Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Agriculture

Rating :
50/99

BSE: 500467 | NSE: HARRMALAYA

140.30
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 139.15
  • 141.65
  • 137.75
  • 138.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13507
  •  18.86
  •  249.75
  •  129.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 261.33
  • 11.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 355.14
  • N/A
  • 1.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.12%
  • 1.40%
  • 38.94%
  • FII
  • DII
  • Others
  • 0.41%
  • 0.04%
  • 5.09%

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
  • 6.57
  • 9.84
  • 9.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 1.99
  • 2.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.22
  • 6.22
  • -0.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
129.04
148.81
-13.29%
118.70
133.09
-10.81%
129.06
106.28
21.43%
94.72
62.94
50.49%
Expenses
120.88
128.52
-5.94%
106.91
107.11
-0.19%
122.33
93.65
30.62%
90.04
66.54
35.32%
EBITDA
8.16
20.29
-59.78%
11.79
25.98
-54.62%
6.73
12.63
-46.71%
4.69
-3.60
-
EBIDTM
6.33%
13.63%
9.93%
19.52%
5.22%
11.88%
4.94%
-5.72%
Other Income
3.89
0.83
368.67%
1.18
0.78
51.28%
1.07
0.64
67.19%
0.98
0.58
68.97%
Interest
2.69
2.72
-1.10%
2.64
3.37
-21.66%
2.96
3.87
-23.51%
2.89
3.63
-20.39%
Depreciation
1.28
1.10
16.36%
1.08
1.01
6.93%
0.95
1.13
-15.93%
0.92
0.87
5.75%
PBT
8.08
17.29
-53.27%
9.25
22.39
-58.69%
3.90
8.27
-52.84%
1.86
-7.53
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
8.08
17.29
-53.27%
9.25
22.39
-58.69%
3.90
8.27
-52.84%
1.86
-7.53
-
PATM
6.26%
11.62%
7.79%
16.82%
3.03%
7.78%
1.96%
-11.96%
EPS
4.38
9.37
-53.26%
5.01
12.13
-58.70%
2.12
4.48
-52.68%
1.01
-4.08
-

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
471.52
451.11
387.30
353.75
383.31
366.64
285.44
331.07
384.08
347.44
364.99
Net Sales Growth
4.52%
16.48%
9.48%
-7.71%
4.55%
28.45%
-13.78%
-13.80%
10.55%
-4.81%
 
Cost Of Goods Sold
159.36
135.54
94.44
114.90
114.83
116.54
78.61
94.96
103.66
88.13
99.81
Gross Profit
312.16
315.58
292.86
238.84
268.48
250.11
206.83
236.12
280.43
259.30
265.18
GP Margin
66.20%
69.96%
75.62%
67.52%
70.04%
68.22%
72.46%
71.32%
73.01%
74.63%
72.65%
Total Expenditure
440.16
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
31.37
55.30
23.34
-12.10
12.55
12.93
-32.84
-17.10
23.65
22.34
29.90
EBITDA Margin
6.65%
12.26%
6.03%
-3.42%
3.27%
3.53%
-11.51%
-5.17%
6.16%
6.43%
8.19%
Other Income
7.12
2.83
6.13
6.15
8.73
5.39
3.16
3.29
2.78
2.49
3.92
Interest
11.18
13.60
15.91
13.99
12.68
13.87
14.20
14.30
15.11
14.59
16.88
Depreciation
4.23
4.11
4.30
4.16
4.16
5.01
5.52
7.29
6.47
6.76
6.49
PBT
23.09
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
23.09
40.42
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
PAT before Minority Interest
23.09
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
4.90%
8.96%
2.39%
-6.81%
1.16%
1.12%
-16.00%
-10.65%
1.15%
0.66%
1.29%
PAT Growth
-42.87%
336.50%
-
-
8.80%
-
-
-
92.58%
-51.28%
 
EPS
12.48
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
123.24
41.56
37.53
36.13
32.22
28.55
20.11
17.82
16.69
26.22
Cash Conversion Cycle
-82.92
-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.