WEBSITE BSE:500467 NSE : HARR.MALAYAL 20 Jun, 15:46
Market Cap ₹391 Cr.
Stock P/E -53.5
P/B 2.5
Current Price ₹211.9
Book Value ₹ 83.5
Face Value 10
52W High ₹340.3
Dividend Yield 0%
52W Low ₹ 165.7
Harrisons Malayalam Ltd is a holding organisation. The Company is a plantation organization, which has presence in each tea and rubber crops besides minor crops, along with pineapple, cardamom, pepper and different spices. Its segments encompass tea, rubber and others. The Other segments contain Plant Tissue Culture, Fruits, Spices and others and Wyanaad Medical Fund. Its foremost products/services consist of plantations-tea, plantations-rubber, custom blended tea, rubber merchandise and exports. It also produces smaller quantities of various other extraordinary horticultural crops, along with Areca nut, Banana, Cocoa, Coffee, Coconut, and Vanilla, in addition to limited quantities of Organic tea and Spices. The Company's product variety consists of both Crush-Tear-Curl (CTC) and Orthodox Tea, Rubber in focused rubber latex, crepe, block and sheet rubber forms. The Company has approximately 10 estates positioned in Kerala and over 2 in Tamil Nadu.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 132 | 118 | 96 | 122 | 130 | 141 | 98 | 137 | 142 | 137 |
| Other Income | 2 | 3 | 2 | 2 | 3 | 2 | 3 | 2 | 3 | 4 |
| Total Income | 134 | 120 | 98 | 123 | 132 | 143 | 101 | 139 | 145 | 141 |
| Total Expenditure | 123 | 115 | 96 | 121 | 121 | 140 | 102 | 130 | 128 | 130 |
| Operating Profit | 11 | 5 | 2 | 3 | 11 | 3 | -1 | 9 | 16 | 11 |
| Interest | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 7 | 0 | -2 | -2 | 7 | -10 | -6 | 4 | 11 | 5 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 7 | 0 | -2 | -2 | 7 | -10 | -6 | 4 | 11 | 5 |
| Adjustments | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 7 | 0 | -2 | -2 | 7 | -10 | -6 | 4 | 11 | 5 |
| Adjusted Earnings Per Share | 3.6 | 0.2 | -1.2 | -1.2 | 3.6 | -5.2 | -3 | 2.2 | 6.8 | 2.8 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 384 | 327 | 285 | 367 | 383 | 354 | 387 | 451 | 472 | 487 | 488 | 514 |
| Other Income | 3 | 3 | 3 | 5 | 9 | 6 | 6 | 3 | 7 | 7 | 9 | 12 |
| Total Income | 387 | 330 | 288 | 372 | 392 | 360 | 393 | 454 | 479 | 494 | 497 | 526 |
| Total Expenditure | 360 | 344 | 317 | 353 | 371 | 366 | 364 | 396 | 440 | 460 | 478 | 490 |
| Operating Profit | 26 | -14 | -29 | 19 | 21 | -6 | 29 | 58 | 38 | 34 | 19 | 35 |
| Interest | 15 | 14 | 14 | 14 | 13 | 14 | 16 | 14 | 11 | 12 | 13 | 13 |
| Depreciation | 6 | 7 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 6 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 4 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 |
