Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Agriculture

Rating :
54/99

BSE: 500467 | NSE: HARRMALAYA

156.85
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  163.95
  •  165.00
  •  155.70
  •  165.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  44924
  •  71.92
  •  249.75
  •  99.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 289.38
  • 6.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 383.20
  • N/A
  • 2.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.12%
  • 1.70%
  • 38.36%
  • FII
  • DII
  • Others
  • 0.2%
  • 0.04%
  • 5.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 4.23
  • 8.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.34
  • 33.73
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.01
  • 58.12
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.12
  • 9.38
  • 12.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.45
  • 1.89
  • 2.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.19
  • 4.91
  • -1.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
129.06
106.28
21.43%
94.72
62.94
50.49%
148.81
91.48
62.67%
133.09
116.23
14.51%
Expenses
122.33
93.65
30.62%
90.04
66.54
35.32%
128.52
85.76
49.86%
107.11
99.84
7.28%
EBITDA
6.73
12.63
-46.71%
4.69
-3.60
-
20.29
5.72
254.72%
25.98
16.39
58.51%
EBIDTM
5.22%
11.88%
4.94%
-5.72%
13.63%
6.25%
19.52%
14.10%
Other Income
1.07
0.64
67.19%
0.98
0.58
68.97%
0.83
2.79
-70.25%
0.78
1.27
-38.58%
Interest
2.96
3.87
-23.51%
2.89
3.63
-20.39%
2.72
4.00
-32.00%
3.37
3.99
-15.54%
Depreciation
0.95
1.13
-15.93%
0.92
0.87
5.75%
1.10
1.32
-16.67%
1.01
1.00
1.00%
PBT
3.90
8.27
-52.84%
1.86
-7.53
-
17.29
3.19
442.01%
22.39
12.66
76.86%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
3.90
8.27
-52.84%
1.86
-7.53
-
17.29
3.19
442.01%
22.39
12.66
76.86%
PATM
3.03%
7.78%
1.96%
-11.96%
11.62%
3.49%
16.82%
10.89%
EPS
2.12
4.48
-52.68%
1.01
-4.08
-
9.37
1.73
441.62%
12.13
6.86
76.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
505.68
451.11
387.30
353.75
383.31
366.64
285.44
331.07
384.08
347.44
364.99
Net Sales Growth
34.16%
16.48%
9.48%
-7.71%
4.55%
28.45%
-13.78%
-13.80%
10.55%
-4.81%
 
