Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Agriculture

Rating :
68/99

BSE: 500467 | NSE: HARRMALAYA

94.60
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  96.60
  •  98.00
  •  94.10
  •  96.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87480
  •  84.36
  •  108.35
  •  44.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 178.56
  • 20.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 288.69
  • N/A
  • 2.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.04%
  • 2.66%
  • 38.64%
  • FII
  • DII
  • Others
  • 0%
  • 0.04%
  • 4.62%

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
  • 15.96
  • -
  • 16.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 1.46
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.85
  • 2.90
  • 3.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
62.94
77.38
-18.66%
91.48
98.32
-6.96%
116.23
102.55
13.34%
102.21
75.36
35.63%
Expenses
66.54
80.52
-17.36%
85.76
93.84
-8.61%
99.84
105.79
-5.62%
97.84
86.16
13.56%
EBITDA
-3.60
-3.14
-
5.72
4.48
27.68%
16.39
-3.24
-
4.37
-10.80
-
EBIDTM
-5.72%
-4.06%
6.25%
4.55%
14.10%
-3.16%
4.28%
-14.33%
Other Income
0.58
1.29
-55.04%
2.79
1.80
55.00%
1.27
1.48
-14.19%
0.78
1.31
-40.46%
Interest
3.63
3.95
-8.10%
4.00
4.10
-2.44%
3.99
3.76
6.12%
3.97
3.09
28.48%
Depreciation
0.87
0.99
-12.12%
1.32
1.28
3.12%
1.00
0.99
1.01%
0.99
0.97
2.06%
PBT
-7.53
-6.79
-
3.20
0.90
255.56%
12.66
-6.52
-
0.20
-13.56
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-7.53
-6.79
-
3.20
0.90
255.56%
12.66
-6.52
-
0.20
-13.56
-
PATM
-11.96%
-8.77%
3.49%
0.91%
10.89%
-6.35%
0.19%
-17.99%
EPS
-4.07
-3.67
-
1.73
0.49
253.06%
6.84
-3.52
-
0.11
-7.33
-

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
372.86
387.30
353.75
383.31
366.64
285.44
331.07
384.08
347.44
364.99
287.26
Net Sales Growth
5.44%
9.48%
-7.71%
4.55%
28.45%
-13.78%
-13.80%
10.55%
-4.81%
27.06%
 
Cost Of Goods Sold
95.19
94.44
114.90
114.83
116.54
78.61
94.96
103.66
88.13
99.81
92.49
Gross Profit
277.67
292.86
238.84
268.48
250.11
206.83
236.12
280.43
259.30
265.18
194.77
GP Margin
74.47%
75.62%
67.52%
70.04%
68.22%
72.46%
71.32%
73.01%
74.63%
72.65%
67.80%
Total Expenditure
349.98
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
22.88
23.34
-12.10
12.55
12.93
-32.84
-17.10
23.65
22.34
29.90
15.67
EBITDA Margin
6.14%
6.03%
-3.42%
3.27%
3.53%
-11.51%
-5.17%
6.16%
6.43%
8.19%
5.45%
Other Income
5.42
6.13
6.15
8.73
5.39
3.16
3.29
2.78
2.49
3.92
8.69
Interest
15.59
15.91
13.99
12.68
13.87
14.20
14.30
15.11
14.59
16.88
12.56
Depreciation
4.18
4.30
4.16
4.16
5.01
5.52
7.29
6.47
6.76
6.49
3.42
PBT
8.53
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
8.53
9.26
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
6.39
PAT before Minority Interest
8.53
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
2.29%
2.39%
-6.81%
1.16%
1.12%
-16.00%
-10.65%
1.15%
0.66%
1.29%
2.22%
PAT Growth
132.85%
-
-
8.80%
-
-
-
92.58%
-51.28%
-26.45%
 
EPS
4.61
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.