Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Agriculture

Rating :
61/99

BSE: 500467 | NSE: HARRMALAYA

202.80
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  208.70
  •  208.70
  •  202.20
  •  208.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  133360
  •  273.18
  •  249.75
  •  84.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 385.26
  • 7.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 495.39
  • N/A
  • 3.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.12%
  • 2.21%
  • 37.76%
  • FII
  • DII
  • Others
  • 0%
  • 0.04%
  • 5.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 6.29
  • 0.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.52
  • -
  • 13.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.93
  • -
  • 27.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 9.51
  • 14.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.83
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.18
  • 4.49
  • -0.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
94.72
62.94
50.49%
148.81
91.48
62.67%
133.09
116.23
14.51%
106.28
102.21
3.98%
Expenses
90.04
66.54
35.32%
128.52
85.76
49.86%
107.11
99.84
7.28%
93.65
97.84
-4.28%
EBITDA
4.69
-3.60
-
20.29
5.72
254.72%
25.98
16.39
58.51%
12.63
4.37
189.02%
EBIDTM
4.94%
-5.72%
13.63%
6.25%
19.52%
14.10%
11.88%
4.28%
Other Income
0.98
0.58
68.97%
0.83
2.79
-70.25%
0.78
1.27
-38.58%
0.64
0.78
-17.95%
Interest
2.89
3.63
-20.39%
2.72
4.00
-32.00%
3.37
3.99
-15.54%
3.87
3.97
-2.52%
Depreciation
0.92
0.87
5.75%
1.10
1.32
-16.67%
1.01
1.00
1.00%
1.13
0.99
14.14%
PBT
1.86
-7.53
-
17.29
3.19
442.01%
22.39
12.66
76.86%
8.27
0.20
4,035.00%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
1.86
-7.53
-
17.29
3.19
442.01%
22.39
12.66
76.86%
8.27
0.20
4,035.00%
PATM
1.96%
-11.96%
11.62%
3.49%
16.82%
10.89%
7.78%
0.19%
EPS
1.01
-4.08
-
9.37
1.73
441.62%
12.13
6.86
76.82%
4.48
0.11
3,972.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Net Sales
482.90
387.30
353.75
383.31
366.64
285.44
331.07
384.08
347.44
364.99
287.26
Net Sales Growth
29.51%
9.48%
-7.71%
4.55%
28.45%
-13.78%
-13.80%
10.55%
-4.81%
27.06%
 
Cost Of Goods Sold
144.94
94.44
114.90
114.83
116.54
78.61
94.96
103.66
88.13
99.81
92.49
Gross Profit
337.96
292.86
238.84
268.48
250.11
206.83
236.12
280.43
259.30
265.18
194.77
GP Margin
69.99%
75.62%
67.52%
70.04%
68.22%
72.46%
71.32%
73.01%
74.63%
72.65%
67.80%
Total Expenditure
419.32
363.96
365.85
370.76
353.71
318.28
348.17
360.43
325.10
335.09
271.59
Power & Fuel Cost
-
21.95
20.67
22.30
20.27
19.86
21.31
20.43
19.62
16.60
14.12
% Of Sales
-
5.67%
5.84%
5.82%
5.53%
6.96%
6.44%
5.32%
5.65%
4.55%
4.92%
Employee Cost
-
164.81
152.27
152.40
144.88
140.33
133.01
123.90
116.21
111.41
88.80
% Of Sales
-
42.55%
43.04%
39.76%
39.52%
49.16%
40.18%
32.26%
33.45%
30.52%
30.91%
Manufacturing Exp.
-
50.05
45.52
49.13
43.15
48.71
66.06
80.46
73.49
72.30
37.81
% Of Sales
-
12.92%
12.87%
12.82%
11.77%
17.06%
19.95%
20.95%
21.15%
19.81%
13.16%
General & Admin Exp.
-
15.26
16.14
16.18
14.58
11.90
12.48
9.83
9.01
14.44
7.99
% Of Sales
-
3.94%
4.56%
4.22%
3.98%
4.17%
3.77%
2.56%
2.59%
3.96%
2.78%
Selling & Distn. Exp.
-
10.84
10.46
10.58
8.67
7.10
9.89
8.58
7.52
8.46
12.98
% Of Sales
-
2.80%
2.96%
2.76%
2.36%
2.49%
2.99%
2.23%
2.16%
2.32%
4.52%
Miscellaneous Exp.
-
6.60
5.89
5.35
5.63
11.77
10.47
13.58
11.12
12.06
12.98
% Of Sales
-
1.70%
1.67%
1.40%
1.54%
4.12%
3.16%
3.54%
3.20%
3.30%
6.06%
EBITDA
63.59
23.34
-12.10
12.55
12.93
-32.84
-17.10
23.65
22.34
29.90
15.67
EBITDA Margin
13.17%
6.03%
-3.42%
3.27%
3.53%
-11.51%
-5.17%
6.16%
6.43%
8.19%
5.45%
Other Income
3.23
6.13
6.15
8.73
5.39
3.16
3.29
2.78
2.49
3.92
8.69
Interest
12.85
15.91
13.99
12.68
13.87
14.20
14.30
15.11
14.59
16.88
12.56
Depreciation
4.16
4.30
4.16
4.16
5.01
5.52
7.29
6.47
6.76
6.49
3.42
PBT
49.81
9.26
-24.09
4.45
-0.57
-49.40
-35.40
4.86
3.48
10.45
8.38
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.70
1.18
5.74
1.99
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
13.67%
33.91%
54.93%
23.75%
PAT
49.81
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
6.39
PAT before Minority Interest
49.81
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
6.39
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
10.31%
2.39%
-6.81%
1.16%
1.12%
-16.00%
-10.65%
1.15%
0.66%
1.29%
2.22%
PAT Growth
484.62%
-
-
8.80%
-
-
-
92.58%
-51.28%
-26.45%
 
