Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Agriculture

Rating :
55/99

BSE: 500467 | NSE: HARRMALAYA

85.00
1.75 (2.10%)
19-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  83.95
  •  85.90
  •  83.95
  •  83.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28028
  •  23.82
  •  124.85
  •  71.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 156.78
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 247.79
  • N/A
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.30%
  • 4.95%
  • 39.86%
  • FII
  • DII
  • Others
  • 0.35%
  • 0.04%
  • 4.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.93
  • -0.04
  • 10.33

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.33
  • -11.89
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.01
  • 0.14
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 1.02
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 13.61
  • 5.16

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 09
Mar 08
Mar 07
Net Sales
-
383.31
366.64
285.44
331.07
384.08
347.44
364.99
287.26
201.64
206.66
Net Sales Growth
-
4.55%
28.45%
-13.78%
-13.80%
10.55%
-4.81%
27.06%
42.46%
-2.43%
 
Cost Of Goods Sold
-
114.83
116.54
78.61
94.96
103.66
88.13
99.81
92.49
52.19
45.29
Gross Profit
-
268.48
250.11
206.83
236.12
280.43
259.30
265.18
194.77
149.45
161.38
GP Margin
-
70.04%
68.22%
72.46%
71.32%
73.01%
74.63%
72.65%
67.80%
74.12%
78.09%
Total Expenditure
-
370.76
353.71
318.28
348.17
360.43
325.10
335.09
271.59
188.12
181.25
Power & Fuel Cost
-
22.30
20.27
19.86
21.31
20.43
19.62
16.60
14.12
11.05
11.20
% Of Sales
-
5.82%
5.53%
6.96%
6.44%
5.32%
5.65%
4.55%
4.92%
5.48%
5.42%
Employee Cost
-
152.40
144.88
140.33
133.01
123.90
116.21
111.41
88.80
69.41
65.10
% Of Sales
-
39.76%
39.52%
49.16%
40.18%
32.26%
33.45%
30.52%
30.91%
34.42%
31.50%
Manufacturing Exp.
-
49.13
43.15
48.71
66.06
80.46
73.49
72.30
37.81
29.54
35.95
% Of Sales
-
12.82%
11.77%
17.06%
19.95%
20.95%
21.15%
19.81%
13.16%
14.65%
17.40%
General & Admin Exp.
-
16.18
14.58
11.90
12.48
9.83
9.01
14.44
7.99
5.54
6.57
% Of Sales
-
4.22%
3.98%
4.17%
3.77%
2.56%
2.59%
3.96%
2.78%
2.75%
3.18%
Selling & Distn. Exp.
-
10.58
8.67
7.10
9.89
8.58
7.52
8.46
12.98
12.07
9.91
% Of Sales
-
2.76%
2.36%
2.49%
2.99%
2.23%
2.16%
2.32%
4.52%
5.99%
4.80%
Miscellaneous Exp.
-
5.35
5.63
11.77
10.47
13.58
11.12
12.06
17.40
8.32
9.91
% Of Sales
-
1.40%
1.54%
4.12%
3.16%
3.54%
3.20%
3.30%
6.06%
4.13%
3.50%
EBITDA
-
12.55
12.93
-32.84
-17.10
23.65
22.34
29.90
15.67
13.52
25.41
EBITDA Margin
-
3.27%
3.53%
-11.51%
-5.17%
6.16%
6.43%
8.19%
5.45%
6.71%
12.30%
Other Income
-
8.73
5.39
3.16
3.29
2.78
2.49
3.92
8.69
11.64
5.43
Interest
-
12.68
13.87
14.20
14.30
15.11
14.59
16.88
12.56
13.30
11.90
Depreciation
-
4.16
5.01
5.52
7.29
6.47
6.76
6.49
3.42
3.01
2.97
PBT
-
4.45
-0.57
-49.40
-35.40
4.86
3.48
10.45
8.38
8.85
15.96
Tax
-
0.00
0.00
0.00
0.00
0.70
1.18
5.74
1.99
0.87
1.15
Tax Rate
-
0.00%
0.00%
0.00%
0.00%
13.67%
33.91%
54.93%
23.75%
9.83%
7.21%
PAT
-
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
6.39
7.98
14.81
PAT before Minority Interest
-
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
6.39
7.98
14.81
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.16%
1.12%
-16.00%
-10.65%
1.15%
0.66%
1.29%
2.22%
3.96%
7.17%
PAT Growth
-
8.80%
-
-
-
92.58%
-51.28%
-26.45%
-19.92%
-46.12%
 
