Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹405 Cr.
Stock P/E
27.2
P/B
2.3
Current Price
₹219.6
Book Value
₹ 93.6
Face Value
10
52W High
₹237.6
52W Low
₹ 156
Dividend Yield
0%

Harrisons Malayalam Overview

Business

Harrisons Malayalam Ltd. (HML) is one of India's oldest and largest plantation companies, primarily engaged in the cultivation, production, and processing of natural rubber and tea. It owns and operates extensive plantations predominantly in Kerala and Tamil Nadu. The company also has smaller operations in coffee and spices (such as cardamom and cocoa). Its core business model revolves around large-scale agricultural production, processing the raw produce (like rubber latex into various forms, and tea leaves into finished tea), and selling these commodities in domestic and international markets. Revenue is generated from the sale of these agricultural products.

Revenue Mix

HML's primary revenue segments are:

Rubber: This is a major segment, involving the cultivation, processing (e.g., sheet rubber, concentrated latex), and sale of natural rubber.

Tea: Another significant contributor, encompassing the cultivation, processing, and sale of various grades of tea.

Other Plantations: Includes cultivation and sale of coffee, cardamom, cocoa, and other spices, contributing a smaller but notable portion of revenue.

The exact revenue contribution percentages are not uniformly available without recent financial reports, but rubber and tea typically form the bulk of its income.

Industry

HML operates within the Indian plantation industry, specifically in the natural rubber and tea sectors. The Indian natural rubber industry is influenced by global commodity prices, domestic demand (especially from the automotive tire industry), and government policies. The tea industry is characterized by a mix of large organized players and numerous small growers, with competition in both domestic and export markets. Harrisons Malayalam is positioned as one of the larger, well-established plantation companies in South India, with a significant land bank and long-standing operational history, giving it a notable presence in the regions it operates. It competes with other large plantation companies and a multitude of smaller growers.

MOAT

HML possesses several competitive advantages:

Scale and Land Bank: Ownership of vast tracts of agricultural land in prime cultivation zones for rubber and tea provides a significant barrier to entry and allows for economies of scale in production.

Operational Expertise: Decades of experience in plantation management, agronomy, and processing techniques have built up specialized knowledge and efficiencies.

Established Infrastructure: Existing processing facilities (rubber factories, tea factories) and distribution networks reduce capital expenditure for expansion and ensure consistent quality.

Geographic Diversification: While concentrated in South India, having plantations across different districts can help mitigate region-specific weather risks to some extent.

Growth Drivers

Key factors that can drive growth for Harrisons Malayalam Ltd. over the next 3-5 years include:

Increasing Demand for Natural Rubber: Growth in the automotive sector (especially tire manufacturing) and other industrial applications in India and globally will drive demand for natural rubber.

Premiumization and Value-Added Products: Focus on producing higher-quality, specialty teas or rubber grades, or exploring value-added products (e.g., organic produce, specific rubber compounds) can command better pricing.

Yield Improvement and Efficiency Gains: Investments in modern agricultural practices, better clones, and efficient processing technologies can increase per-acre yields and reduce operational costs.

Diversification: Strategic expansion into other high-value crops or exploring alternative land use opportunities (e.g., agroforestry, timber) could open new revenue streams.

Commodity Price Cycles: Favorable upswings in global rubber and tea prices can significantly boost profitability.

Risks

Harrisons Malayalam Ltd. faces several inherent risks:

Commodity Price Volatility: Prices of natural rubber, tea, coffee, and spices are subject to global supply-demand dynamics, which can be highly volatile, impacting revenues and profitability.

Weather Dependency: As an agricultural company, HML is highly dependent on favorable weather conditions (monsoons, temperature). Droughts, excessive rainfall, or unusual weather patterns can significantly impact crop yields.

Labor Risks: The plantation sector is labor-intensive. Wage inflation, labor shortages, and industrial relations issues can increase operational costs and disrupt production.

Pest and Disease Outbreaks: Agricultural crops are vulnerable to pests and diseases, which can reduce yields and necessitate costly control measures.

Regulatory and Environmental Risks: Changes in land use policies, environmental regulations, export/import duties, and agricultural subsidies can impact operations and profitability.

Competition from Synthetic Rubber: The natural rubber market faces competition from synthetic rubber, influenced by crude oil prices.

