Hatsun Agro Product (HATSUN)₹1,044−2.84%Dairy Products
In the Jun 2026 quarter (standalone), Hatsun Agro Product reported sales of ₹3,100 Cr, up 21.9% from Jun 2025, and net profit of ₹134 Cr, down 9.5% year on year. For the year to Mar 2026, sales were ₹9,992 Cr and net profit ₹356 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,914 | 1,893 | 2,056 | 2,385 | 2,079 | 2,017 | 2,253 | 2,543 | 2,392 | 2,372 | 2,587 | 3,100 |
| Expenses | 1,686 | 1,674 | 1,816 | 2,044 | 1,832 | 1,797 | 2,019 | 2,167 | 2,051 | 2,110 | 2,341 | 2,741 |
| Operating Profit | 219 | 213 | 230 | 330 | 241 | 214 | 224 | 370 | 331 | 256 | 235 | 351 |
| OPM % | 11.0% | 11.0% | 11.0% | 14.0% | 12.0% | 11.0% | 10.0% | 15.0% | 14.0% | 11.0% | 9.0% | 11.0% |
| Other Income | 14.01 | 4.01 | 2.01 | 1.99 | 7.01 | 2.01 | 9.01 | 3.01 | 4.01 | 3.01 | 3.01 | 3.01 |
| Interest | 32.05 | 38.06 | 50.05 | 46.02 | 45.05 | 43.04 | 48.03 | 43.02 | 37.02 | 33.03 | 32.01 | 32.05 |
| Depreciation | 99.93 | 102 | 111 | 111 | 116 | 117 | 127 | 129 | 136 | 146 | 146 | 151 |
| Profit before tax | 101 | 77.31 | 71.30 | 177 | 88.28 | 56.22 | 59.27 | 202 | 163 | 79.34 | 60.28 | 172 |
| Tax % | 23.0% | 25.0% | 26.1% | 26.0% | 26.1% | 26.0% | 27.0% | 26.1% | 26.0% | 23.1% | 15.0% | 22.0% |
| Net Profit | 77.92 | 56.93 | 51.94 | 131 | 63.92 | 40.95 | 42.90 | 148 | 120 | 60.85 | 50.95 | 134 |
| EPS (Rs) | 3.49 | 2.59 | 2.35 | 5.88 | 2.90 | 1.85 | 1.94 | 6.67 | 5.42 | 2.73 | 2.29 | 6.02 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 3,460 | 4,214 | 4,305 | 4,779 | 5,326 | 5,576 | 6,391 | 7,277 | 8,025 | 8,707 | 9,992 | 10,451 |
| Expenses | 3,141 | 3,818 | 3,914 | 4,313 | 4,754 | 4,752 | 5,651 | 6,545 | 7,089 | 7,657 | 8,779 | 9,242 |
| Operating Profit | 305 | 378 | 372 | 448 | 550 | 802 | 721 | 701 | 899 | 1,014 | 1,177 | 1,173 |
| OPM % | 9.0% | 9.0% | 9.0% | 9.0% | 10.0% | 14.0% | 11.0% | 10.0% | 11.0% | 12.0% | 12.0% | 11.2% |
| Other Income | 5.01 | 6.99 | 8.01 | −1.01 | 9.01 | −22.01 | −21.01 | 11.01 | 23.01 | 19.01 | 14.01 | 13.04 |
| Interest | 68.08 | 70.08 | 88.06 | 86.03 | 106 | 108 | 107 | 126 | 154 | 182 | 146 | 134 |
| Depreciation | 107 | 143 | 174 | 201 | 296 | 295 | 311 | 361 | 408 | 464 | 573 | 578 |
| Profit before tax | 134 | 173 | 119 | 162 | 157 | 379 | 284 | 226 | 359 | 388 | 472 | 474 |
| Tax % | 55.1% | 21.0% | 23.0% | 29.0% | 28.0% | 35.0% | 23.0% | 26.0% | 25.1% | 26.0% | 24.0% | — |
| Exceptional items | 0.99 | 0.99 | 0.99 | −4.99 | 0.00 | 0.00 | 2.99 | 4.99 | 11.01 | 4.01 | 0.00 | — |
| Net Profit | 59.94 | 135 | 90.88 | 115 | 112 | 245 | 218 | 166 | 267 | 284 | 356 | 365 |
| EPS (Rs) | 2.73 | 6.10 | 4.09 | 5.16 | 5.05 | 11.10 | 9.81 | 7.47 | 12.03 | 12.85 | 16.03 | 16.46 |
| Dividend payout % | 72.1% | 45.1% | 67.1% | 56.1% | 58.1% | 70.1% | 59.1% | 81.1% | 50.1% | 47.1% | 63.1% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 10.96 | 10.96 | 14.95 | 14.93 | 15.94 | 15.95 | 21.91 | 21.96 | 21.97 | 21.91 | 21.92 | 21.92 |
| Reserves | 212 | 221 | 334 | 351 | 791 | 891 | 1,003 | 1,090 | 1,422 | 1,554 | 1,706 | 1,928 |
