Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Engineering - Industrial Equipments

Rating :
N/A

BSE: 543600 | NSE: HARSHA

571.15
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  583.55
  •  586.45
  •  569.00
  •  582.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  128570
  •  743.33
  •  613.85
  •  360.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,447.96
  • 33.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,536.43
  • 0.20%
  • 3.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.61%
  • 7.16%
  • 7.86%
  • FII
  • DII
  • Others
  • 0.56%
  • 8.46%
  • 1.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
352.58
339.49
3.86%
343.16
347.96
-1.38%
380.40
343.69
10.68%
324.45
300.68
7.91%
Expenses
310.74
304.25
2.13%
287.99
306.14
-5.93%
325.86
292.89
11.26%
284.70
259.66
9.64%
EBITDA
41.84
35.24
18.73%
55.17
41.82
31.92%
54.54
50.80
7.36%
39.75
41.02
-3.10%
EBIDTM
11.87%
10.38%
16.08%
12.02%
14.34%
14.78%
12.25%
13.64%
Other Income
12.08
6.65
81.65%
7.90
4.00
97.50%
7.75
5.82
33.16%
11.09
13.50
-17.85%
Interest
2.62
2.48
5.65%
2.56
2.62
-2.29%
2.83
2.56
10.55%
2.84
2.30
23.48%
Depreciation
10.39
9.76
6.45%
10.21
9.56
6.80%
9.98
9.15
9.07%
10.02
9.20
8.91%
PBT
40.91
29.65
37.98%
50.30
33.64
49.52%
49.48
44.91
10.18%
37.98
43.02
-11.72%
Tax
11.95
9.26
29.05%
14.25
9.06
57.28%
12.70
12.29
3.34%
8.30
11.28
-26.42%
PAT
28.96
20.39
42.03%
36.05
24.58
46.66%
36.78
32.62
12.75%
29.68
31.74
-6.49%
PATM
8.21%
6.01%
10.51%
7.06%
9.67%
9.49%
9.15%
10.56%
EPS
3.18
2.24
41.96%
3.96
2.70
46.67%
4.04
3.58
12.85%
3.26
3.49
-6.59%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
1,400.59
1,392.30
1,364.02
1,321.48
873.75
Net Sales Growth
5.16%
2.07%
3.22%
51.24%
 
Cost Of Goods Sold
742.61
777.24
735.87
739.69
414.72
Gross Profit
657.98
615.06
628.15
581.79
459.03
GP Margin
46.98%
44.18%
46.05%
44.03%
52.54%
Total Expenditure
1,209.29
1,223.30
1,178.23
1,152.84
756.00
Power & Fuel Cost
-
0.00
0.00
41.28
30.89
% Of Sales
-
0%
0%
3.12%
3.54%
Employee Cost
-
169.05
156.19
145.15
146.38
% Of Sales
-
12.14%
11.45%
10.98%
16.75%
Manufacturing Exp.
-
186.02
188.96
132.60
84.11
% Of Sales
-
13.36%
13.85%
10.03%
9.63%
General & Admin Exp.
-
36.87
31.61
29.19
31.11
% Of Sales
-
2.65%
2.32%
2.21%
3.56%
Selling & Distn. Exp.
-
42.77
55.26
55.88
32.63
% Of Sales
-
3.07%
4.05%
4.23%
3.73%
Miscellaneous Exp.
-
11.35
10.34
9.05
16.15
% Of Sales
-
0.82%
0.76%
0.68%
1.85%
EBITDA
191.30
169.00
185.79
168.64
117.75
EBITDA Margin
13.66%
12.14%
13.62%
12.76%
13.48%
Other Income
38.82
31.84
33.29
17.91
7.08
Interest
10.85
10.77
15.84
24.56
29.99
Depreciation
40.60
39.32
36.12
35.36
34.11
PBT
178.67
150.75
167.12
126.63
60.72
Tax
47.20
39.32
43.84
34.68
15.28
Tax Rate
26.42%
26.08%
26.23%
27.39%
25.16%
PAT
131.47
111.43
123.28
91.95
45.44
PAT before Minority Interest
131.47
111.43
123.28
91.95
45.44
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.39%
8.00%
9.04%
6.96%
5.20%
PAT Growth
20.25%
-9.61%
34.07%
102.35%
 
