Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Auto Ancillary

Rating :
45/99

BSE: 590043 | NSE: HARITASEAT

410.15
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  400.00
  •  413.95
  •  392.00
  •  394.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3167
  •  12.90
  •  664.40
  •  345.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 307.27
  • 13.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 328.63
  • 1.52%
  • 2.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.22%
  • 2.25%
  • 24.87%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.39%
  • 6.25%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.91
  • 13.90
  • 14.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.64
  • 21.43
  • 0.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 73.32
  • 25.44
  • -3.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.05
  • 19.40
  • 20.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 5.00
  • 5.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.21
  • 13.46
  • 13.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,031.37
884.83
710.58
636.94
578.76
512.28
527.38
565.97
457.65
308.54
Net Sales Growth
-
16.56%
24.52%
11.56%
10.05%
12.98%
-2.86%
-6.82%
23.67%
48.33%
 
Cost Of Goods Sold
-
757.17
622.20
495.00
448.67
425.54
371.79
381.93
413.64
343.92
229.04
Gross Profit
-
274.20
262.63
215.58
188.27
153.22
140.50
145.45
152.33
113.73
79.50
GP Margin
-
26.59%
29.68%
30.34%
29.56%
26.47%
27.43%
27.58%
26.91%
24.85%
25.77%
Total Expenditure
-
953.32
796.85
646.23
586.24
542.86
475.40
485.86
520.66
437.57
296.73
Power & Fuel Cost
-
12.42
11.07
8.73
8.83
8.20
8.29
9.46
8.07
7.18
4.76
% Of Sales
-
1.20%
1.25%
1.23%
1.39%
1.42%
1.62%
1.79%
1.43%
1.57%
1.54%
Employee Cost
-
104.38
93.02
78.87
71.20
60.54
54.27
51.27
48.68
40.22
25.27
% Of Sales
-
10.12%
10.51%
11.10%
11.18%
10.46%
10.59%
9.72%
8.60%
8.79%
8.19%
Manufacturing Exp.
-
31.12
32.11
29.93
22.85
19.20
14.55
14.65
18.39
15.03
11.92
% Of Sales
-
3.02%
3.63%
4.21%
3.59%
3.32%
2.84%
2.78%
3.25%
3.28%
3.86%
General & Admin Exp.
-
28.37
25.90
22.13
26.15
22.89
21.23
22.27
27.46
24.70
15.90
% Of Sales
-
2.75%
2.93%
3.11%
4.11%
3.96%
4.14%
4.22%
4.85%
5.40%
5.15%
Selling & Distn. Exp.
-
15.94
10.30
10.03
7.33
5.94
4.80
6.27
4.44
6.50
9.83
% Of Sales
-
1.55%
1.16%
1.41%
1.15%
1.03%
0.94%
1.19%
0.78%
1.42%
3.19%
Miscellaneous Exp.
-
3.92
2.27
1.54
1.21
0.55
0.47
0.00
0.00
0.04
9.83
% Of Sales
-
0.38%
0.26%
0.22%
0.19%
0.10%
0.09%
0%
0%
0.01%
0.00%
EBITDA
-
78.05
87.98
64.35
50.70
35.90
36.88
41.52
45.31
20.08
11.81
EBITDA Margin
-
7.57%
9.94%
9.06%
7.96%
6.20%
7.20%
7.87%
8.01%
4.39%
3.83%
Other Income
-
9.56
2.19
3.82
3.41
4.79
1.49
1.12
0.26
1.02
2.24
Interest
-
4.34
1.89
1.26
1.75
5.66
7.23
8.30
9.29
9.18
12.97
Depreciation
-
22.90
18.47
14.79
13.82
13.34
13.59
12.83
13.56
15.28
15.81
PBT
-
60.37
69.82
52.13
38.55
21.69
17.56
21.50
22.73
-3.37
-14.72
Tax
-
20.14
20.69
15.38
10.60
7.17
5.76
9.00
3.00
-0.46
-3.05
Tax Rate
-
33.36%
29.63%
29.50%
24.64%
33.06%
32.80%
41.86%
12.37%
13.65%
20.72%
PAT
-
28.80
37.64
28.24
25.93
8.88
7.80
11.60
15.83
-3.77
-9.87
PAT before Minority Interest
-
40.23
49.13
36.74
32.43
14.52
11.80
12.50
21.24
-2.90
-11.67
Minority Interest
-
-11.43
-11.49
-8.50
-6.50
-5.64
-4.00
-0.90
-5.41
-0.87
1.80
PAT Margin
-
2.79%
4.25%
3.97%
4.07%
1.53%
1.52%
2.20%
2.80%
-0.82%
-3.20%
PAT Growth
-
-23.49%
33.29%
8.91%
192.00%
13.85%
-32.76%
-26.72%
-
-
 