| Borrowings | 614 | 673 | 920 | 1,299 | 1,028 | 1,435 | 1,623 | 1,942 | 1,795 | 2,701 | 2,567 | 1,839 |
| Other Liabilities | 221 | 255 | 321 | 368 | 414 | 377 | 473 | 496 | 474 | 463 | 542 | 660 |
| Total Liabilities | 1,058 | 1,158 | 1,591 | 2,034 | 2,249 | 2,719 | 3,120 | 3,550 | 3,715 | 4,742 | 4,839 | 4,450 |
| Fixed Assets | 634 | 649 | 995 | 1,220 | 1,412 | 1,762 | 1,934 | 2,419 | 2,624 | 2,777 | 3,054 | 3,513 |
| CWIP | 22.95 | 32.91 | 89.79 | 258 | 232 | 354 | 383 | 237 | 254 | 237 | 245 | 58.85 |
| Investments | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8.01 | 14.02 | 21.04 | 30.03 | 267 | 43.04 |
| Other Assets | 399 | 476 | 506 | 555 | 605 | 603 | 794 | 881 | 816 | 1,696 | 1,273 | 835 |
| Inventories | 259 | 347 | 297 | 384 | 404 | 374 | 570 | 609 | 576 | 1,453 | 987 | 591 |
| Trade receivables | 13.02 | 15.02 | 41.03 | 7.01 | 8.01 | 15.02 | 9.01 | 8.01 | 8.01 | 10.01 | 28.06 | 5.01 |
| Cash & equivalents | 24.06 | 29.09 | 55.10 | 33.06 | 36.11 | 45.10 | 39.10 | 40.11 | 42.12 | 53.13 | 62.14 | 51.11 |
| Total Assets | 1,058 | 1,158 | 1,591 | 2,034 | 2,249 | 2,719 | 3,120 | 3,550 | 3,715 | 4,742 | 4,839 | 4,450 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 62.05 | 219 | 433 | 277 | 375 | 552 | 518 | 576 | 742 | −70.96 | 1,443 | 1,558 |
| Cash from investing activity | −124 | −134 | −570 | −524 | −343 | −538 | −418 | −566 | −442 | −388 | −882 | −436 |
| Cash from financing activity | 75.87 | −78.91 | 162 | 223 | −30.94 | −6.99 | −106 | −7.99 | −299 | 473 | −563 | −1,129 |
| Net cash flow | 13.02 | 6.01 | 26.04 | −23.03 | 1.01 | 8.02 | −7.01 | 3.01 | 0.00 | 14.03 | −1.01 | −8.01 |
| Capex | 129 | 140 | 574 | 533 | 351 | 546 | 417 | 594 | 471 | 535 | 653 | 439 |
| Free cash flow | −62.80 | 82.70 | −138 | −248 | 32.92 | 11.96 | 105 | 6.97 | 306 | −455 | 800 | 1,122 |
| CFO / OP % | 36.9% | 82.0% | 124.0% | 83.0% | 90.9% | 104.9% | 75.9% | 95.0% | 114.9% | 6.0% | 153.0% | 143.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 3 | 3 | 5 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 2 | 0 |
| Inventory days | 43 | 51 | 36 | 45 | 44 | 36 | 55 | 50 | 41 | 94 | 60 | 31 |
| Days payable | 18 | 20 | 20 | 20 | 19 | 14 | 13 | 12 | 13 | 12 | 15 | 17 |
| Cash conversion cycle | 27 | 32 | 19 | 26 | 25 | 24 | 42 | 39 | 28 | 83 | 47 | 14 |
| Working capital days | −23 | −23 | −40 | −54 | −29 | 11 | −42 | −36 | −23 | −13 | −29 | −25 |
| ROCE % | 13.9% | 22.9% | 21.9% | 14.0% | 14.9% | 12.9% | 21.0% | 14.9% | 10.9% | 12.9% | 12.9% | 14.9% |
For the Jun 2026 quarter, Hatsun Agro Product reported sales of ₹3,100 Cr, up 21.9% year on year and net profit of ₹134 Cr, down 9.5% year on year. The operating margin was 11.0%.
Hatsun Agro Product's sales for the year to Mar 2026 were ₹9,992 Cr; over the last twelve months they were ₹10,451 Cr.
Net profit for the year to Mar 2026 was ₹356 Cr, and ₹365 Cr over the last twelve months. Earnings per share over the same trailing period were ₹16.46.
Hatsun Agro Product reported borrowings of ₹1,839 Cr at Mar 2026, against cash and equivalents of ₹51.11 Cr.
Cash from operations was ₹1,558 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹1,122 Cr.