| Profit Before Tax | 5 | -35 | -45 | 4 | 4 | -24 | 9 | 40 | 23 | 18 | -7 | 14 |
| Provision for Tax | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 4 | -35 | -45 | 4 | 4 | -24 | 9 | 40 | 23 | 18 | -7 | 14 |
| Adjustments | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | -35 | -46 | 4 | 4 | -24 | 9 | 40 | 23 | 18 | -7 | 14 |
| Adjusted Earnings Per Share | 2.4 | -19.1 | -24.7 | 2.2 | 2.4 | -13.1 | 5 | 21.9 | 12.5 | 9.6 | -4 | 8.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 3% | 7% | 2% |
| Operating Profit CAGR | -44% | -31% | 0% | -3% |
| PAT CAGR | -139% | NAN% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 7% | 17% | 23% | 17% |
| ROE Average | -5% | 8% | 16% | 1% |
| ROCE Average | 2% | 10% | 14% | 6% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 322 | 287 | 241 | 102 | 104 | 79 | 79 | 115 | 138 | 156 | 144 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 69 | 59 | 44 | 36 | 34 | 67 | 58 | 45 | 46 | 47 | 39 |
| Other Non-Current Liabilities | 36 | 39 | 50 | 49 | 54 | 42 | 51 | 52 | 48 | 54 | 52 |
| Total Current Liabilities | 254 | 268 | 306 | 304 | 320 | 317 | 347 | 327 | 321 | 323 | 363 |
| Total Liabilities | 681 | 653 | 641 | 501 | 521 | 514 | 544 | 548 | 562 | 589 | 608 |
| Fixed Assets | 429 | 428 | 424 | 277 | 277 | 280 | 285 | 285 | 286 | 291 | 298 |
| Other Non-Current Assets | 13 | 9 | 9 | 16 | 20 | 19 | 22 | 31 | 41 | 70 | 77 |
| Total Current Assets | 238 | 216 | 209 | 207 | 223 | 214 | 236 | 232 | 234 | 228 | 233 |
| Total Assets | 681 | 653 | 641 | 501 | 521 | 514 | 544 | 548 | 562 | 589 | 608 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 12 | 13 | 5 | 7 | 1 | 2 | 1 | 2 | 1 | 3 | 1 |
| Cash Flow from Operating Activities | 25 | 10 | 13 | 21 | 20 | -7 | 33 | 41 | 38 | 31 | 33 |
| Cash Flow from Investing Activities | -5 | -4 | 4 | 4 | -7 | -6 | -9 | -11 | -14 | -27 | -22 |
| Cash Flow from Financing Activities | -20 | -14 | -15 | -31 | -12 | 11 | -23 | -32 | -21 | -6 | -11 |
| Net Cash Inflow / Outflow | 1 | -8 | 3 | -6 | 1 | -1 | 1 | -1 | 2 | -2 | 0 |
| Closing Cash & Cash Equivalent | 13 | 5 | 7 | 1 | 2 | 1 | 2 | 1 | 3 | 1 | 1 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.39 | -19.11 | -24.75 | 2.22 | 2.41 | -13.06 | 5.02 | 21.9 | 12.51 | 9.63 | -3.96 |
| CEPS(Rs) | 5.9 | -15.17 | -21.5 | 5.13 | 4.67 | -10.8 | 7.35 | 24.13 | 14.8 | 11.99 | -0.83 |
| DPS(Rs) | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 98.8 | 79.7 | 54.95 | 55.46 | 56.18 | 42.56 | 42.75 | 62.32 | 74.77 | 84.62 | 77.97 |
| Core EBITDA Margin(%) | 6.16 | -5.23 | -11.36 | 3.62 | 3.28 | -3.42 | 6.03 | 12.26 | 6.65 | 5.6 | 2.14 |
| EBIT Margin(%) | 5.26 | -6.4 | -10.88 | 5 | 4.47 | -2.86 | 6.5 | 11.97 | 7.27 | 6.16 | 1.2 |