Unadjusted EPS
-
37.06
48.44
36.36
33.37
11.43
10.04
14.93
20.38
-4.86
-12.70

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
178.36
154.33
118.79
96.48
77.64
72.45
66.68
57.48
44.58
49.14
Share Capital
7.77
7.77
7.77
7.77
7.77
7.77
7.77
7.77
7.77
7.77
Total Reserves
170.59
146.56
111.02
88.71
69.88
64.68
58.91
49.72
36.82
41.37
Non-Current Liabilities
15.99
12.65
12.92
11.10
12.64
12.18
15.39
14.20
15.76
55.48
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.73
6.00
12.00
12.54
33.49
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.12
0.45
0.78
1.12
20.74
Long Term Provisions
4.64
5.38
5.24
4.74
3.39
2.30
1.81
1.08
1.78
0.00
Current Liabilities
257.34
240.99
161.88
132.10
164.49
158.21
155.90
166.19
194.37
115.91
Trade Payables
196.54
182.69
119.05
96.64
99.55
83.36
88.39
94.20
109.64
110.47
Other Current Liabilities
25.26
19.79
19.07
17.91
25.60
39.60
28.28
30.79
59.76
0.10
Short Term Borrowings
31.68
22.37
11.31
1.72
29.06
21.81
27.35
29.94
19.20
0.00
Short Term Provisions
3.86
16.14
12.44
15.84
10.27
13.44
11.88
11.27
5.76
5.34
Total Liabilities
527.76
478.48
362.06
304.64
318.74
305.10
297.21
297.36
308.95
257.52
Net Block
222.46
151.51
136.33
113.29
123.96
131.61
134.73
138.39
139.93
142.19
Gross Block
277.47
184.56
151.12
209.62
211.36
216.38
208.74
200.37
190.84
179.71
Accumulated Depreciation
55.01
33.05
14.79
96.33
87.40
84.77
74.01
61.98
50.91
37.51
Non Current Assets
246.42
166.92
144.67
120.31
132.53
147.00
145.82
143.08
146.89
144.51
Capital Work in Progress
18.99
8.71
2.60
1.84
1.98
0.79
4.95
0.20
2.81
0.02
Non Current Investment
1.14
1.14
1.38
1.76
1.76
1.73
1.73
0.75
0.75
2.30
Long Term Loans & Adv.
3.84
4.52
3.15
3.40
4.82
12.85
4.41
3.74
3.39
0.00
Other Non Current Assets
0.00
1.05
1.21
0.02
0.02
0.02
0.00
0.00
0.00
0.00
Current Assets
281.35
311.56
217.38
184.32
186.20
158.10
151.40
154.27
162.06
113.00
Current Investments
0.00
6.73
13.93
12.09
0.00
0.00
0.88
1.86
1.93
0.00
Inventories
50.73
50.27
33.10
29.28
27.66
24.64
22.91
23.70
25.83
14.10
Sundry Debtors
192.46
217.99
132.01
113.58
122.00
100.61
96.00
93.56
96.23
71.47
Cash & Bank
10.31
2.17
7.72
10.21
9.44
6.16
3.08
6.69
20.47
6.40
Other Current Assets
27.85
5.33
5.05
5.45
27.10
26.69
28.53
28.46
17.60
21.03
Short Term Loans & Adv.
21.14
29.06
25.58
13.71
21.73
21.74
22.22
22.20
11.58
20.05
Net Current Assets
24.01
70.56
55.51
52.22
21.71
-0.11
-4.50
-11.92
-32.31
-2.91
