Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Auto Ancillary

Rating :
57/99

BSE: 590043 | NSE: HARITASEAT

577.80
-3.15 (-0.54%)
16-Nov-2018 | 3:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  576.30
  •  582.95
  •  572.25
  •  580.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1132
  •  6.54
  •  1139.80
  •  489.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 451.34
  • 15.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 471.54
  • 1.03%
  • 3.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.22%
  • 1.31%
  • 18.33%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 14.13%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.33
  • 11.80
  • 12.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 39.49
  • 25.15
  • 13.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 45.89
  • 6.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.41
  • 20.11
  • 21.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.05
  • 4.92
  • 6.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.50
  • 13.49
  • 15.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
884.83
710.58
636.94
578.76
512.28
527.38
565.97
457.65
308.54
196.25
Net Sales Growth
-
24.52%
11.56%
10.05%
12.98%
-2.86%
-6.82%
23.67%
48.33%
57.22%
 
Cost Of Goods Sold
-
622.20
495.00
448.67
425.54
371.79
381.93
413.64
343.92
229.04
150.14
Gross Profit
-
262.63
215.58
188.27
153.22
140.50
145.45
152.33
113.73
79.50
46.11
GP Margin
-
29.68%
30.34%
29.56%
26.47%
27.43%
27.58%
26.91%
24.85%
25.77%
23.50%
Total Expenditure
-
796.85
646.23
586.24
542.86
475.40
485.86
520.66
437.57
296.73
194.91
Power & Fuel Cost
-
11.07
8.73
8.83
8.20
8.29
9.46
8.07
7.18
4.76
2.82
% Of Sales
-
1.25%
1.23%
1.39%
1.42%
1.62%
1.79%
1.43%
1.57%
1.54%
1.44%
Employee Cost
-
93.02
78.87
71.20
60.54
54.27
51.27
48.68
40.22
25.27
18.39
% Of Sales
-
10.51%
11.10%
11.18%
10.46%
10.59%
9.72%
8.60%
8.79%
8.19%
9.37%
Manufacturing Exp.
-
32.11
29.93
22.85
19.20
14.55
14.65
18.39
15.03
11.92
5.61
% Of Sales
-
3.63%
4.21%
3.59%
3.32%
2.84%
2.78%
3.25%
3.28%
3.86%
2.86%
General & Admin Exp.
-
25.90
22.13
26.15
22.89
21.23
22.27
27.46
24.70
15.90
8.80
% Of Sales
-
2.93%
3.11%
4.11%
3.96%
4.14%
4.22%
4.85%
5.40%
5.15%
4.48%
Selling & Distn. Exp.
-
10.30
10.03
7.33
5.94
4.80
6.27
4.44
6.50
9.83
8.00
% Of Sales
-
1.16%
1.41%
1.15%
1.03%
0.94%
1.19%
0.78%
1.42%
3.19%
4.08%
Miscellaneous Exp.
-
2.27
1.54
1.21
0.55
0.47
0.00
0.00
0.04
0.01
8.00
% Of Sales
-
0.26%
0.22%
0.19%
0.10%
0.09%
0%
0%
0.01%
0.00%
0.59%
EBITDA
-
87.98
64.35
50.70
35.90
36.88
41.52
45.31
20.08
11.81
1.34
EBITDA Margin
-
9.94%
9.06%
7.96%
6.20%
7.20%
7.87%
8.01%
4.39%
3.83%
0.68%
Other Income
-
2.19
3.82
3.41
4.79
1.49
1.12
0.26
1.02
2.24
2.00
Interest
-
1.89
1.26
1.75
5.66
7.23
8.30
9.29
9.18
12.97
4.28
Depreciation
-
18.47
14.79
13.82
13.34
13.59
12.83
13.56
15.28
15.81
6.97
PBT
-
69.82
52.13
38.55
21.69
17.56
21.50
22.73
-3.37
-14.72
-7.91
Tax
-
20.69
15.38
10.60
7.17
5.76
9.00
3.00
-0.46
-3.05
1.01
Tax Rate
-
29.63%
29.50%
24.64%
33.06%
32.80%
41.86%
12.37%
13.65%
20.72%
-12.77%
PAT
-
37.64
28.24
25.93
8.88
7.80
11.60
15.83
-3.77
-9.87
-8.92
PAT before Minority Interest
-
49.13
36.74
32.43
14.52
11.80
12.50
21.24
-2.90
-11.67
-8.92
Minority Interest
-
-11.49
-8.50
-6.50
-5.64
-4.00
-0.90
-5.41
-0.87
1.80
0.00
PAT Margin
-
4.25%
3.97%
4.07%
1.53%
1.52%
2.20%
2.80%
-0.82%
-3.20%
-4.55%
PAT Growth
-
33.29%
8.91%
192.00%
13.85%
-32.76%
-26.72%
-
-
-
 
