Nifty

:

23873.45

Sensex

:

76152.86

-41.00 (-0.17%)
-417.49 (-0.55%)

Login

Nifty
Sensex

:
:

23873.45
76152.86

-41.00 (-0.17%)
-417.49 (-0.55%)

HMA Agro Industries Ltd.

Consumer Food

Rating :

59/99

BSE: 543929 | NSE: HMAAGRO

Watchlist

NSE BSE

20.93

03-Sep-2026

Open
High
Low
Previous Close

21.09
21.29
20.63
20.89

Volume
Traded Value (lacs)
52 Week High
52 Week Low

934486
19524669.04
34.24
20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,039.60
4.84
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,644.11
N/A
1.05

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
17.54
12.84

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
5.59
3.52

PAT CAGR (%)

10 Years
5 Years
3 Years

-
7.50
17.86

P:E (Median)

8 Years
5 Years
3 Years

-
-
20.93

P:BV (Average)

8 Years
5 Years
3 Years

-
-
2.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
13.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 2,072.14 1,088.49 90.37% 1,538.48 1,436.82 7.08% 1,992.77 1,364.77 46.02% 2,149.17 1,366.61 57.26%
Expenses 2,088.23 1,081.57 93.07% 1,536.48 1,455.79 5.54% 1,950.76 1,337.21 45.88% 2,112.63 1,338.61 57.82%
EBITDA -16.10 6.92 - 2.00 -18.97 - 42.01 27.56 52.43% 36.54 28.00 30.50%
EBIDTM -0.78% 0.64% 0.13% -1.32% 2.11% 2.02% 1.70% 2.05%
Other Income 71.38 10.98 550.09% 36.39 32.95 10.44% 40.33 25.63 57.35% 35.78 11.38 214.41%
Interest 11.48 7.12 61.24% 11.12 7.85 41.66% 9.14 7.27 25.72% 6.40 3.55 80.28%
Depreciation 1.07 1.21 -11.57% 1.36 1.28 6.25% 1.30 1.38 -5.80% 1.47 1.27 15.75%
PBT 42.74 9.57 346.60% 25.91 4.85 434.23% 71.90 44.53 61.46% 64.46 34.55 86.57%
Tax 10.82 2.40 350.83% 6.70 6.33 5.85% 19.41 10.47 85.39% 16.23 9.42 72.29%
PAT 31.91 7.17 345.05% 19.21 -1.48 - 52.49 34.06 54.11% 48.23 25.13 91.92%
PATM 1.54% 0.66% 1.25% -0.10% 2.63% 2.50% 2.24% 1.84%
EPS 0.64 0.14 357.14% 0.38 -0.03 - 1.05 0.68 54.41% 0.96 0.50 92.00%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 2,110.32 1,122.61 87.98% 1,579.10 1,499.56 5.30% 2,059.45 1,454.98 41.54% 2,155.34 1,465.86 47.04%
Expenses 2,101.04 1,117.31 88.04% 1,585.28 1,494.88 6.05% 1,995.00 1,423.31 40.17% 2,059.87 1,407.97 46.30%
EBITDA 9.28 5.30 75.09% -6.18 4.68 - 64.45 31.67 103.50% 95.46 57.90 64.87%
EBIDTM 0.44% 0.47% -0.39% 0.31% 3.13% 2.18% 4.43% 3.95%
Other Income 71.77 11.32 534.01% 36.82 33.34 10.44% 40.68 26.31 54.62% 36.11 12.17 196.71%
Interest 11.75 7.72 52.20% 11.17 8.35 33.77% 9.28 7.82 18.67% 6.42 3.86 66.32%
Depreciation 6.79 7.48 -9.22% 8.01 8.83 -9.29% 8.01 8.89 -9.90% 8.13 8.41 -3.33%
