HARRMALAYA - Harrisons Malayalam Ltd. Share Price

Industrial Products

₹218.50+10.30(+4.95%)

Market Closed as of Aug 8, 2025, 15:30 IST

Select time range

Valuation
Market Cap	393.71 Cr
Price/Earnings (Trailing)	26.43
Price/Sales (Trailing)	0.75
EV/EBITDA	13.96
Price/Free Cashflow	62.39
MarketCap/EBT	26.45
Enterprise Value	492.94 Cr

Fundamentals
Revenue (TTM)	525.73 Cr
Rev. Growth (Yr)	-1.8%
Earnings (TTM)	14.89 Cr
Earnings Growth (Yr)	154.3%

Profitability
Operating Margin	3%
EBT Margin	3%
Return on Equity	9.66%
Return on Assets	3.15%
Free Cashflow Yield	1.6%

Price to Sales Ratio

Latest reported: 1

Revenue (Last 12 mths)

Latest reported: 526 Cr

Net Income (Last 12 mths)

Latest reported: 15 Cr

Growth & Returns
Price Change 1W	-1%
Price Change 1M	-0.40%
Price Change 6M	-17.5%
Price Change 1Y	-9%
3Y Cumulative Return	11.5%
5Y Cumulative Return	20.7%
7Y Cumulative Return	13.4%
10Y Cumulative Return	16.2%

Cash Flow & Liquidity
Cash Flow from Investing (TTM)	-16.07 Cr
Cash Flow from Operations (TTM)	23.35 Cr
Cash Flow from Financing (TTM)	-7.84 Cr
Cash & Equivalents	32.42 L
Free Cash Flow (TTM)	6.31 Cr
Free Cash Flow/Share (TTM)	3.42

Balance Sheet
Total Assets	472 Cr
Total Liabilities	317.86 Cr
Shareholder Equity	154.13 Cr
Current Assets	82.89 Cr
Current Liabilities	205.52 Cr
Net PPE	293.16 Cr
Inventory	38.4 Cr
Goodwill	0.00

Capital Structure & Leverage
Debt Ratio	0.21
Debt/Equity	0.65
Interest Coverage	0.14
Interest/Cashflow Ops	2.78

Dividend & Shareholder Returns
Shares Dilution (1Y)	0.00%
Shares Dilution (3Y)	0.00%

Risk & Volatility
Max Drawdown	0.00%
Drawdown Prob. (30d, 5Y)	41.15%
Risk Level (5Y)	43.7%

Pros

Balance Sheet: Reasonably good balance sheet.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Cons

Technicals: SharesGuru indicator is Bearish.

Size: It is a small market cap company and can be volatile.

Dividend: Stock hasn't been paying any dividend.

Past Returns: In past three years, the stock has provided 11.5% return compared to 14.6% by NIFTY 50.

Smart Money: Smart money is losing interest in the stock.

Momentum: Stock has a weak negative price momentum.

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Investor Care
Shares Dilution (1Y)	0.00%
Earnings/Share (TTM)	8.07

Financial Health
Current Ratio	0.4
Debt/Equity	0.65

Technical Indicators
RSI (14d)	39.12
RSI (5d)	41.81
RSI (21d)	48.15
MACD Signal	Buy
Stochastic Oscillator Signal	Hold
Grufity Signal	Sell
RSI Signal	Hold
RSI5 Signal	Hold
RSI21 Signal	Hold
SMA 5 Signal	Sell
SMA 10 Signal	Sell
SMA 20 Signal	Sell
SMA 50 Signal	Sell
SMA 100 Signal	Sell

Summary of Latest Earnings Report from Harrisons Malayalam

Summary of Harrisons Malayalam's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Earnings Outlook

Last updated:

Q&A Session

Last updated:

Revenue Breakdown

Analysis of Harrisons Malayalam's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

Revenue

Last Updated: Mar 31, 2025

Description	Share	Value
RUBBER	57.7%	78.9 Cr
TEA	40.6%	55.5 Cr
OTHERS	1.7%	2.3 Cr
Total		136.7 Cr