Unadjusted EPS
-
48.44
36.36
33.37
11.43
10.04
14.93
20.38
-4.86
-12.70
-11.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
154.33
118.79
96.48
77.64
72.45
66.68
57.48
44.58
49.14
28.33
Share Capital
7.77
7.77
7.77
7.77
7.77
7.77
7.77
7.77
7.77
7.77
Total Reserves
146.56
111.02
88.71
69.88
64.68
58.91
49.72
36.82
41.37
20.56
Non-Current Liabilities
12.65
12.92
11.10
12.64
12.18
15.39
14.20
15.76
55.48
106.44
Secured Loans
0.00
0.00
0.00
0.00
0.73
6.00
12.00
12.54
33.49
91.35
Unsecured Loans
0.00
0.00
0.00
0.00
0.12
0.45
0.78
1.12
20.74
10.65
Long Term Provisions
5.38
5.24
4.74
3.39
2.30
1.81
1.08
1.78
0.00
0.00
Current Liabilities
240.99
161.88
132.10
164.49
158.21
155.90
166.19
194.37
115.91
43.70
Trade Payables
182.69
119.05
96.64
99.55
83.36
88.39
94.20
109.64
110.47
36.19
Other Current Liabilities
19.79
19.07
17.91
25.60
39.60
28.28
30.79
59.76
0.10
0.11
Short Term Borrowings
22.37
11.31
1.72
29.06
21.81
27.35
29.94
19.20
0.00
0.00
Short Term Provisions
16.14
12.44
15.84
10.27
13.44
11.88
11.27
5.76
5.34
7.40
Total Liabilities
478.48
362.06
304.64
318.74
305.10
297.21
297.36
308.95
257.52
178.47
Net Block
151.51
136.33
113.29
123.96
131.61
134.73
138.39
139.93
142.19
79.94
Gross Block
184.56
151.12
209.62
211.36
216.38
208.74
200.37
190.84
179.71
114.95
Accumulated Depreciation
33.05
14.79
96.33
87.40
84.77
74.01
61.98
50.91
37.51
35.01
Non Current Assets
166.92
144.67
120.31
132.53
147.00
145.82
143.08
146.89
144.51
82.55
Capital Work in Progress
8.71
2.60
1.84
1.98
0.79
4.95
0.20
2.81
0.02
0.03
Non Current Investment
1.14
1.38
1.76
1.76
1.73
1.73
0.75
0.75
2.30
2.55
Long Term Loans & Adv.
4.52
3.15
3.40
4.82
12.85
4.41
3.74
3.39
0.00
0.00
Other Non Current Assets
1.05
1.21
0.02
0.02
0.02
0.00
0.00
0.00
0.00
0.00
Current Assets
311.56
217.38
184.32
186.20
158.10
151.40
154.27
162.06
113.00
95.92
Current Investments
6.73
13.93
12.09
0.00
0.00
0.88
1.86
1.93
0.00
0.00
Inventories
50.27
33.10
29.28
27.66
24.64
22.91
23.70
25.83
14.10
9.15
Sundry Debtors
217.99
132.01
113.58
122.00
100.61
96.00
93.56
96.23
71.47
60.14
Cash & Bank
2.17
7.72
10.21
9.44
6.16
3.08
6.69
20.47
6.40
9.98
Other Current Assets
34.39
5.05
5.45
5.37
26.69
28.53
28.46
17.60
21.03
16.65
Short Term Loans & Adv.
29.06
25.58
13.71
21.73
21.74
22.22
22.20