Cost Of Goods Sold
163.90
135.54
94.44
114.90
114.83
116.54
78.61
94.96
103.66
88.13
99.81
Gross Profit
341.78
315.58
292.86
238.84
268.48
250.11
206.83
236.12
280.43
259.30
265.18
GP Margin
67.59%
69.96%
75.62%
67.52%
70.04%
68.22%
72.46%
71.32%
73.01%
74.63%
72.65%
Total Expenditure
448.00
395.81
363.96
365.85
370.76
353.71
318.28
348.17
360.43
325.10
335.09
Power & Fuel Cost
-
21.29
21.95
20.67
22.30
20.27
19.86
21.31
20.43
19.62
16.60
% Of Sales
-
4.72%
5.67%
5.84%
5.82%
5.53%
6.96%
6.44%
5.32%
5.65%
4.55%
Employee Cost
-
161.12
164.81
152.27
152.40
144.88
140.33
133.01
123.90
116.21
111.41
% Of Sales
-
35.72%
42.55%
43.04%
39.76%
39.52%
49.16%
40.18%
32.26%
33.45%
30.52%
Manufacturing Exp.
-
48.67
49.46
45.52
49.13
43.15
48.71
66.06
80.46
73.49
72.30
% Of Sales
-
10.79%
12.77%
12.87%
12.82%
11.77%
17.06%
19.95%
20.95%
21.15%
19.81%
General & Admin Exp.
-
11.82
15.26
16.14
16.18
14.58
11.90
12.48
9.83
9.01
14.44
% Of Sales
-
2.62%
3.94%
4.56%
4.22%
3.98%
4.17%
3.77%
2.56%
2.59%
3.96%
Selling & Distn. Exp.
-
12.29
11.43
10.46
10.58
8.67
7.10
9.89
8.58
7.52
8.46
% Of Sales
-
2.72%
2.95%
2.96%
2.76%
2.36%
2.49%
2.99%
2.23%
2.16%
2.32%
Miscellaneous Exp.
-
5.08
6.60
5.89
5.35
5.63
11.77
10.47
13.58
11.12
8.46
% Of Sales
-
1.13%
1.70%
1.67%
1.40%
1.54%
4.12%
3.16%
3.54%
3.20%
3.30%
EBITDA
57.69
55.30
23.34
-12.10
12.55
12.93
-32.84
-17.10
23.65
22.34
29.90
EBITDA Margin
11.41%
12.26%
6.03%
-3.42%
3.27%
3.53%
-11.51%
-5.17%
6.16%
6.43%
8.19%
Other Income
3.66
2.83
6.13
6.15
8.73
5.39
3.16
3.29
2.78
2.49
3.92
Interest
11.94
13.60
15.91
13.99
12.68
13.87
14.20
14.30
15.11
14.59
16.88
Depreciation
3.98
4.11
4.30
4.16
4.16
5.01
5.52
7.29
6.47
6.76
6.49
PBT
45.44
40.42
9.26
-24.09
4.45
-0.57
-49.40
-35.40
4.86
3.48
10.45
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.70
1.18
5.74
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
13.67%
33.91%
54.93%
PAT
45.44
40.42
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
PAT before Minority Interest
45.44
40.42
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.99%
8.96%
2.39%
-6.81%
1.16%
1.12%
-16.00%
-10.65%
1.15%
0.66%
1.29%
PAT Growth
173.90%
336.50%
-
-
8.80%
-
-
-
92.58%
-51.28%
 