Share Holdings

Understand Harrisons Malayalam ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

Shareholder Name	Holding %
Rainbow Investments Ltd	24.96%
Vayu Udaan Aircraft Llp	20.56%
Swallow Associates Llp	5.48%
Hitesh Ramji Javeri	3.09%
Harsha Hitesh Javeri	1.91%
Lok Prakashan Ltd	1.17%
Trade Apartments Limited	1.14%
Harshvardhan Ramprasad Goenka	0.3%
Trivikram Khaitan Trustee of HML Trust No.I	0.24%
Trivikram Khaitan Trustee of HML Trust No.II	0.24%
Trivikram Khaitan Trustee of HML Trust No.III	0.24%
Trivikram Khaitan Trustee of HML Trust No.IV	0.24%
Trivikram Khaitan Trustee of HML Trust No.V	0.24%
Trivikram Khaitan Trustee of HML Trust No.VI	0.24%
Sanjiv Goenka	0.19%
Late Rama Prasad Goenka	0.05%
Carniwal Investments Ltd	0.01%
Saregama India Limited	0%
Anant Vardhan Goenka	0%
Mala Goenka	0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Harrisons Malayalam Better than it's peers?

Detailed comparison of Harrisons Malayalam against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
		-	-	-	-	-	-	-	-

Sector Comparison: HARRMALAYA vs Industrial Products

Comprehensive comparison against sector averages

Comparative Metrics

HARRMALAYA metrics compared to Industrial

Category	HARRMALAYA	Industrial
PE	26.43	34.12
PS	0.75	2.63
Growth	5.8 %	6.9 %

Performance Comparison

HARRMALAYA vs Industrial (2021 - 2025)

Key Insights

1. HARRMALAYA is NOT among the Top 10 largest companies in Industrial Products.
2. The company holds a market share of 0.1% in Industrial Products.
3. The company is growing at an average growth rate of other Industrial Products companies.

Income Statement for Harrisons Malayalam

Consolidated figures (in Rs. Crores) / View Standalone Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020
Revenue From Operations	5.3%	514	488	487	472	451	387
Other Income	42.1%	12	8.74	7.12	7.13	2.83	6.13
Total Income	5.8%	526	497	494	479	454	393
Cost of Materials	-15.5%	88	104	109	117	105	83
Purchases of stock-in-trade	100%	99	50	34	39	23	24
Employee Expense	-3.2%	182	188	178	166	161	165
Finance costs	0%	13	13	12	11	14	16
Depreciation and Amortization	32.9%	7.34	5.77	4.36	4.23	4.11	4.3
Other expenses	-12.4%	121	138	140	115	99	105
Total Expenses	2.8%	511	497	476	456	414	384
Profit Before exceptional items and Tax	2044.4%	15	0.28	18	23	40	9.26
Exceptional items before tax	88.3%	0	-7.58	0	0	0	0
Total profit before tax	268.7%	15	-7.3	18	23	40	9.26
Total profit (loss) for period	268.7%	15	-7.3	18	23	40	9.26
Other comp. income net of taxes	5.7%	-4.64	-4.98	0.41	-0.1	-4.31	-8.93
Total Comprehensive Income	167.8%	10	-12.28	18	23	36	0.34
Earnings Per Share, Basic	242.5%	8.07	-3.96	9.63	12.51	21.9	5.02
Earnings Per Share, Diluted	242.5%	8.07	-3.96	9.63	12.51	21.9	5.02