Unadjusted EPS
-
2.41
2.22
-24.74
-19.10
2.39
1.24
2.55
3.46
4.32
8.03

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 09
Mar 08
Mar 07
Shareholder's Funds
103.68
102.35
240.98
286.65
321.91
319.65
318.98
275.60
272.44
277.70
Share Capital
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
Total Reserves
85.23
83.90
222.52
268.19
303.45
301.20
300.52
257.14
253.99
259.25
Non-Current Liabilities
87.79
84.70
94.16
97.94
105.13
81.94
91.21
90.32
83.03
77.04
Secured Loans
34.07
35.70
44.20
59.30
68.81
52.28
63.01
89.03
81.84
74.61
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.30
1.19
2.43
Long Term Provisions
53.72
49.00
49.97
38.64
36.32
29.65
28.20
0.00
0.00
0.00
Current Liabilities
329.48
314.08
305.82
128.48
253.56
128.50
241.62
145.60
161.92
146.05
Trade Payables
37.93
32.27
28.03
19.04
17.61
16.37
12.29
32.21
53.84
46.95
Other Current Liabilities
70.02
59.00
76.45
53.54
44.10
52.82
49.75
0.69
0.52
0.75
Short Term Borrowings
52.40
50.93
52.04
43.20
38.04
45.58
27.10
0.00
0.00
0.00
Short Term Provisions
169.13
171.88
149.30
12.69
153.81
13.73
152.47
112.70
107.55
98.35
Total Liabilities
520.95
501.13
640.96
513.07
680.60
530.09
651.81
511.52
517.39
500.79
Net Block
276.89
277.09
423.77
427.75
429.45
428.49
426.14
179.93
180.98
182.12
Gross Block
285.99
282.10
512.86
513.47
509.70
504.89
499.03
245.68
249.75
248.42
Accumulated Depreciation
9.10
5.01
89.09
85.73
80.25
76.41
72.89
65.75
68.77
66.30
Non Current Assets
296.47
293.28
432.33
437.05
442.66
445.67
437.86
372.98
371.37
372.45
Capital Work in Progress
11.09
7.91
0.83
1.83
2.15
4.58
0.53
3.42
0.76
0.69
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
189.63
189.64
189.64
Long Term Loans & Adv.
8.34
7.60
7.42
7.45
10.87
7.46
8.04
0.00
0.00
0.00
Other Non Current Assets
0.14
0.68
0.31
0.02
0.18
5.14
3.13
0.00
0.00
0.00
Current Assets
224.48
207.86
208.63
76.01
237.93
84.41
213.94
138.54
146.02
128.34
Current Investments
0.00
0.00
0.15
0.15
0.15
0.15
0.15
0.00
0.00
0.00
Inventories
28.07
25.01
22.19
22.82
25.42
20.60
18.89
12.98
10.78
9.57
Sundry Debtors
14.39
7.59
6.94
12.78
14.86
8.18
12.85
11.14
14.93
9.62
Cash & Bank
4.52
2.81
9.40
9.46
16.75
20.29
14.44
9.18
20.00
13.95
Other Current Assets
177.51
8.18
6.60
9.06
180.76
35.19
167.61
105.24
100.31
95.20
Short Term Loans & Adv.
165.59
164.27
163.35
21.75
162.31
20.14
152.75
105.10
99.64
94.61
Net Current Assets
-105.00
-106.23
-97.19
-52.46
-15.63
-44.08
-27.68
-7.06
-15.90
-17.71
Total Assets
520.95
501.14
640.96
513.06
680.59
530.08
651.80
511.52
517.39
500.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
19.90
21.11
13.49
10.34
25.50
20.21
42.09
44.22
6.28
13.97
PBT
4.45
4.45
-45.67
-35.40
4.86
3.48
10.45
8.38
8.85
15.96
Adjustment
16.11
18.40
16.63
20.85
20.84
21.51
21.70
17.42
13.28
13.14
Changes in Working Capital
-0.59
-1.23
42.75
25.12
1.49
-2.93
15.53
21.17
-14.89
-14.29
Cash after chg. in Working capital
19.96
21.62
13.72
10.57
27.18
22.06
47.67
46.98
7.24
14.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.06
-0.50
-0.23
-0.24
-1.17
-1.85
-5.59
-2.76
-0.96
-0.84
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
-6.51
3.70
3.74
-4.40
-5.36
-12.31
-7.58
-32.15
5.95
22.33
Net Fixed Assets
-7.07
223.68
1.61
-3.45
-2.38
-9.91
-250.50
1.05
-1.40
-0.69
Net Investments
0.00
0.00
0.05
0.00
0.00
0.00
11.89
0.00
0.00
0.01
Others
0.56
-219.98
2.08
-0.95
-2.98
-2.40
231.03
-33.20
7.35
23.01
Cash from Financing Activity
-12.35
-30.91
-14.73
-13.60
-19.54
-6.23
-31.86
-8.40
-10.83
-35.21
Net Cash Inflow / Outflow
1.04
-6.10
2.50
-7.66
0.60
1.66
2.64
3.66
1.40
1.09
Opening Cash & Equivalents
1.29
7.39
4.86
13.04
12.44
10.78
8.14
4.50
3.10
2.01
Closing Cash & Equivalent
2.33
1.29
7.36
5.38
13.04
12.44
10.78
8.16
4.50
3.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
56.18
55.46
54.95
79.70
98.80
97.58
97.22
73.71
72.00
74.85
ROA
0.87%
0.72%
-7.91%
-5.91%
0.73%
0.39%
0.81%
1.24%
1.57%
3.26%
ROE
4.32%
4.01%
-36.76%
-21.41%
2.44%
1.28%
2.98%
4.75%
5.89%
11.19%
ROCE
8.63%
8.74%
-13.30%
-7.60%
6.91%
6.30%
10.78%
9.47%
10.28%
12.64%
Fixed Asset Turnover
1.35
0.92
0.56
0.65
0.76
0.69
0.98
1.16
0.81
0.83
Receivable days
10.46
7.23
12.60
15.23
10.95
11.05
12.00
16.56
22.22
17.52
Inventory Days
25.27
23.49
28.77
26.59
21.87
20.74
15.94
15.09
18.42
18.19
Payable days
36.13
32.22
28.55
20.11
17.82
16.69
26.22
62.61
102.91
80.31
Cash Conversion Cycle
-0.39
-1.49
12.82
21.71
15.00
15.10
1.71
-30.95
-62.27
-44.60
Total Debt/Equity
0.92
0.93
1.11
0.77
0.60
0.63
0.56
0.66
0.62
0.56
Interest Cover
1.35
1.29
-2.22
-1.47
1.34
1.24
1.62
1.67
1.67
2.34

News Update:


  • Harrisons Malayalam - Quarterly Results
    13th Nov 2018, 18:02 PM

    Read More

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.