Harrisons Malayalam Ltd (HARRMALAYA) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500467 | NSE: HARRMALAYA | Agriculture | Small Cap

Harrisons Malayalam Share Price

165.95 -2.65 -1.57%
as on 05-Dec'25 12:17

Harrisons Malayalam Ltd (HARRMALAYA) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500467 | NSE: HARRMALAYA | Agriculture | Small Cap

DeciZen - make an informed investing decision on Harrisons Malayalam

Based on:

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Harrisons Malayalam stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
10.81
Market Cap:
311.2 Cr.
52-wk low:
165.1
52-wk high:
340.3

Is Harrisons Malayalam Ltd an attractive stock to invest in?

1. Is Harrisons Malayalam Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Harrisons Malayalam Ltd is a average quality company.

2. Is Harrisons Malayalam Ltd undervalued or overvalued?

The key valuation ratios of Harrisons Malayalam Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Harrisons Malayalam Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Harrisons Malayalam Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Harrisons Malayalam:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Harrisons Malayalam Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -13.1%8.9%8.6%-5.1%12.8%26.8%15.7%12.7%2.4%11.4%-
Value Creation
Index
-1.9-0.4-0.4-1.4-0.10.90.1-0.1-0.8-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 285367383354387451472487488514530
Sales YoY Gr.-28.7%4.6%-7.7%9.5%16.5%4.5%3.2%0.3%5.3%-
Adj EPS -25.90.52.2-13.25.221.911.49.5-1.17.815.6
YoY Gr.-NA305.6%-700.5%NA325.6%-47.8%-16.8%-111.8%NA-
BVPS (₹) 5555.556.242.642.862.474.884.67883.689.5
Adj Net
Profit
-47.814.1-24.39.540.521.117.6-2.114.429
Cash Flow from Ops. 13.521.119.9-733.341.137.531.33323.4-
Debt/CF from Ops. 8.34.54.8-17.23.42.32.332.94.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.8%5.8%2.9%5.3%
Adj EPS NA8.7%-11.9%NA
BVPS4.8%14.3%3.8%7.1%
Share Price 11.9% 8.6% 3.9% -35.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-18.10.63.9-26.612.141.716.711.9-1.49.718
Op. Profit
Mgn %
-11.43.63.3-3.46.112.36.65.62.14.65.3
Net Profit
Mgn %
-16.80.31.1-6.92.594.53.6-0.42.85.4
Debt to
Equity
1.10.90.91.51.40.80.60.60.70.70.3
Working Cap
Days
2692092092312181941841781236331
Cash Conv.
Cycle
13-1-05-0-4-3-4-5-11-42

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 18.00%

Debt to equity has declined versus last 3 years average to 0.65

Sales growth has been subdued in last 3 years 2.91%

Net Profit has been subdued in last 3 years -11.91%

Sales growth is not so good in last 4 quarters at 5.98%

Latest Financials - Harrisons Malayalam Ltd.

Standalone Consolidated
TTM EPS (₹) 15.6 15.6
TTM Sales (₹ Cr.) 530 530
BVPS (₹.) 89.5 89.4
Reserves (₹ Cr.) 147 147
P/BV 1.88 1.89
PE 10.81 10.81
From the Market
52 Week Low / High (₹) 165.10 / 340.25
All Time Low / High (₹) 3.80 / 390.00
Market Cap (₹ Cr.) 311
Equity (₹ Cr.) 18.5
Face Value (₹) 10
Industry PE 29.3

Management X-Ray of Harrisons Malayalam:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Harrisons Malayalam - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Harrisons Malayalam

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales285367383354387451472487488514
Operating Expenses 317353371366364396440460478490
Manufacturing Costs6863716671708210010586
Material Costs7911711511594136159142152188
Employee Cost 140145152152165161166178188182
Other Costs 31293232332933403435
Operating Profit -321313-12235531271024
Operating Profit Margin (%) -11.4%3.6%3.3%-3.4%6.0%12.3%6.6%5.6%2.1%4.6%
Other Income 35966377912
Interest 14141314161411121313
Depreciation 6544444467
Exceptional Items 45000000-80
Profit Before Tax -4544-249402318-715
Tax 0000000000
Profit After Tax -4544-249402318-715
PAT Margin (%) -15.9%1.2%1.2%-6.8%2.4%9.0%4.9%3.7%-1.5%2.9%
Adjusted EPS (₹)-24.52.42.4-13.15.021.912.49.6-4.08.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 2411021047979115138156144154
Share Capital 18181818181818181818
Reserves 2238485606197120138125136
Minority Interest0000000000
Debt9687861051058072727586
Long Term Debt44363467584546473953
Short Term Debt52515239473526263733
Trade Payables28323834484351466663
Others Liabilities 276280293296312310301315178170
Total Liabilities 641501521514544548562589464473