Total Assets
527.77
478.48
362.05
304.63
318.73
305.10
297.22
297.35
308.95
257.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
117.37
34.74
38.27
54.78
14.64
34.15
32.05
-5.31
13.00
52.22
PBT
60.37
69.82
52.13
43.03
21.69
17.56
21.50
24.25
-3.37
-14.72
Adjustment
27.22
18.80
12.51
15.02
18.45
20.95
21.03
21.96
24.43
15.52
Changes in Working Capital
46.87
-34.90
-8.82
4.38
-14.88
0.28
-8.08
-46.59
-4.82
51.42
Cash after chg. in Working capital
134.46
53.71
55.82
62.43
25.27
38.79
34.46
-0.39
16.24
52.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.09
-18.98
-17.55
-7.65
-10.64
-4.64
-2.41
-4.93
-3.24
0.00
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
-103.77
-38.50
-35.76
-14.66
-2.38
-5.30
-13.82
-8.51
-16.53
-64.44
Net Fixed Assets
-59.32
-19.33
17.57
11.23
1.52
-1.53
-8.96
8.89
-1.91
37.39
Net Investments
0.00
0.03
0.37
0.00
0.00
0.88
0.00
0.07
0.37
-27.29
Others
-44.45
-19.20
-53.70
-25.89
-3.90
-4.65
-4.86
-17.47
-14.99
-74.54
Cash from Financing Activity
-5.46
-1.78
-5.01
-39.35
-8.98
-25.76
-21.84
0.05
17.59
8.64
Net Cash Inflow / Outflow
8.14
-5.54
-2.50
0.77
3.28
3.08
-3.61
-13.78
14.06
-3.58
Opening Cash & Equivalents
2.17
7.72
10.21
9.44
6.16
3.08
6.69
20.47
6.40
9.98
Closing Cash & Equivalent
10.31
2.17
7.72
10.21
9.44
6.16
3.08
6.69
20.47
6.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
229.58
198.64
152.91
124.18
99.94
93.25
85.83
73.99
57.39
63.25
ROA
8.09%
11.69%
11.02%
10.40%
4.66%
3.92%
4.20%
7.01%
-1.03%
-5.35%
ROE
24.18%
35.97%
34.14%
37.25%
19.35%
16.97%
20.14%
41.62%
-6.20%
-30.12%
ROCE
33.46%
46.74%
46.10%
41.69%
22.91%
20.15%
24.75%
30.93%
5.82%
-1.50%
Fixed Asset Turnover
4.46
5.39
4.38
3.37
3.02
2.69
2.87
3.21
2.72
2.26
Receivable days
72.63
70.55
56.72
60.60
62.96
62.75
58.90
55.12
60.72
72.05
Inventory Days
17.87
16.80
14.41
14.65
14.79
15.17
14.48
14.38
14.46
12.73
Payable days
73.08
69.69
61.64
62.55
62.42
66.89
69.71
74.38
92.07
89.31
Cash Conversion Cycle
17.42
17.66
9.48
12.69
15.33
11.04
3.67
-4.88
-16.90
-4.53
Total Debt/Equity
0.18
0.14
0.10
0.05
0.46
0.73
0.81
1.09
1.16
1.10
Interest Cover
14.91
37.99
42.40
25.63
4.83
3.43
3.59
3.61
0.63
-0.14

News Update:


  • Harita Seating Systems’ plants to work for five days a week
    5th Sep 2019, 10:18 AM

    The company’s plants to work for five days in a week due to business slowdown across sectors

    Read More

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