EN DE

HAWKINS COOKERS LTD.-$ (HAWKINCOOK) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹47.2B

HC HAWKINS COOKERS LTD.-$ HAWKINCOOK · BSE
Price₹8,065
Fair Value₹3,059
Upside-62.1%
Quality63/100
Watch HAWKINS COOKERS LTD.-$ for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.5% net margin
Low debt · generates free cash flow
1.57% dividend yield
Mixed vs. peers (8/14)
Wide moat 74/100
Evidence: High Range ₹1,718 – ₹5,102 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 6 days ago

A solid business, but screening 62% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹5,102). The favourable scenario is already priced in.
  • The model range is unusually wide (₹1,718 to ₹5,102). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹9,552 ₹4,692 Fair Value ₹3,059 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹4,692 – ₹9,552 · fair‑value band ₹1,718 – ₹5,102 · the ₹8,065 price screens above the ₹3,059 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

HAWKINS COOKERS LTD.-$ (HAWKINCOOK) currently trades at ₹8,065, while our model-based Fair Value estimate is ₹3,059, implying the stock looks roughly 62.1% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, HAWKINS COOKERS LTD.-$ generated revenue of ₹12.5B at a net margin of 10.5%. Revenue grew 19.2% year over year. It earns a return on equity of 31.7%. Net debt stands at ₹137M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹1,718 (bear case) to ₹5,102 (bull case); at ₹8,065, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 15% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at -62%, HAWKINCOOK screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹1,114 ₹1,872 ₹3,111 80
Residual Income ₹1,592 ₹2,035 ₹9,954 76
Rev-Margin DCF ₹1,660 ₹2,964 ₹4,576 74
All 26 models by family
DCF Models
FCF DCF ₹1,112 ₹1,908 ₹3,229 38
Owner Earnings ₹2,441 ₹4,183 ₹7,071 31
5Y Revenue Exit ₹1,660 ₹3,004 ₹4,813 39
5Y EBITDA Exit ₹2,235 ₹4,147 ₹6,511 41
5Y P/E Exit ₹2,854 ₹5,379 ₹8,210 38
10Y Revenue Exit ₹1,395 ₹2,599 ₹4,400 36
10Y EBITDA Exit ₹1,836 ₹3,420 ₹5,773 37
10Y P/E Exit ₹2,240 ₹4,304 ₹7,147 35
Earnings-Based
Graham-Dodd ₹1,687 ₹6,860 ₹9,337 54
Lynch FV ₹1,718 ₹2,454 ₹3,190 50
PEG = 1.0 ₹1,718 ₹2,454 ₹3,190 46
EPV ₹2,536 ₹2,960 ₹3,331 59
Dividend Discount
Gordon GGM ₹1,194 ₹2,482 ₹3,937 70
DDM Multi-Stage ₹1,194 ₹2,093 ₹2,605 61
Multiples
P/E Multiple ₹4,094 ₹5,458 ₹6,823 63
P/S Multiple ₹2,133 ₹2,843 ₹3,554 58
P/B Multiple ₹2,526 ₹3,368 ₹4,210 55
EV/EBIT ₹4,259 ₹5,681 ₹7,104 53
EV/EBITDA ₹3,068 ₹4,093 ₹5,119 54
EV/Revenue ₹1,981 ₹2,834 ₹3,687 43
Asset-Based
NCAV (Graham) ₹421.02 ₹564.16 ₹842.03 50
Growth DCF
Growth DCF ₹1,114 ₹1,872 ₹3,111 80
Rev-Margin DCF ₹1,660 ₹2,964 ₹4,576 74
Economic Profit
Residual Income ₹1,592 ₹2,035 ₹9,954 76
ROIC Compounder ₹2,797 ₹3,610 ₹4,586 72
Growth Earnings
Growth-Adj P/E ₹3,067 ₹4,382 ₹5,696 68

Widest divergence: Growth Earnings (₹4,382) versus Asset-Based (₹564.16). Highest evidence: Growth DCF (80).

