Nifty
Sensex
:
:
22203.90
73084.58
81.85 (0.37%)
294.45 (0.40%)

Agriculture

Rating :
49/99

BSE: 500467 | NSE: HARRMALAYA

196.60
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  203.00
  •  207.80
  •  194.50
  •  203.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80612
  •  161.26
  •  216.00
  •  104.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 363.11
  • 134.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 465.71
  • N/A
  • 2.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.12%
  • 3.70%
  • 36.84%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.04%
  • 5.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.40
  • 6.59
  • 2.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.43
  • -
  • -13.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.95
  • -
  • -23.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 10.63
  • 9.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.84
  • 2.04
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.87
  • 3.31
  • 9.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
129.56
132.06
-1.89%
121.73
128.17
-5.02%
95.85
108.61
-11.75%
117.92
129.04
-8.62%
Expenses
120.75
122.66
-1.56%
120.70
120.24
0.38%
96.14
101.17
-4.97%
115.45
120.88
-4.49%
EBITDA
8.80
9.40
-6.38%
1.03
7.94
-87.03%
-0.29
7.44
-
2.47
8.16
-69.73%
EBIDTM
6.79%
7.12%
0.85%
6.19%
-0.31%
6.85%
2.10%
6.33%
Other Income
2.63
1.55
69.68%
1.52
1.77
-14.12%
2.22
1.27
74.80%
2.52
3.89
-35.22%
Interest
3.36
3.15
6.67%
3.41
3.00
13.67%
3.02
2.96
2.03%
3.12
2.69
15.99%
Depreciation
1.39
1.08
28.70%
1.29
0.94
37.23%
1.18
0.91
29.67%
1.44
1.28
12.50%
PBT
6.68
6.73
-0.74%
-2.15
5.76
-
-2.27
4.83
-
0.44
8.08
-94.55%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
6.68
6.73
-0.74%
-2.15
5.76
-
-2.27
4.83
-
0.44
8.08
-94.55%
PATM
5.15%
5.09%
-1.76%
4.50%
-2.37%
4.45%
0.37%
6.26%
EPS
3.62
3.65
-0.82%
-1.16
3.12
-
-1.23
2.62
-
0.24
4.38
-94.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
465.06
486.77
471.53
451.11
387.30
353.75
383.31
366.64
285.44
331.07
384.08
Net Sales Growth
-6.59%
3.23%
4.53%
16.48%
9.48%
-7.71%
4.55%
28.45%
-13.78%
-13.80%
 
