HARSHA ENGINEERS INT LTD
HARSHA · General/Diversified · NSE
₹403
Current Market Price
Fair Value (DCF)
₹307
Discount to FV
-23.7%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
43%
ROE
11.1%
Debt/Equity
0.27
WACC
11.1%
Market Cap
₹3,665 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.7%
Return on capital employed
EV / EBITDA
20.3×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
18.3×
EBIT covers interest
Current Ratio
3.21×
Short-term liquidity
Asset Turnover
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹402.5
Bear case
Discount -124.3%
Base case
Discount -31.0%
Bull case
Discount -2.6%
Ratio Trends
HARSHA · last 5 annual periods
ROE
11.1%
ROCE
15.7%
Operating Margin
—
Debt / Equity
0.27×
PE
24.7×
EV / EBITDA
14.5×
Historical Financials
HARSHA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1310 Cr | ₹1364 Cr | ₹1382 Cr | ₹1408 Cr | ₹1627 Cr | +5.6% |
| EBITDA | ₹184 Cr | ₹219 Cr | ₹200 Cr | ₹185 Cr | ₹278 Cr | +10.9% |
| EBIT | — | ₹183 Cr | ₹162 Cr | — | — | -3.1% |
| PAT | ₹92.0 Cr | ₹123 Cr | ₹111 Cr | ₹89.3 Cr | ₹155 Cr | +14.0% |
| EPS (diluted) | — | ₹14.59 | ₹12.24 | — | — | -4.3% |
| CFO | ₹36.5 Cr | ₹137 Cr | ₹136 Cr | ₹206 Cr | ₹68.5 Cr | +17.1% |
| CapEx | ₹-49.5 Cr | ₹-74.4 Cr | ₹-74.5 Cr | ₹-209 Cr | ₹-120 Cr | — |
| FCF | ₹-13.1 Cr | ₹62.6 Cr | ₹61.3 Cr | ₹-3.0 Cr | ₹-51.5 Cr | — |
| Total Assets | ₹1158 Cr | ₹1445 Cr | ₹1567 Cr | ₹1691 Cr | ₹2067 Cr | +15.6% |
| Total Debt | ₹385 Cr | ₹182 Cr | ₹177 Cr | ₹200 Cr | ₹372 Cr | -0.8% |
| Shareholders' Equity | ₹522 Cr | ₹1072 Cr | ₹1175 Cr | ₹1254 Cr | ₹1402 Cr | +28.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HARSHA vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 WENDT WENDT | — | — | Pending | 16.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
3 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.00/sh
Last payout
2025-08-29
₹1.00
Peak payout
₹1.00
Trailing yield
0.25%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HARSHA ENGINEERS INT LTD (HARSHA.NS) trades at 402.50 vs a model fair value of 307.18, a gap of -23.7%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HARSHA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HARSHA →
Compare
Head-to-head with peers
Compare HARSHA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HARSHANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.