Description	(%) Q/Q	Mar-2025	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023
Revenue From Operations	-3.5%	137	142	137	98	141	130
Other Income	83%	4.02	2.65	1.71	3.44	2.38	2.63
Total Income	-2.8%	141	145	139	101	143	132
Cost of Materials	0%	26	26	21	16	28	27
Purchases of stock-in-trade	9.5%	24	22	28	25	15	10
Employee Expense	-16.7%	41	49	50	42	43	49
Finance costs	-24.4%	2.95	3.58	3.32	3.24	3.35	3.36
Depreciation and Amortization	108.6%	2.46	1.7	1.63	1.56	1.92	1.39
Other expenses	-12.5%	29	33	32	27	31	35
Total Expenses	1.5%	136	134	135	107	145	126
Profit Before exceptional items and Tax	-58.1%	5.19	11	4.11	-5.61	-1.98	6.68
Exceptional items before tax	-	0	0	0	0	-7.58	0
Total profit before tax	-58.1%	5.19	11	4.11	-5.61	-9.56	6.68
Total profit (loss) for period	-58.1%	5.19	11	4.11	-5.61	-9.56	6.68
Other comp. income net of taxes	18.1%	-0.67	-1.04	-1.69	-1.25	-1.08	-1.3
Total Comprehensive Income	-61%	4.51	10	2.43	-6.86	-10.64	5.38
Earnings Per Share, Basic	-64.3%	2.81	6.07	2.23	-3.04	-5.18	3.62
Earnings Per Share, Diluted	-64.3%	2.81	6.07	2.23	-3.04	-5.18	3.62

Standalone figures (in Rs. Crores) / View Consolidated Data

AnnualQuarterly

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020
Revenue From Operations	5.3%	514	488	487	472	451	387
Other Income	42.1%	12	8.74	7.12	7.13	2.83	6.13
Total Income	5.8%	526	497	494	479	454	393
Cost of Materials	-15.5%	88	104	109	117	105	83
Purchases of stock-in-trade	100%	99	50	34	39	23	24
Employee Expense	-3.2%	182	188	178	166	161	165
Finance costs	0%	13	13	12	11	14	16
Depreciation and Amortization	32.9%	7.34	5.77	4.36	4.23	4.11	4.3
Other expenses	-12.4%	121	138	140	115	99	105
Total Expenses	2.8%	511	497	476	456	413	384
Profit Before exceptional items and Tax	2071.8%	15	0.29	18	23	40	9.29
Exceptional items before tax	88.3%	0	-7.58	0	0	0	0
Total profit before tax	268.9%	15	-7.29	18	23	40	9.29
Total profit (loss) for period	268.9%	15	-7.29	18	23	40	9.29
Other comp. income net of taxes	5.7%	-4.64	-4.98	0.41	-0.1	-4.31	-8.93
Total Comprehensive Income	167.8%	10	-12.27	18	23	36	0.36
Earnings Per Share, Basic	242.8%	8.07	-3.95	9.63	12.44	21.92	5.03
Earnings Per Share, Diluted	242.8%	8.07	-3.95	9.63	12.44	21.92	5.03

Description	(%) Q/Q	Mar-2025	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023
Revenue From Operations	-3.5%	137	142	137	98	141	130
Other Income	83%	4.02	2.65	1.71	3.44	2.38	2.63
Total Income	-2.8%	141	145	139	101	143	132
Cost of Materials	0%	26	26	21	16	28	27
Purchases of stock-in-trade	9.5%	24	22	28	25	15	10
Employee Expense	-16.7%	41	49	50	42	43	49
Finance costs	-24.4%	2.95	3.58	3.32	3.24	3.35	3.36
Depreciation and Amortization	108.6%	2.46	1.7	1.63	1.56	1.92	1.39
Other expenses	-12.5%	29	33	32	27	31	35
Total Expenses	1.5%	136	134	135	107	145	126
Profit Before exceptional items and Tax	-58.1%	5.19	11	4.11	-5.61	-1.97	6.68
Exceptional items before tax	-	0	0	0	0	-7.58	0
Total profit before tax	-58.1%	5.19	11	4.11	-5.61	-9.55	6.68
Total profit (loss) for period	-58.1%	5.19	11	4.11	-5.61	-9.55	6.68
Other comp. income net of taxes	18.1%	-0.67	-1.04	-1.69	-1.25	-1.08	-1.3
Total Comprehensive Income	-60.9%	4.52	10	2.43	-6.86	-10.63	5.38
Earnings Per Share, Basic	-64.3%	2.81	6.07	2.23	-3.04	-5.18	3.62
Earnings Per Share, Diluted	-64.3%	2.81	6.07	2.23	-3.04	-5.18	3.62