Management & Ownership

Harrisons Malayalam Ltd. is part of the RPG Group, a prominent Indian conglomerate. The RPG Group acts as the promoter. Given its affiliation with a large group, the company generally benefits from established corporate governance practices. Management quality is typically aligned with the group's standards, focusing on long-term sustainability and operational efficiency within the agricultural sector. The ownership structure includes the promoter group (RPG Group) holding a significant stake, along with institutional investors and public shareholders.

Outlook

Harrisons Malayalam Ltd. maintains a strong position in the Indian plantation sector, backed by its extensive land bank, established operational expertise, and association with the RPG Group. The long-term outlook for natural rubber demand, driven by industrial growth, and steady domestic consumption for tea provides a stable foundation. However, the company's profitability remains susceptible to the inherent volatility of agricultural commodity prices and the unpredictable nature of weather patterns. Success will largely depend on its ability to enhance yields, control costs, adapt to climate challenges, and potentially diversify into higher-margin products or value-added segments, while navigating the cyclical nature of its core commodities.

Harrisons Malayalam Share Price

Live · BSE / NSE · Inception: 1978
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Harrisons Malayalam Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 122 130 141 98 137 142 137 116 134 141
Other Income 2 3 2 3 2 3 4 3 12 4
Total Income 123 132 143 101 139 145 141 119 146 145
Total Expenditure 121 121 140 102 130 128 130 108 135 132
Operating Profit 3 11 3 -1 9 16 11 11 11 12
Interest 3 3 3 3 3 4 3 3 3 3
Depreciation 1 1 2 2 2 2 2 2 2 2
Exceptional Income / Expenses 0 0 -8 0 0 0 0 0 0 0
Profit Before Tax -2 7 -10 -6 4 11 5 6 6 8
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -2 7 -10 -6 4 11 5 6 6 8
Adjustments 0 -0 0 0 -0 0 0 0 0 0
Profit After Adjustments -2 7 -10 -6 4 11 5 6 6 8
Adjusted Earnings Per Share -1.2 3.6 -5.2 -3 2.2 6.1 2.8 3.2 3.5 4.1

Harrisons Malayalam Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 327 285 367 383 354 387 451 472 487 488 514 528
Other Income 3 3 5 9 6 6 3 7 7 9 12 23
Total Income 330 288 372 392 360 393 454 479 494 497 526 551
Total Expenditure 344 317 353 371 366 364 396 440 460 478 490 505
Operating Profit -14 -29 19 21 -6 29 58 38 34 19 35 45
Interest 14 14 14 13 14 16 14 11 12 13 13 12
Depreciation 7 6 5 4 4 4 4 4 4 6 7 8
Exceptional Income / Expenses 0 4 5 0 0 0 0 0 0 -8 0 0
Profit Before Tax -35 -45 4 4 -24 9 40 23 18 -7 15 25
Provision for Tax 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Tax -35 -45 4 4 -24 9 40 23 18 -7 15 25
Adjustments -0 -0 -0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -35 -46 4 4 -24 9 40 23 18 -7 15 25
Adjusted Earnings Per Share -19.1 -24.7 2.2 2.4 -13.1 5 21.9 12.5 9.6 -4 8.1 13.6

Harrisons Malayalam Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 287 241 102 104 79 79 115 138 156 144 154
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 59 44 36 34 67 58 45 46 47 39 53
Other Non-Current Liabilities 39 50 49 54 42 51 52 48 54 52 50
Total Current Liabilities 268 306 304 320 317 347 327 321 323 219 206
Total Liabilities 653 641 501 521 514 544 548 562 589 464 473
Fixed Assets 428 424 277 277 280 285 285 286 291 298 296
Other Non-Current Assets 9 9 16 20 19 22 31 41 70 77 92
Total Current Assets 216 209 207 223 214 236 232 234 228 88 84
Total Assets 653 641 501 521 514 544 548 562 589 464 473

Harrisons Malayalam Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 13 5 7 1 2 1 2 1 3 1 1
Cash Flow from Operating Activities 10 13 21 20 -7 33 41 38 31 33 23
Cash Flow from Investing Activities -4 4 4 -7 -6 -9 -11 -14 -27 -22 -16
Cash Flow from Financing Activities -14 -15 -31 -12 11 -23 -32 -21 -6 -11 -8
Net Cash Inflow / Outflow -8 3 -6 1 -1 1 -1 2 -2 0 -1
Closing Cash & Cash Equivalent 5 7 1 2 1 2 1 3 1 1 0