EPS
26.92
5.01
-13.02
2.41
2.21
-24.69
-19.06
2.38
1.24
2.54
3.45

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Shareholder's Funds
78.89
78.55
103.68
102.35
240.98
286.65
321.91
319.65
318.98
275.60
Share Capital
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
Total Reserves
60.43
60.09
85.23
83.90
222.52
268.19
303.45
301.20
300.52
257.14
Non-Current Liabilities
108.74
108.28
87.79
84.70
94.16
97.94
105.13
81.94
91.21
90.32
Secured Loans
57.88
66.52
34.07
35.70
44.20
59.30
68.81
52.28
63.01
89.03
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.30
Long Term Provisions
47.79
41.76
53.72
49.00
49.97
38.64
36.32
29.65
28.20
0.00
Current Liabilities
356.62
327.11
329.48
314.08
305.82
128.48
253.56
128.50
241.62
145.60
Trade Payables
48.16
33.85
37.93
32.27
28.03
19.04
17.61
16.37
12.29
32.21
Other Current Liabilities
87.61
81.31
70.02
59.00
76.45
53.54
44.10
52.82
49.75
0.69
Short Term Borrowings
46.98
38.55
52.40
50.93
52.04
43.20
38.04
45.58
27.10
0.00
Short Term Provisions
173.87
173.40
169.13
171.88
149.30
12.69
153.81
13.73
152.47
112.70
Total Liabilities
544.25
513.94
520.95
501.13
640.96
513.07
680.60
530.09
651.81
511.52
Net Block
284.94
279.59
276.89
277.09
423.77
427.75
429.45
428.49
426.14
179.93
Gross Block
300.79
292.67
285.99
282.10
512.86
513.47
509.70
504.89
499.03
245.68
Accumulated Depreciation
15.85
13.08
9.10
5.01
89.09
85.73
80.25
76.41
72.89
65.75
Non Current Assets
306.28
298.86
296.93
293.28
432.33
437.05
442.66
445.67
437.86
372.98
Capital Work in Progress
12.68
10.06
11.09
7.91
0.83
1.83
2.15
4.58
0.53
3.42
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
189.63
Long Term Loans & Adv.
3.57
3.89
8.34
7.60
7.42
7.45
10.87
7.46
8.04
0.00
Other Non Current Assets
5.08
5.30
0.60
0.68
0.31
0.02
0.18
5.14
3.13
0.00
Current Assets
237.97
215.09
224.02
207.86
208.63
76.01
237.93
84.41
213.94
138.54
Current Investments
0.00
0.00
0.00
0.00
0.15
0.15
0.15
0.15
0.15
0.00
Inventories
40.54
29.47
28.07
25.01
22.19
22.82
25.42
20.60
18.89
12.98
Sundry Debtors
8.23
9.81
14.39
7.59
6.94
12.78
14.86
8.18
12.85
11.14
Cash & Bank
3.64
2.42
4.52
2.81
9.40
9.46
16.75
20.29
14.44
9.18
Other Current Assets
185.56
7.06
11.32
8.18
169.95
30.81
180.76
35.19
167.61
105.24
Short Term Loans & Adv.
175.90
166.32
165.73
164.27
163.35
21.75
162.31
20.14