PBT 62.51 1.42 4,302.11% 11.46 20.83 -44.98% 87.85 41.27 112.87% 117.02 57.79 102.49%
Tax 12.00 0.83 1,345.78% 3.24 8.48 -61.79% 21.27 20.08 5.93% 27.23 4.35 525.98%
PAT 50.51 0.60 8,318.33% 8.22 12.35 -33.44% 66.58 21.18 214.35% 89.79 53.43 68.05%
PATM 2.39% 0.05% 0.52% 0.82% 3.23% 1.46% 4.17% 3.65%
EPS 1.01 0.02 4,950.00% 0.16 0.26 -38.46% 1.32 0.41 221.95% 1.79 1.04 72.12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 7,752.56 6,768.92 4,862.14 4,665.06 3,125.55 2,921.99 1,707.45 2,372.80 2,742.10 Net Sales Growth 47.48% 39.22% 4.22% 49.26% 6.97% 71.13% -28.04% -13.47% Cost Of Goods Sold 7,012.83 6,055.80 4,377.43 4,010.85 2,531.03 2,349.89 1,366.52 1,912.30 2,306.30 Gross Profit 739.73 713.12 484.71 654.21 594.52 572.11 340.93 460.50 435.80 GP Margin 9.54% 10.54% 9.97% 14.02% 19.02% 19.58% 19.97% 19.41% 15.89% Total Expenditure 7,688.10 6,678.13 4,820.71 4,539.51 2,971.28 2,813.41 1,610.95 2,312.40 2,719.30 Power & Fuel Cost - 11.04 8.60 10.59 5.39 35.51 28.65 42.00 49.50 % Of Sales - 0.16% 0.18% 0.23% 0.17% 1.22% 1.68% 1.77% 1.81% Employee Cost - 41.07 34.31 38.67 21.88 73.00 58.43 75.70 86.30 % Of Sales - 0.61% 0.71% 0.83% 0.70% 2.50% 3.42% 3.19% 3.15% Manufacturing Exp. - 297.45 162.17 208.65 131.66 52.17 51.00 104.50 91.30 % Of Sales - 4.39% 3.34% 4.47% 4.21% 1.79% 2.99% 4.40% 3.33% General & Admin Exp. - 20.41 29.40 23.20 11.72 34.54 23.56 17.50 23.90 % Of Sales - 0.30% 0.60% 0.50% 0.37% 1.18% 1.38% 0.74% 0.87% Selling & Distn. Exp. - 195.70 200.28 235.67 256.10 264.35 78.17 157.80 160.00 % Of Sales - 2.89% 4.12% 5.05% 8.19% 9.05% 4.58% 6.65% 5.83% Miscellaneous Exp. - 56.67 8.53 11.86 13.49 3.96 4.61 2.60 2.00 % Of Sales - 0.84% 0.18% 0.25% 0.43% 0.14% 0.27% 0.11% 0.07% EBITDA 64.45 90.79 41.43 125.55 154.27 108.58 96.50 60.40 22.80 EBITDA Margin 0.83% 1.34% 0.85% 2.69% 4.94% 3.72% 5.65% 2.55% 0.83% Other Income 183.88 123.48 78.98 41.14 46.08 55.39 12.64 43.50 41.70 Interest 38.14 37.08 24.45 14.06 12.27 10.16 6.42 20.20 6.30 Depreciation 5.20 5.33 5.14 6.10 4.38 4.35 4.28 23.50 10.20 PBT 205.01 171.85 90.82 146.53 183.71 149.45 98.44 60.20 48.00 Tax 53.16 44.74 30.65 35.84 46.38 39.05 25.99 15.70 21.90 Tax Rate 25.93% 26.03% 33.75% 24.46% 25.25% 26.13% 26.40% 26.08% 45.63% PAT 151.84 127.11 60.17 110.69 137.32 110.40 72.44 44.50 26.10 PAT before Minority Interest 151.84 127.11 60.17 110.69 137.32 110.40 72.44 44.50 26.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.96% 1.88% 1.24% 2.37% 4.39% 3.78% 4.24% 1.88% 0.95% PAT Growth 134.03% 111.25% -45.64% -19.39% 24.38% 52.40% 62.79% 70.50% EPS 3.03 2.54 1.20 2.21 2.74 2.20 1.45 0.89 0.52