EPS
24.56
21.85
5.01
-13.02
2.41
2.21
-24.69
-19.06
2.38
1.24
2.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
115.00
78.89
78.55
103.68
102.35
240.98
286.65
321.91
319.65
318.98
Share Capital
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
Total Reserves
96.55
60.43
60.09
85.23
83.90
222.52
268.19
303.45
301.20
300.52
Non-Current Liabilities
97.00
108.74
108.28
87.79
84.70
94.16
97.94
105.13
81.94
91.21
Secured Loans
44.67
57.88
66.52
34.07
35.70
44.20
59.30
68.81
52.28
63.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
49.40
47.79
41.76
53.72
49.00
49.97
38.64
36.32
29.65
28.20
Current Liabilities
336.30
356.62
327.11
329.48
314.08
305.82
128.48
253.56
128.50
241.62
Trade Payables
43.36
48.16
33.85
37.93
32.27
28.03
19.04
17.61
16.37
12.29
Other Current Liabilities
84.40
87.61
81.31
70.02
59.00
76.45
53.54
44.10
52.82
49.75
Short Term Borrowings
35.06
46.98
38.55
52.40
50.93
52.04
43.20
38.04
45.58
27.10
Short Term Provisions
173.48
173.87
173.40
169.13
171.88
149.30
12.69
153.81
13.73
152.47
Total Liabilities
548.30
544.25
513.94
520.95
501.13
640.96
513.07
680.60
530.09
651.81
Net Block
284.62
284.94
279.59
276.89
277.09
423.77
427.75
429.45
428.49
426.14
Gross Block
304.55
300.79
292.67
285.99
282.10
512.86
513.47
509.70
504.89
499.03
Accumulated Depreciation
19.93
15.85
13.08
9.10
5.01
89.09
85.73
80.25
76.41
72.89
Non Current Assets
315.26
306.58
298.86
296.93
293.28
432.33
437.05
442.66
445.67
437.86
Capital Work in Progress
21.77
12.68
10.06
11.09
7.91
0.83
1.83
2.15
4.58
0.53
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
3.78
3.87
3.89
8.34
7.60
7.42
7.45
10.87
7.46
8.04
Other Non Current Assets
5.08
5.08
5.30
0.60
0.68
0.31
0.02
0.18
5.14
3.13
Current Assets
233.05
237.67
215.09
224.02
207.86
208.63
76.01
237.93
84.41
213.94
Current Investments
0.00
0.00
0.00
0.00
0.00
0.15
0.15
0.15
0.15
0.15
Inventories
34.88
40.54
29.47
28.07
25.01
22.19
22.82
25.42
20.60
18.89
Sundry Debtors
16.01
8.23
9.81
14.39
7.59
6.94
12.78
14.86
8.18
12.85
Cash & Bank
2.15
3.64
2.42
4.52
2.81
9.40
9.46
16.75
20.29
14.44
Other Current Assets
180.02
9.07
7.06
11.32
172.45
169.95
30.81
180.76
35.19
167.61
Short Term Loans & Adv.
171.59
176.18
166.32
165.73
164.27
163.35
21.75
162.31
20.14
152.75
Net Current Assets
-103.26
-118.96
-112.02
-105.47
-106.23
-97.19
-52.46
-15.63
-44.08
-27.68
Total Assets
548.31
544.25
513.95
520.95
501.14
640.96
513.06
680.59
530.08
651.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
41.12
33.32
-7.04
19.90
21.11
13.49
10.34
25.50
20.21
42.09
PBT
40.42
9.26
-24.09
4.45
4.45
-45.67
-35.40
4.86
3.48
10.45
Adjustment
15.60
20.65
17.26
16.11
18.40
16.63
20.85
20.84
21.51
21.70
Changes in Working Capital
-14.39
3.50
-0.05
-0.59
-1.23
42.75
25.12
1.49
-2.93
15.53
Cash after chg. in Working capital
41.63
33.41
-6.89
19.96
21.62
13.72
10.57
27.18
22.06
47.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.51
-0.10
-0.15
-0.06
-0.50
-0.23
-0.24
-1.17
-1.85
-5.59
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
-10.68
-9.38
-5.54
-6.51
3.70
3.74
-4.40
-5.36
-12.31
-7.58
Net Fixed Assets
-12.85
-10.74
-5.65
-7.07
223.68
1.61
-3.45
-2.38
-9.91
-250.50
Net Investments
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
0.00
11.89
Others
2.17
1.36
0.11
0.56
-219.98
2.08
-0.95
-2.98
-2.40
231.03
Cash from Financing Activity
-31.87
-22.98
11.35
-12.35
-30.91
-14.73
-13.60
-19.54
-6.23
-31.86
Net Cash Inflow / Outflow
-1.43
0.96
-1.23
1.04
-6.10
2.50
-7.66
0.60
1.66
2.64
Opening Cash & Equivalents
2.08
1.12
2.35
1.29
7.39
4.86
13.04
12.44
10.78
8.14
Closing Cash & Equivalent
0.64
2.08
1.12
2.33
1.29
7.36
5.38
13.04
12.44
10.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
62.32
42.75
42.56
56.18
55.46
54.95
79.70
98.80
97.58
97.22
ROA
7.40%
1.75%
-4.66%
0.87%
0.72%
-7.91%
-5.91%
0.73%
0.39%
0.81%
ROE
41.70%
11.77%
-26.44%
4.32%
4.01%
-36.76%
-21.41%
2.44%
1.28%
2.98%
ROCE
26.77%
12.83%
-5.07%
8.63%
8.74%
-13.30%
-7.60%
6.91%
6.30%
10.78%
Fixed Asset Turnover
1.49
1.31
1.22
1.35
0.92
0.56
0.65
0.76
0.69
0.98
Receivable days
9.81
8.50
12.48
10.46
7.23
12.60
15.23
10.95
11.05
12.00
Inventory Days
30.51
32.99
29.69
25.27
23.49
28.77
26.59
21.87
20.74
15.94
Payable days
44.37
41.56
37.53
36.13
32.22
28.55
20.11
17.82
16.69
26.22
Cash Conversion Cycle
-4.05
-0.06
4.64
-0.39
-1.49
12.82
21.71
15.00
15.10
1.71
Total Debt/Equity
0.83
1.44
1.54
0.92
0.93
1.11
0.77
0.60
0.63
0.56
Interest Cover
3.97
1.58
-0.72
1.35
1.29
-2.22
-1.47
1.34
1.24
1.62

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.