| Pre Tax Margin(%) | 1.33 | -10.78 | -15.86 | 1.21 | 1.16 | -6.81 | 2.39 | 8.96 | 4.9 | 3.65 | -1.5 |
| PAT Margin (%) | 1.15 | -10.78 | -15.86 | 1.21 | 1.16 | -6.81 | 2.39 | 8.96 | 4.9 | 3.65 | -1.5 |
| Cash Profit Margin (%) | 2.83 | -8.57 | -13.93 | 2.58 | 2.25 | -5.64 | 3.5 | 9.87 | 5.79 | 4.55 | -0.31 |
| ROA(%) | 0.65 | -5.28 | -6.99 | 0.78 | 0.87 | -4.66 | 1.75 | 7.4 | 4.16 | 3.09 | -1.22 |
| ROE(%) | 2.44 | -21.37 | -36.37 | 4.36 | 4.32 | -26.44 | 11.77 | 41.7 | 18.25 | 12.08 | -4.87 |
| ROCE(%) | 6.91 | -7.58 | -13.1 | 8.91 | 8.63 | -5.07 | 12.83 | 26.77 | 15.76 | 12.71 | 2.4 |
| Receivable days | 10.95 | 15.44 | 12.63 | 7.23 | 10.46 | 12.48 | 8.5 | 9.81 | 11.43 | 9.32 | 11.15 |
| Inventory Days | 21.87 | 26.95 | 28.83 | 23.49 | 25.27 | 29.69 | 32.99 | 30.51 | 27.01 | 27.26 | 27.95 |
| Payable days | 59.82 | 70.45 | 109.29 | 94.43 | 111.57 | 114.02 | 158.48 | 123.24 | 108.59 | 125.25 | 135.08 |
| PER(x) | 20.1 | 0 | 0 | 37.77 | 30.52 | 0 | 10.59 | 6.35 | 10.55 | 11.18 | 0 |
| Price/Book(x) | 0.49 | 0.56 | 0.91 | 1.51 | 1.31 | 1.66 | 1.24 | 2.23 | 1.77 | 1.27 | 2.12 |
| Dividend Yield(%) | 2.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.47 | 0.57 | 0.68 | 0.67 | 0.59 | 0.7 | 0.54 | 0.78 | 0.69 | 0.59 | 0.81 |
| EV/Core EBITDA(x) | 6.87 | -13.36 | -6.68 | 13.22 | 10.65 | -41.88 | 7.07 | 6.03 | 8.46 | 8.4 | 20.68 |
| Net Sales Growth(%) | 10.55 | -14.96 | -12.79 | 28.45 | 4.55 | -7.71 | 9.48 | 16.48 | 4.53 | 3.23 | 0.28 |
| EBIT Growth(%) | 11.93 | -203.39 | -48.24 | 158.21 | -6.52 | -159 | 349.09 | 114.64 | -36.56 | -12.46 | -80.53 |
| PAT Growth(%) | 92.3 | -897.78 | -28.37 | 109.73 | 0.06 | -641.73 | 138.44 | 336.42 | -42.88 | -23.05 | -141.11 |
| EPS Growth(%) | 92.3 | -899.05 | -29.52 | 108.96 | 8.75 | -641.74 | 138.44 | 336.42 | -42.88 | -23.05 | -141.11 |
| Debt/Equity(x) | 0.6 | 0.77 | 1.11 | 0.93 | 0.92 | 1.54 | 1.44 | 0.83 | 0.62 | 0.59 | 0.65 |
| Current Ratio(x) | 0.94 | 0.8 | 0.68 | 0.68 | 0.7 | 0.67 | 0.68 | 0.71 | 0.73 | 0.7 | 0.64 |
| Quick Ratio(x) | 0.84 | 0.72 | 0.61 | 0.6 | 0.61 | 0.58 | 0.56 | 0.6 | 0.62 | 0.59 | 0.54 |
| Interest Cover(x) | 1.34 | -1.46 | -2.18 | 1.32 | 1.35 | -0.72 | 1.58 | 3.97 | 3.07 | 2.45 | 0.44 |
| Total Debt/Mcap(x) | 1.24 | 1.38 | 1.22 | 0.62 | 0.7 | 0.93 | 1.16 | 0.37 | 0.35 | 0.46 | 0.31 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 |
| FII | 0.11 | 0.11 | 0.11 | 0.09 | 0.1 | 0.11 | 0.01 | 0.1 | 0.14 | 0.16 |
| DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Public | 45.73 | 45.73 | 45.73 | 45.74 | 45.73 | 45.72 | 45.83 | 45.74 | 45.69 | 45.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.85 | 0.84 | 0.84 | 0.84 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