152.75
105.10
Net Current Assets
-118.66
-112.02
-105.47
-106.23
-97.19
-52.46
-15.63
-44.08
-27.68
-7.06
Total Assets
544.25
513.95
520.95
501.14
640.96
513.06
680.59
530.08
651.80
511.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Cash From Operating Activity
33.32
-7.04
19.90
21.11
13.49
10.34
25.50
20.21
42.09
44.22
PBT
9.26
-24.09
4.45
4.45
-45.67
-35.40
4.86
3.48
10.45
8.38
Adjustment
20.65
17.26
16.11
18.40
16.63
20.85
20.84
21.51
21.70
17.42
Changes in Working Capital
3.50
-0.05
-0.59
-1.23
42.75
25.12
1.49
-2.93
15.53
21.17
Cash after chg. in Working capital
33.41
-6.89
19.96
21.62
13.72
10.57
27.18
22.06
47.67
46.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.10
-0.15
-0.06
-0.50
-0.23
-0.24
-1.17
-1.85
-5.59
-2.76
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
-9.38
-5.54
-6.51
3.70
3.74
-4.40
-5.36
-12.31
-7.58
-32.15
Net Fixed Assets
-10.74
-5.65
-7.07
223.68
1.61
-3.45
-2.38
-9.91
-250.50
1.05
Net Investments
0.00
0.00
0.00
0.00
0.05
0.00
0.00
0.00
11.89
0.00
Others
1.36
0.11
0.56
-219.98
2.08
-0.95
-2.98
-2.40
231.03
-33.20
Cash from Financing Activity
-22.98
11.35
-12.35
-30.91
-14.73
-13.60
-19.54
-6.23
-31.86
-8.40
Net Cash Inflow / Outflow
0.96
-1.23
1.04
-6.10
2.50
-7.66
0.60
1.66
2.64
3.66
Opening Cash & Equivalents
1.12
2.35
1.29
7.39
4.86
13.04
12.44
10.78
8.14
4.50
Closing Cash & Equivalent
2.08
1.12
2.33
1.29
7.36
5.38
13.04
12.44
10.78
8.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Book Value (Rs.)
42.75
42.56
56.18
55.46
54.95
79.70
98.80
97.58
97.22
73.71
ROA
1.75%
-4.66%
0.87%
0.72%
-7.91%
-5.91%
0.73%
0.39%
0.81%
1.24%
ROE
11.77%
-26.44%
4.32%
4.01%
-36.76%
-21.41%
2.44%
1.28%
2.98%
4.75%
ROCE
12.83%
-5.07%
8.63%
8.74%
-13.30%
-7.60%
6.91%
6.30%
10.78%
9.47%
Fixed Asset Turnover
1.31
1.22
1.35
0.92
0.56
0.65
0.76
0.69
0.98
1.16
Receivable days
8.50
12.48
10.46
7.23
12.60
15.23
10.95
11.05
12.00
16.56
Inventory Days
32.99
29.69
25.27
23.49
28.77
26.59
21.87
20.74
15.94
15.09
Payable days
41.56
37.53
36.13
32.22
28.55
20.11
17.82
16.69
26.22
62.61
Cash Conversion Cycle
-0.06
4.64
-0.39
-1.49
12.82
21.71
15.00
15.10
1.71
-30.95
Total Debt/Equity
1.44
1.54
0.92
0.93
1.11
0.77
0.60
0.63
0.56
0.66
Interest Cover
1.58
-0.72
1.35
1.29
-2.22
-1.47
1.34
1.24
1.62
1.67

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.