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 7,904.21 6,916.49 5,133.02 4,813.29 3,209.22 3,083.19 1,707.50 2,372.79 2,742.15 Net Sales Growth 42.60% 34.75% 6.64% 49.98% 4.09% 80.57% -28.04% -13.47% Cost Of Goods Sold 6,976.49 6,046.05 4,396.72 4,026.87 2,468.53 2,411.54 1,366.38 1,912.05 2,304.04 Gross Profit 927.72 870.45 736.29 786.42 740.69 671.65 341.13 460.75 438.12 GP Margin 11.74% 12.59% 14.34% 16.34% 23.08% 21.78% 19.98% 19.42% 15.98% Total Expenditure 7,741.19 6,754.10 5,027.41 4,676.72 3,051.61 2,959.44 1,608.20 2,336.13 2,719.61 Power & Fuel Cost - 76.29 75.90 76.39 59.61 59.96 28.69 42.20 49.51 % Of Sales - 1.10% 1.48% 1.59% 1.86% 1.94% 1.68% 1.78% 1.81% Employee Cost - 152.94 141.07 144.04 96.53 105.67 58.60 75.96 86.87 % Of Sales - 2.21% 2.75% 2.99% 3.01% 3.43% 3.43% 3.20% 3.17% Manufacturing Exp. - 180.69 155.16 136.85 134.45 84.29 51.14 104.62 93.61 % Of Sales - 2.61% 3.02% 2.84% 4.19% 2.73% 3.00% 4.41% 3.41% General & Admin Exp. - 39.49 42.42 40.44 20.80 28.08 20.00 30.52 23.43 % Of Sales - 0.57% 0.83% 0.84% 0.65% 0.91% 1.17% 1.29% 0.85% Selling & Distn. Exp. - 199.51 205.85 237.35 257.07 264.82 78.27 157.83 160.12 % Of Sales - 2.88% 4.01% 4.93% 8.01% 8.59% 4.58% 6.65% 5.84% Miscellaneous Exp. - 59.14 10.29 14.78 14.63 5.09 5.13 12.97 2.04 % Of Sales - 0.86% 0.20% 0.31% 0.46% 0.17% 0.30% 0.55% 0.07% EBITDA 163.01 162.39 105.61 136.57 157.61 123.75 99.30 36.66 22.54 EBITDA Margin 2.06% 2.35% 2.06% 2.84% 4.91% 4.01% 5.82% 1.55% 0.82% Other Income 185.38 124.92 81.36 48.68 46.87 55.78 12.90 43.82 41.88 Interest 38.62 37.94 26.83 17.32 13.29 10.25 6.43 8.25 5.55 Depreciation 30.94 31.63 34.52 34.78 17.64 10.67 8.31 10.02 9.97 PBT 278.84 217.74 125.60 133.16 173.55 158.61 97.45 62.22 48.90 Tax 63.74 52.56 37.91 32.57 50.09 42.13 25.85 16.32 17.73 Tax Rate 22.86% 24.14% 30.18% 24.46% 28.86% 26.56% 26.53% 26.23% 36.26% PAT 215.10 164.76 86.78 100.63 120.42 114.75 71.60 45.91 31.16 PAT before Minority Interest 214.64 165.19 87.69 100.58 123.47 116.48 71.60 45.90 31.16 Minority Interest -0.46 -0.43 -0.91 0.05 -3.05 -1.73 0.00 0.01 0.00 PAT Margin 2.72% 2.38% 1.69% 2.09% 3.75% 3.72% 4.19% 1.93% 1.14% PAT Growth 145.66% 89.86% -13.76% -16.43% 4.94% 60.27% 55.96% 47.34% EPS 4.30 3.29 1.73 2.01 2.40 2.29 1.43 0.92 0.62

