Harsha Engineers International Ltd - Stock Valuation and Financial Performance

BSE: 543600 | NSE: HARSHA | Engineering - Industrial Equipments | Small Cap

Harsha Engineers Int Share Price

400.50 35.90 9.85%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Harsha Engineers Int

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Harsha Engineers International stock performance -

mw4me loader
P/E Ratio (SA):
28.93
Market Cap:
3,648.1 Cr.
52-wk low:
324.6
52-wk high:
494.4

Is Harsha Engineers International Ltd an attractive stock to invest in?

1. Is Harsha Engineers International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Harsha Engineers International Ltd is a average quality company.

2. Is Harsha Engineers International Ltd undervalued or overvalued?

The key valuation ratios of Harsha Engineers International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Harsha Engineers International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Harsha Engineers International Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Harsha Engineers Int:

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.
Harsha Engineers International Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 4.6%7.8%14.1%11.9%-
Value Creation
Index
-0.7-0.40.0-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6015829561,0251,031
Sales YoY Gr.--3.1%64.3%7.1%-
Adj EPS 2.57.612.412.613.9
YoY Gr.-204.4%63.7%1.5%-
BVPS (₹) 7886.773.5123.4132.9
Adj Net
Profit
12.537.995.9115126
Cash Flow from Ops. 84.110350.9113-
Debt/CF from Ops. 3.82.55.70.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA19.5%7.1%
Adj EPS NANA71.7%1.5%
BVPSNANA16.5%67.9%
Share Price - - - 21.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
38.618.713.610.8
Op. Profit
Mgn %
9.515.817.316.916.4
Net Profit
Mgn %
2.16.51011.212.2
Debt to
Equity
0.80.60.50.1-
Working Cap
Days
0300207213152
Cash Conv.
Cycle
0162115134110

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 19.50%

Net Profit is growing at healthy rate in last 3 years 71.68%

Return on Equity has declined versus last 3 years average to 10.80%

Sales growth is not so good in last 4 quarters at -0.52%

Latest Financials - Harsha Engineers International Ltd.

Standalone Consolidated
TTM EPS (₹) 13.9 11.8
TTM Sales (₹ Cr.) 1,031 1,356
BVPS (₹.) 132.9 125.1
Reserves (₹ Cr.) 1,119 1,050
P/BV 3.02 3.20
PE 28.93 34.01
From the Market
52 Week Low / High (₹) 324.55 / 494.35
All Time Low / High (₹) 309.00 / 527.60
Market Cap (₹ Cr.) 3,648
Equity (₹ Cr.) 91
Face Value (₹) 10
Industry PE 46

Management X-Ray of Harsha Engineers Int:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Harsha Engineers Int

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Sales6015829561,025
Operating Expenses 544494791852
Manufacturing Costs7975114129
Material Costs314274512540
Employee Cost 909096109
Other Costs 60566974
Operating Profit 5788166172
Operating Profit Margin (%) 9.5%15.1%17.3%16.8%
Other Income 2381835
Interest 30272112
Depreciation 20172023
Exceptional Items 0000
Profit Before Tax 3051143172
Tax 10133744
Profit After Tax 2038106128
PAT Margin (%) 3.3%6.5%11.1%12.5%
Adjusted EPS (₹)4.07.613.714.1
Dividend Payout Ratio (%)42%0%0%7%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 3904335681,124
Share Capital 50507791
Reserves 3403834911,033
Minority Interest0000
Debt28322925088
Long Term Debt93861260
Short Term Debt19014312488
Trade Payables929414275
Others Liabilities 13112610268
Total Liabilities 8968821,0621,355

Fixed Assets

Gross Block387403444495
Accumulated Depreciation208222239256
Net Fixed Assets179181204239
CWIP 23211
Investments 185188211399
Inventories172197293291
Trade Receivables197165214219
Cash Equivalents 493632121
Others Assets11211310675
Total Assets 8968821,0621,355

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 8410351113
PBT 3051143172
Adjustment 48413920
Changes in Working Capital 1911-100-42
Tax Paid -13-1-31-37
Cash Flow From Investing Activity -380-75-301
Capex -51-21-42-68
Net Investments 118-28-237
Others 123-53
Cash Flow From Financing Activity -34-9514223
Net Proceeds from Shares 000434
Net Proceeds from Borrowing 0000
Interest Paid -30-27-21-12
Dividend Paid -8000
Others 5-6835-199
Net Cash Flow 138-935
PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)5.159.2221.1915.18
ROCE (%)8.1710.7620.9317.82
Asset Turnover Ratio0.670.650.980.85
PAT to CFO Conversion(x)4.22.710.480.88
Working Capital Days
Receivable Days1201137277
Inventory Days10411693104
Payable Days1061248473

Harsha Engineers International Ltd Stock News

Harsha Engineers International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Harsha Engineers Int on 28-Mar-2024 16:01 is ₹400.5.
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 28-Mar-2024 16:01 the market cap of Harsha Engineers Int stood at ₹3,648.1.
The latest P/E ratio of Harsha Engineers Int as of 28-Mar-2024 16:01 is 28.93.
The latest P/B ratio of Harsha Engineers Int as of 28-Mar-2024 16:01 is 3.02.
The 52-week high of Harsha Engineers Int is ₹494.4 and the 52-week low is ₹324.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Harsha Engineers Int is ₹1,031 ( Cr.) .

About Harsha Engineers International Ltd

The Company (formerly known as Harsha Engineers International Private Limited and Harsha Abakus Solar Private Limited) was incorporated as a private limited company under the provisions of the Companies Act, 1956 pursuant to a certificate of incorporation dated December 11, 2010, issued by the Registrar of Companies, Gujarat, Dadra and Nagar Havelli at Ahmedabad (RoC).Subsequently, the Company’s name was changed to Harsha Engineers International Private Limited pursuant to a composite scheme of amalgamation and arrangement approved by Hon’ble National Company Law Tribunal, Ahmedabad Bench vide order dated December 23, 2021 and a fresh certificate of incorporation consequent to name change was issued by the RoC, on December 31, 2021. The Company was also converted into a public limited company and the name of the Company was changed to Harsha Engineers International Limited. A fresh certificate of incorporation consequent upon conversion from private to public company was issued by the RoC, on January 1, 2022.

Harsha Engineers International is the largest manufacturer of precision bearing cages, in terms of revenue, in organised sector in India, and amongst the leading manufacturers of precision bearing cages in the world. It offers diversified suite of precision engineering products across geographies and end-user industries. The company has approximately 50-60% of the market share in the organised segment of the Indian bearing cages market and 6.5% of the market share in the global organised bearing cages market for brass, steel and polyamide cages in CY 2021. It offers a wide range of bearing cages starting from 20 mm to 2,000 mm in diameter and its bearing cages find its application in the automotive, railways, aviation & aerospace, construction, mining, agriculture, electrical and electronics, renewables sectors etc. The company is a technology driven company with a strong focus on quality, design and tool development, which has allowed it to develop products suited to its customers’ requirements. It has the expertise to design and develop advance tooling in-house which enables it to manufacture precision bearing cages and complex and specialised precision stamped components. Bearing cages are critical parts of a bearings and it requires high precision technology to manufacture them.

The company, which housed a team of 253 qualified engineers (including solar EPC business) as of March 31, 2022, along with its decades of experience in bearing cages engineering, enables it to develop specialized products and solutions. Its ability to develop products suited to its customers’ requirements has fostered strong and long term customer relationship which in turn has helped it gain higher margins for its products and better navigate competition. Further, it has been successful in diversifying its product portfolio and improves its current processes in different types of bearing cages mainly due to its design, development and technological capabilities. The company is also an EPC service provider in the solar photovoltaic industry and also provides operations and maintenance services in the solar sector. It has over 10 years of operating history in the solar EPC business. It has an in-house design, engineering, procurement, project management and O&M team which has a combined experience of installing at least 500 MW and more than 60 MW commissioning experience in roof top segment as of March 31, 2022.

