SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Harvest Gold Industries Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Consumer Food | Small Cap | Harvest Gold Inds. Share Price

BSE Share Price
Not Listed

Harvest Gold Industries Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Consumer Food | Small Cap | Harvest Gold Inds. Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹127 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
55.9
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
22.72%
Return on Capital Employed (ROCE)
32.30%
Return on Assets (ROA)
16.94%
Operating Profit Margin
7.7%
Net Profit Margin
4.95%
Gross Profit Margin
8.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
15.12%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
57.03%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
50.72%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹30 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

Harvest Gold Industries Pvt . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 13.4%10%7.4%10.8%13.6%7.9%-19.3%21%32.3%-
Value Creation
Index
0.0-0.3-0.5-0.20.0-0.4-2.40.51.3-

Growth Parameters

Sales 000120127125111111127127
Sales YoY Gr.-NANANA5.6%-1.3%-11.3%-0.3%15.1%-
Adj EPS 1511.68.91113.78.5-20.531.147.60
YoY Gr.--22.5%-23.2%23.2%24.7%-38%-340.9%NA53%-
BVPS (₹) 131.3142.9151.9162.9177.7188153.4188.7237.70
Adj Net
Profit
21.51.21.41.81.1-2.746.20
Cash Flow from Ops. 2.34.20.77.82.75.2-4.58.69.4-
Debt/CF from Ops. 2.11.160.30.80.3-0.100-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA1.2%0.6%15.1%
Adj EPS NA34.1%77.6%53%
BVPSNA7.9%8.1%26%
Share Price - - - -

Key Financial Parameters

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
11.48.56.178.14.7-1218.222.30
Op. Profit
Mgn %
000342.1-0.35.77.7NAN
Net Profit
Mgn %
0001.21.40.9-2.43.74.90
Debt to
Equity
0.30.30.20.10.10.1000-
Working Cap
Days
0004539343631220
Cash Conv.
Cycle
00018131281-60

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales000119.99126.67125.04110.87110.51127.22
Operating Expenses + 119.63142.11123.87116.35121.67122.48111.18104.25117.39
Manufacturing Costs00013.5725.3322.6320.7413.5715.41
Material Costs0.18-0.100.1179.7472.8074.2263.6763.7873.94
Employee Cost 00013.6414.8816.6216.0517.8118.95
Other Costs 119.45142.22123.769.408.669.0110.719.109.10
Operating Profit -119.63-142.11-123.873.6452.56-0.316.269.83
Operating Profit Margin (%) ---3.0%3.9%2.0%-0.3%5.7%7.7%
Other Income + 123.92145.90127.410.450.991.440.840.751.11
Exceptional Items 000000-2.6700
Interest 0000.410.280.110.070.040.19
Depreciation 1.361.541.791.502.661.972.352.281.98
Profit Before Tax 2.932.251.752.173.051.93-4.554.698.76
Tax 0.980.740.590.741.120.59-0.060.512.47
Profit After Tax 1.951.511.161.431.931.34-4.504.186.30
PAT Margin (%) ---1.2%1.5%1.1%-4.1%3.8%5.0%
Adjusted EPS (₹)15.011.68.911.014.810.3-34.632.148.4
Dividend Payout Ratio (%)6.70%0%0%0%0%0%0%0%0%

Valuation of Harvest Gold Inds. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund + 17.0718.5819.7421.1723.1024.4419.9424.5330.90
Share Capital 1.301.301.301.301.301.301.301.301.30
Reserves 15.7717.2818.4419.8721.8023.1418.6423.2329.60
Debt +3.263.242.951.330.931.460.5000
Long Term Debt2.1032.931.2800000
Short Term Debt1.150.240.020.050.931.460.5000
Minority Interest000000000
Trade Payables1.923.684.436.925.065.036.066.327.03
Others Liabilities 5.435.755.775.875.624.613.212.013.54
Total Liabilities 27.6831.2532.8935.2934.7135.5429.7232.8641.47

Fixed Assets

Net Fixed Assets +14.5716.8615.8612.0810.7410.9114.3112.8912.48
Gross Block24.4227.5427.6324.9725.7627.1529.9015.1116.65
Accumulated Depreciation9.8510.6811.7712.8915.0116.2415.592.224.17
CWIP 1.431.080.090.0702.860.010.071.04
Investments 0.010.010.010.010.010.010.0100
Inventories7.207.238.077.587.106.835.044.034.36
Trade Receivables0.350.454.823.253.670.773.881.271.37
Cash Equivalents flag 1.271.031.319.2110.9611.723.8712.0219.94
Others Assets 2.854.592.723.082.222.452.612.592.29
Total Assets 27.6831.2532.8935.2934.7135.5429.7232.8641.47

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity + 2.304.150.747.772.695.21-4.488.639.40
PBT 2.932.251.752.173.051.93-4.554.698.76
Adjustment 1.041.691.571.351.990.722.052.241.03
Changes in Working Capital -1.010.47-2.94.51-1.383.84-1.972.470.78
Tax Paid -1-0.76-0.30-0.67-0.97-1.270-0.77-1.17
Cash Flow From Investing Activity + -3.58-3.620.422.45-0.31-3.645.16-6.87-8.88
Capex -3.63-3.660.352.02-1.04-4.66-2.85-0.75-2.41
Net Investments 0000000-6.50-7.15
Others 0.050.040.070.440.741.028.010.380.68
Cash Flow From Financing Activity + 0.89-0.76-0.88-2.31-0.64-0.822.01-0.510
Net Proceeds from Shares 000000000
Net Proceeds from Borrowing 000000000
Interest Paid -0.34-0.50-0.61-0.41-0.28-0.11-0.07-0.010
Dividend Paid -0.15-0.150000000
Others 1.39-0.11-0.27-1.90-0.36-0.722.08-0.500
Net Cash Flow -0.39-0.240.287.911.750.752.691.250.52

Financial Ratio

PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)11.418.476.056.988.715.63-20.2718.7922.72
ROCE (%)13.389.967.3710.7913.67.94-19.3321.0332.3
Asset Turnover Ratio0003.523.623.563.43.73.57
PAT to CFO Conversion(x)1.182.750.645.431.393.89N/A2.061.49
Working Capital Days
Receivable Days00012.30106.507.708.103.60
Inventory Days00023.8021.2020.3019.5014.3011.50
Payable Days3,859-9,8990263024.8031.8035.4033

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Harvest Gold Industries Pvt Ltd. - (Amalgamated) FAQs

The current trading price of Harvest Gold Inds. on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Harvest Gold Inds. stood at ₹0.00 Cr

The latest P/E ratio of Harvest Gold Inds. as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Harvest Gold Inds. as of 31-Dec-1969 is 0.00.

The 52-week high of Harvest Gold Inds. is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Harvest Gold Inds. is ₹127 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Harvest Gold Industries Pvt Ltd. - (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×