HARSHA ENGINEERS INT LTD
HARSHA · General/Diversified · NSE
₹388
Current Market Price
Fair Value (DCF)
₹214
Margin of Safety
-44.8%
Updated 4h ago
YieldIQ Score
43/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
49%
ROE
—
Debt/Equity
0.24
WACC
11.1%
Market Cap
₹3,530 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.4%
Return on capital employed
EV / EBITDA
18.0×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
18.3×
EBIT covers interest
Current Ratio
3.21×
Short-term liquidity
Asset Turnover
0.83×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹387.7
Bear case
₹126.16
MoS -207.3%
Base case
₹214.12
MoS -81.1%
Bull case
₹272.15
MoS -42.5%
Ratio Trends
HARSHA · last 4 annual periods
ROE
7.1%
ROCE
12.7%
Operating Margin
—
Debt / Equity
0.16×
PE
93.5×
EV / EBITDA
14.4×
Historical Financials
HARSHA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1310 Cr | ₹344 Cr | ₹380 Cr | ₹1399 Cr | +2.2% |
| EBITDA | ₹184 Cr | ₹219 Cr | ₹200 Cr | ₹184 Cr | -0.0% |
| EBIT | — | ₹47.5 Cr | ₹52.3 Cr | — | +3.3% |
| PAT | ₹92.0 Cr | ₹32.6 Cr | ₹36.8 Cr | ₹89.3 Cr | -1.0% |
| EPS (diluted) | — | ₹3.58 | ₹4.04 | — | +4.1% |
| CFO | ₹36.5 Cr | ₹133 Cr | ₹136 Cr | ₹206 Cr | +78.2% |
| CapEx | ₹-49.5 Cr | — | — | ₹-209 Cr | — |
| FCF | ₹-13.1 Cr | — | — | ₹-3.0 Cr | — |
| Total Assets | ₹1158 Cr | ₹1445 Cr | ₹1567 Cr | ₹1691 Cr | +13.4% |
| Total Debt | ₹385 Cr | ₹170 Cr | ₹170 Cr | ₹200 Cr | -19.5% |
| Shareholders' Equity | ₹522 Cr | ₹1072 Cr | ₹1175 Cr | ₹1254 Cr | +33.9% |
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 (INDIA) LIMITED | -65.6% | 45 | Overvalued | 16.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for HARSHA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. HARSHA ENGINEERS INT LTD (HARSHA.NS) trades at 387.70 vs a model fair value of 214.12, a gap of -44.8%. 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.