹29.78/sh
Last payout
2025-07-24
₹6.00
Peak payout
₹6.00
Trailing yield
0.64%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Hatsun Agro Product Limited (HATSUN.NS) trades at 943.30 vs a model fair value of 1084.79, a gap of 15.0%. Piotroski F-score: 7/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HATSUN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HATSUN →
Compare
Head-to-head with peers
Compare HATSUN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HATSUNNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.