Balance Sheet for Harrisons Malayalam

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2025	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022
Cash and cash equivalents	18.1%	0.32	0.17	0.87	0.23	0.69	4.44
Total current financial assets	-22.7%	18	23	23	23	16	31
Inventories	-17.8%	38	46	37	59	38	48
Total current assets	-13.7%	83	96	87	114	84	111
Property, plant and equipment	-1.4%	293	297	297	291	290	285
Capital work-in-progress	10.1%	88	80	72	68	58	44
Investment property	-	2.54	-	0	0	7.6	0
Non-current investments	0%	0.01	0.01	0.01	0.01	0.01	0.01
Total non-current financial assets	0%	0.03	0.03	0.03	7.61	4.32	4.48
Total non-current assets	1.6%	388	382	374	372	361	340
Total assets	-1.5%	472	479	463	487	445	452
Borrowings, non-current	62.5%	53	33	39	44	47	53
Total non-current financial liabilities	57.1%	56	36	42	47	50	56
Provisions, non-current	-9.8%	47	52	49	52	51	52
Total non-current liabilities	18.6%	103	87	91	98	100	108
Borrowings, current	-22%	47	60	55	60	45	52
Total current financial liabilities	-19.4%	146	181	156	170	130	137
Provisions, current	0%	30	30	30	24	22	22
Current tax liabilities	-	-	0	0.38	0.92	1.42	2.01
Total current liabilities	-14.9%	206	242	218	230	179	185
Total liabilities	-6.2%	318	339	319	338	289	303
Equity share capital	0%	18	18	18	18	18	18
Total equity	10.9%	154	139	144	149	156	150
Total equity and liabilities	-1.5%	472	479	463	487	445	452

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2025	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022
Cash and cash equivalents	18.1%	0.32	0.17	0.87	0.23	0.69	4.44
Current investments	-	0	0	0	0	0	0
Total current financial assets	-22.7%	18	23	23	23	16	31
Inventories	-17.8%	38	46	37	59	38	48
Total current assets	-13.7%	83	96	88	114	84	111
Property, plant and equipment	-1.4%	293	297	297	291	290	285
Capital work-in-progress	10.1%	88	80	72	68	58	44
Investment property	-	2.54	-	0	0	7.6	0
Non-current investments	0%	0.02	0.02	0.02	0.01	0.01	0.01
Total non-current financial assets	0%	0.03	0.03	0.03	7.61	4.32	4.48
Total non-current assets	1.6%	388	382	374	372	361	340
Total assets	-1.5%	472	479	463	487	445	452
Borrowings, non-current	62.5%	53	33	39	44	47	53
Total non-current financial liabilities	57.1%	56	36	42	47	50	56
Provisions, non-current	-9.8%	47	52	49	52	51	52
Total non-current liabilities	18.6%	103	87	91	98	100	108
Borrowings, current	-22%	47	60	55	60	45	52
Total current financial liabilities	-19.4%	146	181	156	170	130	137
Provisions, current	0%	30	30	30	24	22	22
Current tax liabilities	-	-	0	0.38	0.92	1.42	2.01
Total current liabilities	-14.9%	206	242	218	230	179	185
Total liabilities	-6.2%	318	339	319	338	289	303
Equity share capital	0%	18	18	18	18	18	18
Total equity	10.1%	154	140	144	149	156	150
Total equity and liabilities	-1.5%	472	479	463	487	445	452