Cost Of Goods Sold
135.86
141.90
159.37
135.54
94.44
114.90
114.83
116.54
78.61
94.96
103.66
Gross Profit
329.20
344.87
312.16
315.58
292.86
238.84
268.48
250.11
206.83
236.12
280.43
GP Margin
70.79%
70.85%
66.20%
69.96%
75.62%
67.52%
70.04%
68.22%
72.46%
71.32%
73.01%
Total Expenditure
453.04
459.52
440.16
395.81
363.96
365.85
370.76
353.71
318.28
348.17
360.43
Power & Fuel Cost
-
23.64
21.66
21.29
21.95
20.67
22.30
20.27
19.86
21.31
20.43
% Of Sales
-
4.86%
4.59%
4.72%
5.67%
5.84%
5.82%
5.53%
6.96%
6.44%
5.32%
Employee Cost
-
177.97
165.68
161.12
164.81
152.27
152.40
144.88
140.33
133.01
123.90
% Of Sales
-
36.56%
35.14%
35.72%
42.55%
43.04%
39.76%
39.52%
49.16%
40.18%
32.26%
Manufacturing Exp.
-
75.96
60.79
48.67
49.46
45.52
49.13
43.15
48.71
66.06
80.46
% Of Sales
-
15.60%
12.89%
10.79%
12.77%
12.87%
12.82%
11.77%
17.06%
19.95%
20.95%
General & Admin Exp.
-
18.18
13.91
11.82
15.26
16.14
16.18
14.58
11.90
12.48
9.83
% Of Sales
-
3.73%
2.95%
2.62%
3.94%
4.56%
4.22%
3.98%
4.17%
3.77%
2.56%
Selling & Distn. Exp.
-
14.08
12.88
12.29
11.43
10.46
10.58
8.67
7.10
9.89
8.58
% Of Sales
-
2.89%
2.73%
2.72%
2.95%
2.96%
2.76%
2.36%
2.49%
2.99%
2.23%
Miscellaneous Exp.
-
7.80
5.85
5.08
6.60
5.89
5.35
5.63
11.77
10.47
8.58
% Of Sales
-
1.60%
1.24%
1.13%
1.70%
1.67%
1.40%
1.54%
4.12%
3.16%
3.54%
EBITDA
12.01
27.25
31.37
55.30
23.34
-12.10
12.55
12.93
-32.84
-17.10
23.65
EBITDA Margin
2.58%
5.60%
6.65%
12.26%
6.03%
-3.42%
3.27%
3.53%
-11.51%
-5.17%
6.16%
Other Income
8.89
7.12
7.13
2.83
6.13
6.15
8.73
5.39
3.16
3.29
2.78
Interest
12.91
12.23
11.18
13.60
15.91
13.99
12.68
13.87
14.20
14.30
15.11
Depreciation
5.30
4.36
4.23
4.11
4.30
4.16
4.16
5.01
5.52
7.29
6.47
PBT
2.70
17.77
23.09
40.42
9.26
-24.09
4.45
-0.57
-49.40
-35.40
4.86
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.70
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
13.67%
PAT
2.70
17.77
23.09
40.42
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
PAT before Minority Interest
2.70
17.77
23.09
40.42
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
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
0.58%
3.65%
4.90%
8.96%
2.39%
-6.81%
1.16%
1.12%
-16.00%
-10.65%
1.15%
PAT Growth
-89.37%
-23.04%
-42.87%
336.50%
-
-
8.80%
-
-
-
 