11.58
20.05
15.88
Net Current Assets
70.56
55.51
52.22
21.71
-0.11
-4.50
-11.92
-32.31
-2.91
52.22
Total Assets
478.48
362.05
304.63
318.73
305.10
297.22
297.35
308.95
257.51
178.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
34.74
38.27
54.78
14.64
34.15
32.05
-5.31
13.00
52.22
-33.25
PBT
69.82
52.13
43.03
21.69
17.56
21.50
24.25
-3.37
-14.72
-7.91
Adjustment
18.80
12.51
15.02
18.45
20.95
21.03
21.96
24.43
15.52
12.36
Changes in Working Capital
-34.90
-8.82
4.38
-14.88
0.28
-8.08
-46.59
-4.82
51.42
-37.51
Cash after chg. in Working capital
53.71
55.82
62.43
25.27
38.79
34.46
-0.39
16.24
52.22
-33.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.98
-17.55
-7.65
-10.64
-4.64
-2.41
-4.93
-3.24
0.00
-0.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-38.50
-35.76
-14.66
-2.38
-5.30
-13.82
-8.51
-16.53
-64.44
-30.67
Net Fixed Assets
-19.33
17.57
11.23
1.52
-1.53
-8.96
8.89
-1.91
37.39
Net Investments
0.03
0.37
0.00
0.00
0.88
0.00
0.07
0.37
-27.29
Others
-19.20
-53.70
-25.89
-3.90
-4.65
-4.86
-17.47
-14.99
-74.54
Cash from Financing Activity
-1.78
-5.01
-39.35
-8.98
-25.76
-21.84
0.05
17.59
8.64
71.37
Net Cash Inflow / Outflow
-5.54
-2.50
0.77
3.28
3.08
-3.61
-13.78
14.06
-3.58
7.45
Opening Cash & Equivalents
7.72
10.21
9.44
6.16
3.08
6.69
20.47
6.40
9.98
2.53
Closing Cash & Equivalent
2.17
7.72
10.21
9.44
6.16
3.08
6.69
20.47
6.40
9.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
198.64
152.91
124.18
99.94
93.25
85.83
73.99
57.39
63.25
36.46
ROA
11.69%
11.02%
10.40%
4.66%
3.92%
4.20%
7.01%
-1.03%
-5.35%
-5.00%
ROE
35.97%
34.14%
37.25%
19.35%
16.97%
20.14%
41.62%
-6.20%
-30.12%
-31.50%
ROCE
46.74%
46.10%
41.69%
22.91%
20.15%
24.75%
30.93%
5.82%
-1.50%
-2.78%
Fixed Asset Turnover
5.39
4.38
3.37
3.02
2.69
2.87
3.21
2.72
2.26
1.90
Receivable days
70.55
56.72
60.60
62.96
62.75
58.90
55.12
60.72
72.05
100.55
Inventory Days
16.80
14.41
14.65
14.79
15.17
14.48
14.38
14.46
12.73
15.29
Payable days
69.69
61.64
62.55
62.42
66.89
69.71
74.38
92.07
89.31
68.46
Cash Conversion Cycle
17.66
9.48
12.69
15.33
11.04
3.67
-4.88
-16.90
-4.53
47.39
Total Debt/Equity
0.14
0.10
0.05
0.46
0.73
0.81
1.09
1.16
1.10
3.60
Interest Cover
37.99
42.40
25.63
4.83
3.43
3.59
3.61
0.63
-0.14
-0.85

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.