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 895.35 782.32 737.04 484.44 367.72 257.26 185.00 140.80 Share Capital 50.08 50.08 50.08 47.51 47.51 3.73 3.70 3.70 Total Reserves 845.28 732.25 686.97 436.93 320.21 253.53 181.30 137.10 Non-Current Liabilities -0.11 0.42 0.80 -4.64 0.08 0.22 -3.50 -0.70 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.29 1.83 1.78 1.59 0.79 1.25 0.00 0.00 Current Liabilities 1,416.46 829.36 562.99 415.79 374.92 296.72 304.70 422.10 Trade Payables 127.99 81.22 124.20 67.32 65.06 66.71 42.10 254.60 Other Current Liabilities 453.50 244.46 55.47 55.10 44.62 60.93 82.60 25.50 Short Term Borrowings 834.13 503.02 382.90 285.64 265.17 168.96 161.40 124.30 Short Term Provisions 0.85 0.66 0.41 7.73 0.08 0.12 18.60 17.70 Total Liabilities 2,311.70 1,612.10 1,300.83 895.59 742.72 554.20 486.20 562.20 Net Block 39.09 34.78 39.26 35.02 34.72 37.89 49.20 41.80 Gross Block 67.42 62.83 62.64 52.47 47.85 46.87 66.50 51.90 Accumulated Depreciation 28.33 28.05 23.38 17.45 13.13 8.98 17.30 10.10 Non Current Assets 484.70 473.09 339.82 294.87 184.88 112.68 107.00 80.40 Capital Work in Progress 0.00 0.00 0.00 0.42 0.42 0.42 0.10 0.00 Non Current Investment 222.55 219.51 72.88 72.88 72.88 51.86 34.30 18.60 Long Term Loans & Adv. 15.79 37.27 169.20 163.71 52.76 14.72 15.70 19.00 Other Non Current Assets 207.28 181.53 58.48 22.84 24.10 7.79 7.70 1.00 Current Assets 1,827.00 1,139.02 961.02 600.73 557.85 441.51 379.20 481.80 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,279.59 621.56 163.19 112.72 131.82 126.85 155.50 93.60 Sundry Debtors 17.93 144.53 473.70 299.21 288.19 168.69 127.40 302.70 Cash & Bank 232.70 86.49 107.97 66.96 39.02 50.87 38.00 6.00 Other Current Assets 296.78 159.50 117.57 69.69 98.82 95.11 58.30 79.50 Short Term Loans & Adv. 133.78 126.94 98.58 52.15 92.46 93.88 58.30 79.40 Net Current Assets 410.54 309.66 398.03 184.94 182.92 144.79 74.50 59.70 Total Assets 2,311.70 1,612.11 1,300.84 895.60 742.73 554.19 486.20 562.20

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 940.78 788.91 717.16 474.25 374.46 258.69 187.05 141.45 Share Capital 50.08 50.08 50.08 47.51 47.51 3.73 3.73 3.73 Total Reserves 890.70 738.83 667.09 426.74 326.95 254.97 183.32 137.73 Non-Current Liabilities 2.87 25.65 21.41 38.14 51.35 4.56 -3.10 -0.58 Secured Loans 3.27 27.00 28.30 42.25 52.16 5.03 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 3.57 4.24 3.70 3.53 1.61 1.25 0.96 0.68 Current Liabilities 1,443.57 868.15 668.84 458.15 410.49 306.58 284.36 406.63 Trade Payables 126.96 98.44 136.36 87.01 79.45 67.86 38.86 254.19 Other Current Liabilities 477.56 261.87 83.27 73.74 61.44 61.28 71.16 20.21 Short Term Borrowings 837.01 506.00 448.04 288.07 268.11 176.30 169.18 131.98 Short Term Provisions 2.04 1.85 1.17 9.33 1.49 1.14 5.17 0.24 Total Liabilities 2,408.90 1,703.82 1,427.67 990.77 853.49 570.32 468.80 548.00 Net Block 260.08 272.11 294.65 260.80 140.75 92.54 95.30 84.12 Gross Block 407.05 393.69 382.48 316.18 178.50 119.82 114.90 93.71 Accumulated Depreciation 146.96 121.57 87.83 55.38 37.74 27.28 19.61 9.59 Non Current Assets 586.85 582.88 456.07 408.13 315.28 180.41 115.30 95.15 Capital Work in Progress 61.39 46.64 35.53 57.84 91.64 13.64 1.61 0.14 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 56.38 75.65 61.45 63.21 56.94 63.63 8.05 7.93 Other Non Current Assets 207.76 187.36 64.45 26.29 25.94 10.59 10.34 2.96 Current Assets 1,822.06 1,120.95 971.61 582.65 538.22 389.91 353.50 452.85 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1,330.60 669.63 240.28 128.54 136.75 126.85 157.34 93.59 Sundry Debtors 23.73 151.49 481.87 298.48 289.75 156.74 116.67 288.56 Cash & Bank 245.51 94.29 115.20 73.87 44.02 51.69 38.51 6.68 Other Current Assets 222.21 8.71 21.74 7.50 67.69 54.64 40.98 64.02 Short Term Loans & Adv. 218.38 196.82 112.52 74.25 60.71 53.38 39.30 63.36 Net Current Assets 378.49 252.79 302.77 124.50 127.72 83.33 69.14 46.22 Total Assets 2,408.91 1,703.83 1,427.68 990.78 853.50 570.32 468.80 548.00

