Harshil Agrotech Ltd

Harshil Agrotech Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Harshil Agrotech Ltd

₹ 9.94 1.95%
24 Apr - close price
mirchtechnologies.com BSE: 505336
About

The company is into the activities related to industrial design and fabrication. The Company has been covering various industries like fertilizers, chemicals, petrochemicals, power plant, fibers, cements, steel plants, pharmaceuticals, dyes and intermediates, paper and pulp, etc.[1]

[ add key points ]
Website BSE
  • Market Cap ₹ 10.7 Cr.
  • Current Price ₹ 9.94
  • High / Low ₹ 9.94 / 2.20
  • Stock P/E 13.4
  • Book Value ₹ 10.3
  • Dividend Yield 0.00 %
  • ROCE 86.2 %
  • ROE 220 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.96 times its book value
  • Company's working capital requirements have reduced from 250 days to 66.5 days

Cons

  • Company has high debtors of 367 days.

* 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.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.00 0.00 0.16 0.00 1.56 1.26 1.01 3.57 2.87 3.16
0.17 0.23 0.08 0.06 0.09 0.10 0.13 1.07 0.98 1.00 3.04 2.66 2.93
Operating Profit -0.17 -0.23 -0.08 -0.06 -0.09 0.06 -0.13 0.49 0.28 0.01 0.53 0.21 0.23
OPM % 37.50% 31.41% 22.22% 0.99% 14.85% 7.32% 7.28%
1.93 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.08 -0.04 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 1.72 -0.23 -0.06 -0.06 -0.09 0.06 -0.13 0.49 0.36 -0.03 0.53 0.21 0.23
Tax % 0.00% 82.61% 0.00% 0.00% 0.00% 116.67% 0.00% 18.37% 25.00% 166.67% 26.42% 28.57% 13.04%
1.72 -0.04 -0.06 -0.06 -0.09 -0.01 -0.13 0.40 0.26 0.01 0.39 0.16 0.20
EPS in Rs 21.50 -0.50 -0.75 -0.75 -1.12 -0.12 -1.62 5.00 3.25 0.12 4.88 0.15 0.19
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.08 0.04 0.00 0.00 0.00 0.61 0.00 0.33 0.04 0.00 0.16 3.84 10.61
0.24 0.32 0.31 0.27 0.25 0.44 0.25 0.56 0.42 0.56 0.33 3.19 9.63
Operating Profit -0.16 -0.28 -0.31 -0.27 -0.25 0.17 -0.25 -0.23 -0.38 -0.56 -0.17 0.65 0.98
OPM % -200.00% -700.00% 27.87% -69.70% -950.00% -106.25% 16.93% 9.24%
0.00 4.51 0.17 0.07 0.07 0.08 0.08 0.09 0.09 1.87 0.02 0.04 -0.04
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.01 0.08 0.26 0.24 0.24 0.21 0.19 0.17 0.16 0.11 0.00 0.00 0.00
Profit before tax -0.17 4.15 -0.40 -0.44 -0.42 0.04 -0.36 -0.31 -0.45 1.20 -0.15 0.69 0.94
Tax % -41.18% 28.92% 12.50% 61.36% 30.95% -100.00% 30.56% 25.81% 22.22% 29.17% -46.67% 20.29%
-0.25 2.96 -0.34 -0.17 -0.28 0.08 -0.25 -0.24 -0.35 0.85 -0.21 0.54 0.76
EPS in Rs -3.12 37.00 -4.25 -2.12 -3.50 1.00 -3.12 -3.00 -4.38 10.62 -2.62 6.75 5.34
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 58%
5 Years: %
3 Years: 358%
TTM: 256%
Compounded Profit Growth
10 Years: -16%
5 Years: 33%
3 Years: 52%
TTM: 74%
Stock Price CAGR
10 Years: 74%
5 Years: 82%
3 Years: 134%
1 Year: 373%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 220%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.80 10.80
Reserves -2.68 -0.55 -0.89 -1.20 -1.49 -1.45 -1.69 -1.94 -2.29 -0.60 -0.82 -0.28 0.36
Preference Capital 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10
1.97 1.94 2.87 3.15 3.39 3.71 3.52 3.50 3.80 0.04 0.47 0.44 0.70
0.38 2.44 2.29 1.15 1.07 1.20 0.94 0.86 0.72 0.25 1.30 3.30 5.23
Total Liabilities 0.46 4.62 5.06 3.89 3.76 4.25 3.56 3.21 3.02 0.48 1.74 4.26 17.09
0.37 4.19 3.98 3.74 3.50 3.30 3.11 3.01 2.85 0.02 0.00 0.05 0.05
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.09 0.43 1.08 0.15 0.26 0.95 0.45 0.20 0.17 0.46 1.74 4.21 17.04
Total Assets 0.46 4.62 5.06 3.89 3.76 4.25 3.56 3.21 3.02 0.48 1.74 4.26 17.09

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.26 0.00 -1.04 -0.31 -0.24 -0.32 0.20 -0.01 -0.29 -0.75 -0.42 0.03
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.07 0.00 4.53 -0.03 0.00
-0.23 0.00 0.88 0.28 0.25 0.32 -0.19 -0.02 0.30 -3.75 0.42 -0.03
Net Cash Flow 0.03 0.00 -0.16 -0.03 0.00 0.01 0.01 -0.10 0.01 0.03 -0.02 0.00

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 0.00 638.75 418.85 0.00 273.75 387.81 366.90
Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 0.00 638.75 418.85 0.00 273.75 387.81 366.90
Working Capital Days -1,231.88 -9,672.50 209.43 -188.03 -273.75 433.44 66.54
ROCE % -73.91% 337.40% -18.25% -15.41% -14.92% 1.35% -12.27% -11.99% -18.56% -45.42% -34.48% 86.25%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
70.79% 70.79% 70.79% 70.79% 70.79% 70.03% 70.03% 70.03% 70.03% 5.19% 0.00% 0.00%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00% 0.00%
29.20% 29.20% 29.20% 29.20% 29.20% 29.96% 29.96% 29.96% 29.96% 94.80% 99.99% 100.00%
No. of Shareholders 1,9541,9461,9481,9501,9381,9311,9291,9291,9281,9561,9571,959

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports