Honeywell Automation India Ltd Q2 FY25 Share Price & Earnings Call Analysis

Financials of Honeywell Automation India Ltd

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of Honeywell Automation India Ltd

Quarterly Results

Quarter-by-quarter operating performance

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Sales +8509321,1041,0719519601,0241,0911,1141,1831,1491,1691,181
Expenses +7118129669107818068959499551,0421,0181,021996
Operating Profit139121138161170154129142159142132148185
OPM %16%13%13%15%18%16%13%13%14%12%11%13%16%
Other Income +27334028424441504742443447
Interest0111111222241
Depreciation14141413141314141413131315
Profit before tax152139164174197184155176190168161165215
Tax %26%26%26%27%25%26%26%25%26%26%26%26%26%
Net Profit +112103122128148136115132140125120121160
EPS in Rs126.68116.95137.87144.66167.62154.39130.18149.41158.23140.93135.16137.08180.63

Financials of Honeywell Automation India Ltd

Profit & Loss

Annual income statement trend

Mar 2015 15mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Sales +2,4042,1882,4102,6903,1753,2903,0432,9483,4484,0584,1904,682
Expenses +2,1921,9672,1212,3192,6682,6502,4512,5122,9263,4633,5994,076
Operating Profit212221289371506640592436521595590606
OPM %9%10%12%14%16%19%19%15%15%15%14%13%
Other Income +-1824372971978482128143182167
Interest033461099691210
Depreciation171516151641495252545454
Profit before tax177226307381555687618458591675706709
Tax %36%38%45%34%35%28%26%26%26%26%26%26%
Net Profit +114141169250359491460339438501524525
EPS in Rs129.16159.69191.65282.45405.86555.88520.32383.57495.39567.10592.21593.79
Dividend Payout %10%6%5%11%11%13%16%23%19%18%18%18%

Financials of Honeywell Automation India Ltd

Balance Sheet

Capital structure and asset base

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital999999999999
Reserves8731,0131,1711,4101,7392,1692,5702,8283,1803,5974,0294,454
Borrowings +000008174563660101110
Other Liabilities +6017407711,0131,1431,1981,3001,1181,2261,2291,4661,656
Total Liabilities1,4831,7621,9512,4322,8913,4573,9534,0114,4504,8955,6056,229
Fixed Assets +8584798485193217181151170202202
CWIP7231814222233
Investments7679837800000000
Other Assets +1,3151,5971,7872,2692,7973,2503,7343,8284,2974,7235,4006,024
Total Assets1,4831,7621,9512,4322,8913,4573,9534,0114,4504,8955,6056,229

Financials of Honeywell Automation India Ltd

Cash Flows

Operating, investing and financing cash movement

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity +13166215263312330364264410439426493
Cash from Investing Activity +-14046-85-172-443-212-307-106-1182,008-8-2,964
Cash from Financing Activity +-11-13-11-11-34-70-89-99-102-106-110-116
Net Cash Flow-13819911980-16548-32591902,342308-2,587
Free Cash Flow-24156203244289271317253388407399460
CFO/OP43%117%120%114%103%83%80%96%90%94%104%120%

Financials of Honeywell Automation India Ltd

Ratios

Working capital efficiency and return ratios

Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days5284768072801158499839390
Inventory Days332927212327232333253427
Days Payable114153161201184188261169144120123130
Cash Conversion Cycle-28-40-58-100-89-81-124-62-12-125-12
Working Capital Days394734212130525852453927
ROCE %26%24%28%30%35%35%26%17%20%20%18%17%