Business area of the company

The company’s business comprises: (i) engineering business, under which it manufactures bearing cages (in brass, steel and polyamide materials), complex and specialised precision stamped components, welded assemblies and brass castings and cages & bronze bushings; and (ii) solar EPC business, under which it provides complete comprehensive turnkey solutions to all solar photovoltaic requirements.

Key awards, accreditations or recognitions

  • 2008-09: Star Performer award received from EEPC India.
  • 2010: Best Supplier award received from Timken.
  • 2010-11: Star Performer award received from EEPC India.
  • 2011: Best Overall Supplier award received from Timken.
  • 2011: Esteemed Partner award received from NBC Bearings.
  • 2011: Excellence in Continuous Improvement and Innovation award received from Timken.
  • 2011-12: Star Performer award received from EEPC India.
  • 2013: Supplier of the year award received from Schaeffler.
  • 2013: Development award received from NTN.
  • 2013-14: Star Performer award received from EEPC India.
  • 2014: Best Localization award received from Schaeffler.
  • 2014-15: Star Performer award received from EEPC India.
  • 2015: Best “Make in India” Support Partner award received from Highly.
  • 2015: In Recognition of continuous support award received from NBC.
  • 2016: Best Strategic Partner award received from Highly.
  • 2016: Best in Class (Quality, Cost & Delivery) award received from NBC.
  • 2016: Best Improvement award received from NSK.
  • 2016: Supplier of the year award received from Umbra group.
  • 2016: Outstanding Cooperation award received from Schaeffler.
  • 2016: Overall Best Performance award received from Timken.
  • 2017: Best in Class (Pressed Components) award received from NBC.
  • 2017-18: Best Quality award received from JTEKT Group, India.
  • 2018: Best Supplier of the year award received from Timken.
  • 2018: Excellence in Delivery award received from HIGHLY.
  • 2016: Award for TPM Excellence Category A 2015 award received from Japan Institute of Plant Maintenance.
  • 2019: Best Supplier of the Year award received from Timken.
  • 2019: Gold rating National 5S Excellence Awards award received from Confederation of Indian Industry
  • 2020: Value award received from Schaeffler.
  • 2020: 1st Position Poka Yoke Category 5th Best Practices Competition award received from ACMA.
  • 2021: Platinum Winner Breakthrough Category 41st CII National Kai-zen Competition award received from Confederation of Indian Industry.
  • 2021: Gold Winner Renovative Category 41st CII National Kai-zen Competition award received from Confederation of Indian Industry.
  • 2021: Leadership in Collaboration award received from SKF.
  • 2022: Best Supplier for ‘Extraordinary Support’ from Fiat Automobiles Private Limited.
  • 2022: Excellence in Consistent Business Support by Timken.
  • 2022: Excellence in Corporate Citizenship and Sustainability by Timken.
  • 2022: Excellence in outstanding performance and lasting contributions in achieving the quality targets for the year 2021 – 22 from NSK Bearings India Private Limited.

Major events and milestones

  • 2003: Establishment of a 100% Export oriented Unit (EOU) at Moraiya, Ahmedabad.
  • 2009: Partial acquisition of Aastha Tools Private Limited by purchasing its equity shares.
  • 2010: Established a new production facility in Changshu, Jiangsu province, China.
  • 2010: Incorporation of Harsha Abakus Solar Private Limited - Turnkey Solution Provider for Solar Photovoltaics.
  • 2011: Installed large size bearing cage machinery with capacity of 1,000 tonne at Changodar, Ahmedabad.
  • 2014: Acquisition of Harsha Precision Bearing Components (China) Co. Ltd. (formerly known as BecoTek Precision Bearing Components (Suzhou) Co. Ltd.), located at Suzhou, Jiangsu province, China.
  • 2016: Acquisition of Harsha Engineers Europe SRL (formerly known as Johnson Metall S.A.) located at Brasov, Romania.
  • 2019: Commissioning of new plant at Changshu, China.
  • 2021: Consolidated the engineering business and solar EPC business under a single entity pursuant to the Scheme approved by the National Company Law Tribunal, Ahmedabad Bench.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.