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -140.15 19.16 -141.73 134.36 -48.18 34.40 PBT 171.85 90.82 146.53 183.71 149.45 99.00 Adjustment 76.19 16.35 3.91 14.78 -39.55 13.70 Changes in Working Capital -361.81 -44.98 -245.00 -19.99 -114.86 -48.10 Cash after chg. in Working capital -113.77 62.20 -94.56 178.49 -4.96 64.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -26.38 -43.04 -47.17 -44.13 -43.23 -30.20 Other Direct Exp. Paid 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 Cash From Investing Activity -105.10 -124.14 -36.46 -86.63 -76.39 -22.30 Net Fixed Assets -4.59 -0.19 -9.75 -4.62 -0.98 Net Investments -3.04 -146.63 0.00 0.00 -21.02 Others -97.47 22.68 -26.71 -82.01 -54.39 Cash from Financing Activity 281.94 83.50 221.04 0.89 90.21 0.80 Net Cash Inflow / Outflow 36.69 -21.48 42.86 48.62 -34.37 12.90 Opening Cash & Equivalents 86.49 107.97 65.11 16.50 50.87 38.00 Closing Cash & Equivalent 123.18 86.49 107.97 65.11 16.50 50.90

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity -84.55 124.38 -165.81 136.08 -31.96 17.90 PBT 217.74 125.60 133.16 173.55 158.61 97.65 Adjustment 102.77 46.96 29.63 28.91 -33.91 0.83 Changes in Working Capital -372.68 -0.76 -276.35 -17.14 -110.02 -50.95 Cash after chg. in Working capital -52.17 171.80 -113.56 185.33 14.69 47.53 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -32.38 -47.41 -52.24 -49.25 -46.65 -29.63 Other Direct Exp. Paid 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 Cash From Investing Activity -140.71 -149.97 -56.33 -83.14 -143.52 -16.93 Net Fixed Assets -4.59 -0.19 -9.75 -4.62 -0.98 Net Investments -3.04 -146.63 0.00 0.00 -21.02 Others -133.08 -3.15 -46.58 -78.52 -121.52 Cash from Financing Activity 266.76 4.68 268.43 -2.56 142.32 12.21 Net Cash Inflow / Outflow 41.51 -20.91 46.29 50.38 -33.16 13.17 Opening Cash & Equivalents 94.29 115.20 68.90 18.53 51.69 38.51 Closing Cash & Equivalent 135.79 94.29 115.20 68.90 18.53 51.68

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 17.88 15.62 14.72 10.20 7.74 54.71 ROA 6.48% 4.13% 10.08% 16.76% 16.73% 13.73% ROE 15.15% 7.92% 18.12% 32.23% 35.28% 32.95% ROCE 13.86% 9.59% 16.99% 27.94% 30.12% 27.33% Fixed Asset Turnover 104.16 77.64 81.14 62.37 51.63 25.90 Receivable days 4.37 23.16 30.21 34.27 28.52 31.64 Inventory Days 51.15 29.40 10.78 14.27 16.15 30.16 Payable days 6.30 8.56 8.71 9.55 10.23 14.53 Cash Conversion Cycle 49.22 44.00 32.27 38.99 34.44 47.27 Total Debt/Equity 0.93 0.64 0.52 0.59 0.72 0.65 Interest Cover 5.63 4.71 11.42 15.97 15.70 15.78

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 18.79 15.75 14.32 9.98 7.88 54.65 ROA 8.03% 5.60% 8.32% 13.39% 16.36% 13.98% ROE 19.10% 11.64% 16.88% 29.09% 36.79% 32.51% ROCE 16.43% 12.06% 14.87% 24.55% 29.51% 26.11% Fixed Asset Turnover 17.31 13.25 13.79 12.99 20.68 14.55 Receivable days 4.61 22.48 29.56 33.42 26.42 29.21 Inventory Days 52.67 32.30 13.97 15.07 15.60 30.36 Payable days 6.80 9.75 10.12 12.31 11.15 14.25 Cash Conversion Cycle 50.48 45.03 33.41 36.19 30.87 45.32 Total Debt/Equity 0.90 0.68 0.68 0.72 0.88 0.70 Interest Cover 6.74 5.68 8.69 14.06 16.47 16.19

Top Investors:

rajasthan global securities private limited

expertpro realty private limited

maybank securities pte ltd - odi

Annual Reports:

News Update:

No Latest News!

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.

Feedback