Cash Flow for Harrisons Malayalam

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020
Finance costs	0%	13	13	12	11	-	-
Change in inventories	-1250%	-1.43	0.82	-2.88	-0.04	-	-
Depreciation	32.9%	7.34	5.77	4.36	4.23	-	-
Adjustments for interest income	2.3%	0.14	0.12	0.1	0.11	-	-
Net Cashflows from Operations	-30.3%	24	34	32	39	-	-
Income taxes paid (refund)	-1340%	0.38	1.05	0	1.16	-	-
Net Cashflows From Operating Activities	-31.2%	23	33	32	38	-	-
Proceeds from sales of PPE	78.1%	0.84	0.27	0.41	2.79	-	-
Purchase of property, plant and equipment	-23.8%	17	22	28	17	-	-
Interest received	2.3%	0.14	0.12	0.1	0.11	-	-
Net Cashflows From Investing Activities	25.2%	-16.07	-21.83	-27.37	-14.11	-	-
Proceeds from borrowings	2.6%	40	39	26	21	-	-
Repayments of borrowings	-5.6%	35	37	20	31	-	-
Interest paid	0%	13	13	12	11	-	-
Income taxes paid (refund)	-	0	0	1.23	0	-	-
Other inflows (outflows) of cash	-4.8%	-0.54	-0.47	-0.38	-0.38	-	-
Net Cashflows from Financing Activities	26.1%	-7.84	-10.96	-7.04	-21.46	-	-
Net change in cash and cash eq.	-89%	-0.55	0.18	-1.92	1.97	-	-

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2025	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020
Finance costs	0%	13	13	12	11	-	-
Change in inventories	-1250%	-1.43	0.82	-2.88	-0.04	-	-
Depreciation	32.9%	7.34	5.77	4.36	4.23	-	-
Adjustments for interest income	2.3%	0.14	0.12	0.1	0.11	-	-
Net Cashflows from Operations	-30.3%	24	34	32	39	-	-
Income taxes paid (refund)	-1340%	0.38	1.05	0	1.16	-	-
Net Cashflows From Operating Activities	-31.2%	23	33	32	38	-	-
Proceeds from sales of PPE	78.1%	0.84	0.27	0.41	2.79	-	-
Purchase of property, plant and equipment	-23.8%	17	22	28	17	-	-
Interest received	2.3%	0.14	0.12	0.1	0.11	-	-
Net Cashflows From Investing Activities	25.2%	-16.07	-21.83	-27.37	-14.12	-	-
Proceeds from borrowings	2.6%	40	39	26	21	-	-
Repayments of borrowings	-5.6%	35	37	20	31	-	-
Interest paid	0%	13	13	12	11	-	-
Income taxes paid (refund)	-	0	0	1.23	0	-	-
Other inflows (outflows) of cash	-4.8%	-0.54	-0.47	-0.38	-0.38	-	-
Net Cashflows from Financing Activities	26.1%	-7.84	-10.96	-7.04	-21.46	-	-
Net change in cash and cash eq.	-89%	-0.55	0.18	-1.92	1.97	-	-

What does Harrisons Malayalam Ltd. do?

Rubber•Capital Goods•Small Cap

Harrisons Malayalam Limited plants and sells tea and rubber in India, Europe, and internationally. It operates in three segments: Tea, Rubber, and Others. The company offers CTC and orthodox, and organic teas; and latex, crepe, crumb/block, and smoked sheets rubber products. It also supplies fresh and processed pineapple; and produces other horticultural crops, such as areca nut, banana, cardamom, cocoa, coffee, coconut, pepper, and vanilla, as well as organic spices. Harrisons Malayalam Limited was incorporated in 1978 and is based in Kochi, India.

Industry Group:Industrial Products

Employees:7,669

Website:www.harrisonsmalayalam.com

HARRMALAYA - Harrisons Malayalam Ltd. Share Price

Valuation

Fundamentals

Profitability

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Growth & Returns

Cash Flow & Liquidity

Balance Sheet

Capital Structure & Leverage

Dividend & Shareholder Returns

Risk & Volatility

Investor Care

Financial Health

Technical Indicators

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

What does Harrisons Malayalam Ltd. do?