Rubber Products · Founded 1978 · www.harrisonsmalayalam.com · BSE 500467 · NSE HARR.MALAYAL · ISIN INE544A01019
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 3% | 6% | 5% |
| Operating Profit CAGR | 84% | -3% | 4% | 0% |
| PAT CAGR | 0% | -13% | 11% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 5% | 20% | 4% | 14% |
| ROE Average | 10% | 6% | 15% | 1% |
| ROCE Average | 11% | 9% | 14% | 7% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 |
| FII | 0.1 | 0.11 | 0.01 | 0.1 | 0.14 | 0.16 | 0 | 0 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Public | 45.73 | 45.72 | 45.83 | 45.74 | 45.69 | 45.67 | 45.83 | 45.83 | 45.83 | 45.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.85 | 0.84 | 0.84 | 0.84 | 0.85 | 0.85 | 0.85 | 0.85 |
| 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 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 | 54.12 |
| FII | 0.1 | 0.11 | 0.01 | 0.1 | 0.14 | 0.16 | 0 | 0 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Public | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 | 45.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
| 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 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.