Notify me when HAWKINCOOK reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹12.5B
Revenue growth (YoY) +19.2%
Net margin 10.5%
Return on equity 31.7%
Free cash flow ₹482M FY2026
P/E ratio 32.5
More key figures
Operating margin 14.1%
EPS (TTM) ₹248.21
Dividend yield 1.6%
EPS growth (YoY) +15.8%
Net debt ₹137M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 52

Profitability 89
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Hawkins Cookers Limited manufactures, trades, and sells kitchenware in India. The company offers pressure cookers; and cookware, including tavas, frying pans, deep frying pans, saucepans, cook-n-serve bowls and frying pans, handis, stewpots, sauté pans, Uttapam pan, Tpan, casserole, appe pan, grill pan, dutch ovens, kadhai, pizza makers, cake bakers, and …

Full company description

Hawkins Cookers Limited manufactures, trades, and sells kitchenware in India. The company offers pressure cookers; and cookware, including tavas, frying pans, deep frying pans, saucepans, cook-n-serve bowls and frying pans, handis, stewpots, sauté pans, Uttapam pan, Tpan, casserole, appe pan, grill pan, dutch ovens, kadhai, pizza makers, cake bakers, and cookware sets, as well as parts and repair services for its products. It also exports its products. Hawkins Cookers Limited was founded in 1959 and is based in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

HAWKINS COOKERS LTD.-$ reported revenue of ₹12.5B in FY2026 versus ₹9.5B in FY2022, a compound +7.3%/yr. Reported net income was ₹1.3B in FY2026, compounding +11.8%/yr from FY2022.

Growth Quality 78/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹12.5B
Latest YoY
+12.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.5%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.8%
Revenue +7.3%/yr
FY22 ₹9.5B
FY23 ₹9.9B
FY24 ₹10.1B
FY25 ₹11.2B
FY26 ₹12.5B
Net income +11.8%/yr
FY22 ₹839M
FY23 ₹948M
FY24 ₹1.1B
FY25 ₹1.1B
FY26 ₹1.3B

HAWKINCOOK screens 62% overvalued. Compare with Midea Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "HAWKINS COOKERS LTD.-$ Fair Value". https://www.fairvalue-calculator.com/stock/HAWKINCOOK

Peer Group

Furnishings, Fixtures & Appliances · 319 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Top 25%
Fair Value upside −62% · Bottom 25%
Return on equity (TTM) 32% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 19% · Top 25%
Dividend yield (TTM) 1.7% · Below median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 32.5× · Pricier than median
P/B 10.60× · Pricier than 75% of peers
P/S (TTM) 3.77× · Pricier than 75% of peers
P/FCF 1.0× · Cheaper than median
EV/EBITDA 26.1× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 18
FUTURE96 · sector 0
PAST100 · sector 19
HEALTH98 · sector 98
DIVIDEND35 · sector 55

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥84.34 ¥99.66 +18%
Gree Electric Appliances, Inc 000651 ¥40.23 ¥86.91 +116%
Haier Smart Home Co 600690 ¥21.79 ¥36.04 +65%
King Slide Works Co 2059 12,500 TWD 1,917 TWD -85%
Guangdong Songfa Ceramics Co 603268 ¥173.26 ¥38.83 -78%
Hisense Home Appliances Group 000921 ¥27.69 ¥50.62 +83%
Ecovacs Robotics Co 603486 ¥57.74 ¥54.14 -6%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 97,200 KRW 103,928 KRW +7%
Sichuan Changhong Electric Co 600839 ¥7.28 ¥4.71 -35%

Compare HAWKINS COOKERS LTD.-$ with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is HAWKINS COOKERS LTD.-$ (HAWKINCOOK) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹3,059 versus a price of ₹8,065, about −62% (overvalued).
What is the fair value of HAWKINCOOK?
Our model-based fair value for HAWKINS COOKERS LTD.-$ is ₹3,059 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹8,065.
What is the quality score of HAWKINCOOK?
HAWKINS COOKERS LTD.-$ has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of HAWKINS COOKERS LTD.-$ (HAWKINCOOK)?
HAWKINS COOKERS LTD.-$ reported trailing-twelve-month revenue of about ₹12.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of HAWKINCOOK?
The net profit margin of HAWKINS COOKERS LTD.-$ is about 10.5%, meaning it keeps roughly 10.5% of revenue as net income. Based on the latest reported figures.
Does HAWKINS COOKERS LTD.-$ pay a dividend?
HAWKINS COOKERS LTD.-$ currently shows a dividend yield of about 1.57% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track HAWKINS COOKERS LTD.-$ and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.