Honasa Consumer logo

Honasa Consumer financials and balance sheet

NSE: HONASABSE: 544014Personal ProductsSmall Cap

Last close ₹431.80down ₹10.60 (2.40%)BSE ₹431.40

Share price at the NSE close on 23 Oct 2026. Previous close ₹442.40.

52-week range of traded prices to 23 Oct 2026
₹248.40Low, 11 Dec 2025₹509.80High, 14 Aug 2026
Market cap
₹14,078 Cr531st largest listed
P/E
56.6
P/B
10.0
Dividend yield
0.69%
ROE
19.2%
ROCE
18.2%
Debt to equity
0.00
Volume, NSE
9,56,00251.5% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Honasa Consumer annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹2,392 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue2,392
  2. Materials and goods−714
  3. Employee costs−263
  4. Other expenses−1,179
  5. Operating profit236
  6. Depreciation−44
  7. Other income+84
  8. One-off items−4.8
  9. Finance costs−13
  10. Profit before tax257
  11. Tax−57
  12. Joint ventures−0.1
  13. Net profit200

What the company owns

  • Plant, investments and other assets₹1,263 Cr
  • Current investments₹252 Cr
  • Cash and bank₹214 Cr
  • Receivables₹198 Cr
  • Inventory₹165 Cr

What pays for it: net worth and liabilities

  • Net worth₹1,412 Cr
  • Owed to suppliers₹378 Cr
  • Other liabilities₹303 Cr

Profit and loss

Consolidated, ₹ crore, years to March.Honasa Consumer quarterly results

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
Revenue from operations1,9202,0672,392
1,7831,9982,156
Materials and goods bought581613714
Employee costs171200263
Other expenses1,0321,1851,179
Operating profit before depreciation13769236
Operating margin7.1%3.3%9.9%
Materials, % of revenue30.2%29.7%29.9%
Employee costs, % of revenue8.9%9.7%11.0%
Other expenses, % of revenue53.7%57.3%49.3%
Depreciation and amortisation314544
Operating profit after depreciation10624192
Other income507984
Finance costs91313
Profit before one-off items and tax14790262
One-off items00−5
Profit before tax14790257
371757
Share of profit of joint ventures and associates––0
11173200
Other comprehensive income004
Total comprehensive income11173204
Net margin5.8%3.5%8.4%
Net margin without joint ventures and associates––8.4%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
1,0951,1801,412
Share capital324325325
Reserves7718551,086
Borrowings000
414490568
123121112
Total assets1,6321,7902,092
5037791,134
1,1291,012959
Net debt−777−636−466
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
235102141
26897202
57−5−60
Receivables−3914−66
Inventories−13−453
Payables976312
Other working capital11−38−9
Tax paid−325−60
Capital spending0177
Free cash flow23585134
−470−145−17
337−31−38
Dividends paid000
Shares bought back000
Shares issued36350
Net change in cash102−7486
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.Honasa Consumer dividend history

₹ per shareMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
Earnings per share₹3.57₹2.24₹6.15
Diluted earnings per share₹3.55₹2.23₹6.12
Dividend per share––₹3.00
Book value per share₹33.78₹36.28₹43.39
Dividend payout––48.8%
Shareholder yield−2.8%−0.1%0.0%
Market cap at the year end (₹ crore)12,9477,5319,704

Ratios

Consolidated, years to March.Honasa Consumer PE ratio and valuation

RatioMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 21 May
Revenue growth–7.7%15.7%
Operating profit growth–−50.0%244.6%
Net profit growth–−34.2%175.4%
Earnings per share growth–−37.2%174.6%
10.2%6.4%15.4%
–−3.8 pts9.0 pts
From the net margin–−4.0 pts8.8 pts
From asset turnover–0.2 pts0.3 pts
From borrowing–0.1 pts−0.1 pts
Return on capital employed9.7%2.0%13.6%
Cash conversion212.9%140.6%70.6%
Interest cover11.81.914.6
Debt to equity0.000.000.00
Receivable days302330
Inventory days779484
Payable days185212193
Cash conversion cycle, days−77−95−78
Working capital days−12−20−11
Asset turnover1.181.211.23
Assets per rupee of net worth1.491.501.50
Sales per rupee of plant13.3114.0717.62
Capital spending to depreciation0.000.380.17
Plant being built, % of plant in use0.3%0.1%–

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
10.3%
Cash from operations against operating profit
59.9%
Measure3 years
Return on equity, average10.7%
Return on capital employed, average8.4%
Operating margin, average6.8%
Net margin, average5.9%
Asset turnover, average1.21
Cash conversion cycle, days, average−84
Interest cover, average9.4
Debt to equity, average0.00

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations479141
Cash from investing−632−17
Cash from financing268−38
Capital spending257
Dividends paid00
Shares bought back00
Shares issued for cash3690
Borrowings raised00
Borrowings repaid00

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––4
Altman Z-scorePublished threshold 1.8117.269.7711.08
Beneish M-scorePublished threshold −1.78–−2.53−1.78
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–6.763.91
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––1.25
Receivables growth less revenue growthOur threshold 0 percentage points–−24.6334.11
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–23.31−12.28
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–0.741.87
Assets under construction, years of additionsOur threshold 2 years of additions–0.00–
Effective tax ratePublished threshold 17.16 per cent24.8818.8922.17
Tax charged less tax paid, % of profitOur threshold 10 percentage points2.8313.37−1.27
A threshold marked as ours has no published figure; it is the line we read the check against.