Fixed Assets

Gross Block513282286293301305310319331338
Accumulated Depreciation895913162024283442
Net Fixed Assets 424277277280285285286291298296
CWIP 181110132236587288
Investments 0000000000
Inventories22252829413535383738
Trade Receivables78141081614111813
Cash Equivalents 9342424222
Others Assets 1781811861831941891891893736
Total Assets 641501521514544548562589464473

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 142120-7334138313323
PBT -4644-249402318-715
Adjustment 17191617211611122216
Changes in Working Capital 43-1-1-03-145219-7
Tax Paid -0-1-0-0-0-1-1-1-1-0
Cash Flow From Investing Activity 44-7-6-9-11-14-27-22-16
Capex 39-2-4-2-2-2-14-7-4
Net Investments 000000-0000
Others 0-5-5-2-8-9-12-14-15-12
Cash Flow From Financing Activity -15-31-1211-23-32-21-6-11-8
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -9-16-139-16-6-27-99
Interest Paid -14-14-13-14-16-14-11-12-13-13
Dividend Paid -0-0-0-0000000
Others 9-11-148-12-9-111-4
Net Cash Flow 3-61-11-12-20-1

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-36.414.364.32-26.4111.7841.6618.1312.09-4.8610
ROCE (%)-13.128.918.63-5.0612.8426.7615.712.712.411.38
Asset Turnover Ratio0.440.640.750.680.730.830.850.850.931.1
PAT to CFO Conversion(x)N/A5.255N/A3.671.031.651.72N/A1.53
Working Capital Days
Receivable Days13710129101191111
Inventory Days29232530333127272827
Payable Days10994112114158123109125135126

Harrisons Malayalam Ltd Stock News

Harrisons Malayalam Ltd FAQs

The current trading price of Harrisons Malayalam on 05-Dec-2025 12:17 is ₹165.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Harrisons Malayalam stood at ₹311.2.
The latest P/E ratio of Harrisons Malayalam as of 04-Dec-2025 is 10.81.
The latest P/B ratio of Harrisons Malayalam as of 04-Dec-2025 is 1.88.
The 52-week high of Harrisons Malayalam is ₹340.2 and the 52-week low is ₹165.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Harrisons Malayalam is ₹529.8 ( Cr.) .

About Harrisons Malayalam Ltd

Harrisons Malayalam Limited (HML) is the most successful integrated agricultural operation in South India. One of the oldest - with a history that goes back over hundred and fifty years - it has been a pioneer in corporate farming and has, over this period, established and run plantations for Tea, Rubber, Cocoa, Coffee and a wide variety of Spices. Today the company cultivates thousands of hectare and processes produce from other farmlands in its neighborhood.

The company also produces smaller quantities of a variety of other exotic horticultural crops like Areca nut, Banana, Cardamom, Cocoa, Coffee, Coconut, Pepper and Vanilla as well as limited quantities of Organic tea and spices. The product range includes both CTC and Orthodox Tea, Rubber in concentrated rubber latex, crepe, block and sheet rubber forms. Fresh Pineapple is the other large produce.

As a dominant player in tea exports from South India over its entire history, a position that it maintains even today, the company is a source for quality teas for all the big names in the Tea industry in Europe. Being the industry leader in natural rubber production, HML is known for its high quality natural rubber in the local and export markets.

The company is part of RP-SG and RPG Enterprises one of the largest and well-respected industrial groups in India. The Group has interests in tyres, cables, power transmission, telecommunications, pharmaceuticals, specialty chemicals, retail and consumer marketing, hotel and tourism, entertainment and agri-business.

Business area of the company

The company is principally engaged in plantations having tea and rubber estates in Kerala and Tamil Nadu.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×