EPS
1.46
9.61
12.48
21.85
5.01
-13.02
2.41
2.21
-24.69
-19.06
2.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
156.17
137.99
115.00
78.89
78.55
103.68
102.35
240.98
286.65
321.91
Share Capital
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
Total Reserves
137.71
119.53
96.55
60.43
60.09
85.23
83.90
222.52
268.19
303.45
Non-Current Liabilities
100.32
93.50
97.00
108.74
108.28
87.79
84.70
94.16
97.94
105.13
Secured Loans
46.70
45.70
44.67
57.88
66.52
34.07
35.70
44.20
59.30
68.81
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
50.67
44.86
49.40
47.79
41.76
53.72
49.00
49.97
38.64
36.32
Current Liabilities
323.01
321.23
326.58
356.62
327.11
329.48
314.08
305.82
128.48
253.56
Trade Payables
45.92
51.46
43.36
48.16
33.85
37.93
32.27
28.03
19.04
17.61
Other Current Liabilities
83.59
66.84
74.68
87.61
81.31
70.02
59.00
76.45
53.54
44.10
Short Term Borrowings
25.73
26.46
35.06
46.98
38.55
52.40
50.93
52.04
43.20
38.04
Short Term Provisions
167.77
176.46
173.48
173.87
173.40
169.13
171.88
149.30
12.69
153.81
Total Liabilities
579.50
552.72
538.58
544.25
513.94
520.95
501.13
640.96
513.07
680.60
Net Block
290.93
285.60
284.62
284.94
279.59
276.89
277.09
423.77
427.75
429.45
Gross Block
319.17
309.59
304.55
300.79
292.67
285.99
282.10
512.86
513.47
509.70
Accumulated Depreciation
28.24
24.00
19.93
15.85
13.08
9.10
5.01
89.09
85.73
80.25
Non Current Assets
360.51
326.97
315.26
306.58
298.86
296.93
293.28
432.33
437.05
442.66
Capital Work in Progress
57.67
35.71
21.77
12.68
10.06
11.09
7.91
0.83
1.83
2.15
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.
4.31
3.82
3.78
3.87
3.89
8.34
7.60
7.42
7.45
10.87
Other Non Current Assets
7.60
1.83
5.08
5.08
5.30
0.60
0.68
0.31
0.02
0.18
Current Assets
227.51
234.27
231.86
237.67
215.09
224.02
207.86
208.63
76.01
237.93
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.15
0.15
Inventories
37.79
34.92
34.88
40.54
29.47
28.07
25.01
22.19
22.82
25.42
Sundry Debtors
11.35
13.52
16.01
8.23
9.81
14.39
7.59
6.94
12.78
14.86
Cash & Bank
2.05
3.90
2.15
3.64
2.42
4.52
2.81
9.40
9.46
16.75
Other Current Assets
176.33
7.76
7.24
9.07
173.38
177.05
172.45
169.95
30.81
180.76
Short Term Loans & Adv.
173.72
174.18
171.59
176.18
166.32
165.73
164.27
163.35
21.75
162.31
Net Current Assets
-95.50
-86.95
-94.73
-118.96
-112.02
-105.47
-106.23
-97.19
-52.46
-15.63
Total Assets
588.02
561.24
547.12
544.25
513.95
520.95
501.14
640.96
513.06
680.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
31.26
37.54
41.12
33.32
-7.04
19.90
21.11
13.49
10.34
25.50
PBT
17.77
23.09
40.42
9.26
-24.09
4.45
4.45
-45.67
-35.40
4.86
Adjustment
12.46
10.55
15.60
20.65
17.26
16.11
18.40
16.63
20.85
20.84
Changes in Working Capital
2.27
5.05
-14.39
3.50
-0.05
-0.59
-1.23
42.75
25.12
1.49
Cash after chg. in Working capital
32.50
38.69
41.63
33.41
-6.89
19.96
21.62
13.72
10.57
27.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.23
-1.16
-0.51
-0.10
-0.15
-0.06
-0.50
-0.23
-0.24
-1.17
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
-27.37
-14.11
-10.68
-9.38
-5.54
-6.51
3.70
3.74
-4.40
-5.36
Net Fixed Assets
-31.54
-18.98
-12.85
-10.74
-5.65
-7.07
223.68
1.61
-3.45
-2.38
Net Investments
0.00
0.14
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
Others
4.17
4.73
2.17
1.36
0.11
0.56
-219.98
2.08
-0.95
-2.98
Cash from Financing Activity
-5.41
-21.46
-31.87
-22.98
11.35
-12.35
-30.91
-14.73
-13.60
-19.54
Net Cash Inflow / Outflow
-1.52
1.97
-1.43
0.96
-1.23
1.04
-6.10
2.50
-7.66
0.60
Opening Cash & Equivalents
2.61
0.64
2.08
1.12
2.35
1.29
7.39
4.86
13.04
12.44
Closing Cash & Equivalent
1.09
2.61
0.64
2.08
1.12
2.33
1.29
7.36
5.38
13.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
84.62
74.77
62.32
42.75
42.56
56.18
55.46
54.95
79.70
98.80
ROA
3.09%
4.16%
7.40%
1.75%
-4.66%
0.87%
0.72%
-7.91%
-5.91%
0.73%
ROE
12.08%
18.25%
41.70%
11.77%
-26.44%
4.32%
4.01%
-36.76%
-21.41%
2.44%
ROCE
12.71%
15.76%
26.77%
12.83%
-5.07%
8.63%
8.74%
-13.30%
-7.60%
6.91%
Fixed Asset Turnover
1.55
1.54
1.49
1.31
1.22
1.35
0.92
0.56
0.65
0.76
Receivable days
9.32
11.43
9.81
8.50
12.48
10.46
7.23
12.60
15.23
10.95
Inventory Days
27.26
27.01
30.51
32.99
29.69
25.27
23.49
28.77
26.59
21.87
Payable days
125.25
108.59
123.24
41.56
37.53
36.13
32.22
28.55
20.11
17.82
Cash Conversion Cycle
-88.67
-70.15
-82.92
-0.06
4.64
-0.39
-1.49
12.82
21.71
15.00
Total Debt/Equity
0.59
0.62
0.83
1.44
1.54
0.92
0.93
1.11
0.77
0.60
Interest Cover
2.45
3.07
3.97
1.58
-0.72
1.35
1.29
-2.22
-1.47
1.34

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.