EPS
14.45
12.25
13.55
10.10
4.99

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,175.28
1,071.77
521.86
427.18
Share Capital
91.04
91.04
77.25
50.00
Total Reserves
1,084.24
980.73
444.61
349.93
Non-Current Liabilities
26.31
29.83
160.54
122.70
Secured Loans
2.94
7.91
95.83
101.52
Unsecured Loans
0.00
0.00
42.01
0.00
Long Term Provisions
8.59
8.35
11.06
9.52
Current Liabilities
365.01
343.54
475.86
432.33
Trade Payables
132.93
117.43
182.79
116.68
Other Current Liabilities
64.19
58.00
89.97
117.53
Short Term Borrowings
164.01
164.90
198.88
196.10
Short Term Provisions
3.88
3.21
4.22
2.02
Total Liabilities
1,566.60
1,445.14
1,158.26
982.21
Net Block
417.77
386.67
355.70
342.41
Gross Block
915.70
858.17
794.23
746.42
Accumulated Depreciation
497.93
471.50
438.53
404.00
Non Current Assets
501.82
445.26
374.68
364.00
Capital Work in Progress
15.15
11.62
2.10
3.34
Non Current Investment
38.01
33.14
0.04
0.03
Long Term Loans & Adv.
29.78
12.62
15.53
12.26
Other Non Current Assets
1.11
1.21
1.31
5.95
Current Assets
1,063.58
997.64
780.02
618.22
Current Investments
196.07
161.04
6.43
9.25
Inventories
353.66
376.88
375.72
267.55
Sundry Debtors
318.93
280.37
282.75
213.88
Cash & Bank
121.61
133.59
39.30
45.30
Other Current Assets
73.31
9.47
18.06
13.15
Short Term Loans & Adv.
54.28
36.29
57.76
69.09
Net Current Assets
698.57
654.10
304.16
185.88
Total Assets
1,566.60
1,445.14
1,158.26
982.22

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
135.79
137.03
36.46
121.16
PBT
150.75
167.12
126.63
60.72
Adjustment
22.81
35.65
62.36
63.84
Changes in Working Capital
-1.18
-28.26
-121.43
-2.26
Cash after chg. in Working capital
172.38
174.51
67.56
122.30
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-36.59
-37.48
-31.10
-1.14
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-157.80
-311.74
-51.83
-19.96
Net Fixed Assets
-32.59
-60.46
-39.82
Net Investments
-115.53
-188.20
-22.77
Others
-9.68
-63.08
10.76
Cash from Financing Activity
-25.43
215.74
3.73
-92.43
Net Cash Inflow / Outflow
-47.44
41.03
-11.64
8.77
Opening Cash & Equivalents
62.44
21.41
33.05
24.28
Closing Cash & Equivalent
15.00
62.44
21.41
33.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
128.96
117.48
67.09
79.99
ROA
7.40%
9.47%
8.59%
4.65%
ROE
9.93%
15.53%
20.13%
12.20%
ROCE
12.46%
17.07%
18.13%
11.63%
Fixed Asset Turnover
1.57
1.65
1.72
1.20
Receivable days
78.56
75.34
68.59
94.52
Inventory Days
95.76
100.69
88.84
104.32
Payable days
58.79
74.46
73.89
100.39
Cash Conversion Cycle
115.53
101.58
83.54
98.45
Total Debt/Equity
0.15
0.17
0.73
0.87
Interest Cover
15.00
11.55
6.16
3.02

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.