Harrisons Malayalam Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -19.11 -24.75 2.22 2.41 -13.06 5.02 21.9 12.51 9.63 -3.96 8.07
CEPS(Rs) -15.17 -21.5 5.13 4.67 -10.8 7.35 24.13 14.8 11.99 -0.83 12.04
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 79.7 54.95 55.46 56.18 42.56 42.75 62.32 74.77 84.62 77.97 83.52
Core EBITDA Margin(%) -5.23 -11.36 3.62 3.28 -3.42 6.03 12.26 6.65 5.6 2.14 4.57
EBIT Margin(%) -6.4 -10.88 5 4.47 -2.86 6.5 11.97 7.27 6.16 1.2 5.44
Pre Tax Margin(%) -10.78 -15.86 1.21 1.16 -6.81 2.39 8.96 4.9 3.65 -1.5 2.9
PAT Margin (%) -10.78 -15.86 1.21 1.16 -6.81 2.39 8.96 4.9 3.65 -1.5 2.9
Cash Profit Margin (%) -8.57 -13.93 2.58 2.25 -5.64 3.5 9.87 5.79 4.55 -0.31 4.32
ROA(%) -5.28 -6.99 0.78 0.87 -4.66 1.75 7.4 4.16 3.09 -1.39 3.18
ROE(%) -21.37 -36.37 4.36 4.32 -26.44 11.77 41.7 18.25 12.08 -4.87 9.99
ROCE(%) -7.58 -13.1 8.91 8.63 -5.07 12.83 26.77 15.76 12.71 2.4 11.38
Receivable days 15.44 12.63 7.23 10.46 12.48 8.5 9.81 11.43 9.32 11.15 11.26
Inventory Days 26.95 28.83 23.49 25.27 29.69 32.99 30.51 27.01 27.26 27.95 26.76
Payable days 70.45 109.29 94.43 111.57 114.02 158.48 123.24 108.59 125.25 135.08 125.68
PER(x) 0 0 37.77 30.52 0 10.59 6.35 10.55 11.18 0 25.21
Price/Book(x) 0.56 0.91 1.51 1.31 1.66 1.24 2.23 1.77 1.27 2.12 2.44
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.57 0.68 0.67 0.59 0.7 0.54 0.78 0.69 0.59 0.81 0.92
EV/Core EBITDA(x) -13.36 -6.68 13.22 10.65 -41.88 7.07 6.03 8.46 8.4 20.68 13.4
Net Sales Growth(%) -14.96 -12.79 28.45 4.55 -7.71 9.48 16.48 4.53 3.23 0.28 5.28
EBIT Growth(%) -203.39 -48.24 158.21 -6.52 -159 349.09 114.64 -36.56 -12.46 -80.53 379.15
PAT Growth(%) -897.78 -28.37 109.73 0.06 -641.73 138.44 336.42 -42.88 -23.05 -141.11 303.86
EPS Growth(%) -899.05 -29.52 108.96 8.75 -641.74 138.44 336.42 -42.88 -23.05 -141.11 303.86
Debt/Equity(x) 0.77 1.11 0.93 0.92 1.54 1.44 0.83 0.62 0.59 0.65 0.65
Current Ratio(x) 0.8 0.68 0.68 0.7 0.67 0.68 0.71 0.73 0.7 0.4 0.41
Quick Ratio(x) 0.72 0.61 0.6 0.61 0.58 0.56 0.6 0.62 0.59 0.23 0.22
Interest Cover(x) -1.46 -2.18 1.32 1.35 -0.72 1.58 3.97 3.07 2.45 0.44 2.14
Total Debt/Mcap(x) 1.38 1.22 0.62 0.7 0.93 1.16 0.37 0.35 0.46 0.31 0.27

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% +3% +6% +5%
Operating Profit CAGR +84% -3% +4%
PAT CAGR -13% +11%
Share Price CAGR +5% +20% +4% +14%
ROE Average +10% +6% +15% +1%
ROCE Average +11% +9% +14% +7%

Harrisons Malayalam Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 54.12 %
FII 0 %
DII (MF + Insurance) 0.05 %
Public (retail) 45.88 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 54.1254.1254.1254.1254.1254.1254.1254.1254.1254.12
FII 0.10.110.010.10.140.160000
DII 0.050.050.050.050.050.050.050.050.050.05
Public 45.8845.8845.8845.8845.8845.8845.8845.8845.8845.88
Others 0000000000
Total 100100100100100100100100100100

Harrisons Malayalam Peer Comparison

Rubber Products Edit Columns

Harrisons Malayalam Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Harrisons Malayalam Pros & Cons

Pros

  • Debtor days have improved from 135.08 to 125.68days.

Cons

  • Company has a low return on equity of 6% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp