Harshil Agrotech

₹13.8 0.3 | 2%

WEBSITE BSE:505336 NSE : HARSHILAGR 18 May, 12:50

Market Cap ₹15 Cr.

Stock P/E 1.6

P/B 1.3

Current Price ₹13.8

Book Value ₹ 10.5

Face Value 10

52W High ₹13.8

Dividend Yield 0%

52W Low ₹ 2.2

Edit Ratio

Harshil Agrotech Research see more...

Overview Inc. Year: 1972Industry: Engineering - Industrial Equipments

Harshil Agrotech Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Harshil Agrotech Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	0	0	0	0	0	2	1	4	3	3
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	0	0	0	0	0	2	1	4	3	3
Total Expenditure	0	0	0	0	0	1	1	3	3	3
Operating Profit	-0	-0	-0	0	-0	0	0	1	0	0
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-0	-0	-0	0	-0	0	0	1	0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	-0	-0	-0	-0	0	0	0	0	0
Adjustments	-0	0	0	-0	0	0	0	0	0	0
Profit After Adjustments	-0	-0	-0	-0	-0	0	0	0	0	0
Adjusted Earnings Per Share	-0.7	-0.7	-1.1	-0.1	-1.4	5	3.3	4.9	0.1	0.2

Harshil Agrotech Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	0	0	0	0	1	0	0	0	0	0	4	11
Other Income	0	0	0	0	0	0	0	0	2	0	0	0
Total Income	0	0	0	0	1	0	0	0	2	0	4	11
Total Expenditure	0	0	0	0	0	0	1	0	1	0	3	10
Operating Profit	-0	-0	-0	-0	0	-0	-0	-0	1	-0	1	1
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	4	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	-0	-0	-0	0	-0	-0	-0	1	-0	1	1
Provision for Tax	2	-0	-0	-0	-0	-0	-0	-0	0	0	0	0
Profit After Tax	2	-0	-0	-0	0	-0	-0	-0	1	-0	1	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	-0	-0	-0	0	-0	-0	-0	1	-0	1	0
Adjusted Earnings Per Share	26.9	-4.3	-2.1	-3.6	1.1	-3.1	-3.1	-4.4	10.8	-2.7	6.8	8.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	0%	0%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	-7%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	559%	168%	94%	75%
ROE Average	222%	-15%	-9%	-50%
ROCE Average	86%	47%	22%	35%

Harshil Agrotech Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	0	-0	-0	-1	-1	-1	-1	-1	0	0	1
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	1	1	1	1	1	1	1	0	-0	-0	-0
Total Current Liabilities	3	4	3	4	4	4	4	4	1	1	3
Total Liabilities	5	5	4	4	4	4	3	3	1	1	4
Fixed Assets	4	4	4	4	3	3	3	3	0	0	0
Other Non-Current Assets	0	1	0	0	0	0	0	0	0	0	0
Total Current Assets	0	0	0	0	1	0	0	0	1	1	4
Total Assets	5	5	4	4	4	4	3	3	1	1	4

Harshil Agrotech Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	4	-1	-0	-0	-0	0	-0	-0	-1	-0	0
Cash Flow from Investing Activities	0	0	0	0	0	-0	-0	-0	5	-0	-0
Cash Flow from Financing Activities	-4	1	0	0	0	-0	-0	0	-4	0	-0
Net Cash Inflow / Outflow	0	-0	-0	0	0	0	-0	0	0	-0	-0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	0	0

Harshil Agrotech Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	26.92	-4.35	-2.14	-3.59	1.06	-3.11	-3.07	-4.44	10.8	-2.7	6.79
CEPS(Rs)	27.95	-1.07	0.87	-0.6	3.68	-0.76	-0.87	-2.4	12.23	-2.68	6.82
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	3.04	-1.31	-5.17	-8.82	-8.29	-11.4	-14.46	-18.9	2.36	-0.34	6.45
Core EBITDA Margin(%)	-756.86	-5620.66	0	0	28.05	0	-69.89	-986.79	0	-100.73	16.91
EBIT Margin(%)	0	0	0	0	6.81	0	-96.16	-1180.81	0	-88.96	17.81
Pre Tax Margin(%)	0	0	0	0	6.46	0	-96.27	-1181.5	0	-89.33	17.81
PAT Margin (%)	5949.92	-8269.47	0	0	13.71	0	-73.48	-912.79	0	-130.18	14.15
Cash Profit Margin (%)	6176.69	-2037.15	0	0	47.36	0	-20.82	-493.6	0	-129.39	14.21
ROA(%)	83.87	-7.11	-3.79	-7.41	2.1	-6.31	-7.17	-11.28	40.05	-15.71	19.92
ROE(%)	0	-504.33	0	0	0	0	0	0	0	-268.07	222.17
ROCE(%)	337.21	-17.93	-15.49	-14.61	1.41	-12.11	-12.27	-18.74	88.04	-33.6	85.72
Receivable days	372.38	0	0	0	414.28	0	0	280.8	0	383.25	191.62
Inventory Days	0	0	0	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	171.13	0	246.07	501.28	0	255.14	186.77
PER(x)	0	0	0	0	0	0	0	0	0	0	0.29
Price/Book(x)	0	-0.02	-0.06	0	0	0	-0.03	-0.03	0	0	0.31
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	71.75	689.08	0	0	7.35	0	11	102.15	0	8.2	0.18
EV/Core EBITDA(x)	-14.85	-14.18	-15.72	-23.9	18.16	-25.41	-25.3	-13.41	0.68	-9.3	1
Net Sales Growth(%)	-53.14	-88.37	-100	0	0	-100	0	-88.34	-100	0	2241.22
EBIT Growth(%)	2608.28	-111.11	4.23	6.84	110.16	-949.95	10.75	-43.24	364.11	-112.15	568.75
PAT Growth(%)	967.93	-116.16	50.75	-67.35	129.69	-392.04	1.38	-44.9	343	-125	354.43
EPS Growth(%)	967.93	-116.16	50.75	-67.35	129.69	-392.04	1.38	-44.91	343	-125	351.59
Debt/Equity(x)	5.71	-751.98	-10.19	-5.68	-6.68	-4.39	-3.35	-2.72	0.15	6.41	0.71
Current Ratio(x)	0.11	0.03	0.04	0.07	0.2	0.08	0.02	0.04	0.94	1.17	1.22
Quick Ratio(x)	0.11	0.03	0.02	0.02	0.2	0.05	0.02	0.04	0.94	1.17	1.22
Interest Cover(x)	3468.93	-735.99	-409.2	-574.71	19.41	-1256.77	-848.94	-1714.45	6554.71	-243.17	6839
Total Debt/Mcap(x)	0	1793.24	123.1	0	0	0	91.09	79.06	0	0	2.75

Harshil Agrotech Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	70.79	70.79	70.79	70.03	70.03	70.03	70.03	5.19	0	0
FII	0	0	0	0	0	0	0	0	0	0
DII	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0	0	0
Public	29.2	29.2	29.2	29.96	29.96	29.96	29.96	94.81	100	100
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0	0
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.02	0.02	0.02	0.02	0.02	0.02	0.02	1.02	1.08	1.08
Others	0	0	0	0	0	0	0	0	0	0
Total	0.08	0.08	0.08	0.08	0.08	0.08	0.08	1.08	1.08	1.08

Pros

Debtor days have improved from 255.14 to 186.77days.

Cons

Promoter holding is low: 0%.
Company has a low return on equity of -15% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Harshil Agrotech News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Harshil Agrotech

Add Watchlist

Harshil Agrotech Research see more...

Overview Inc. Year: 1972Industry: Engineering - Industrial Equipments

Harshil Agrotech Share Price

Alert Data

Quarterly Price

Peer Comparison

Harshil Agrotech Quarterly Results

Harshil Agrotech Profit & Loss

Growth Rates

Harshil Agrotech Balance Sheet

Harshil Agrotech Cash Flow

Harshil Agrotech Ratios

Harshil Agrotech Shareholding Pattern

Harshil Agrotech News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!