Nifty
:
25330.25
Sensex
:
82693.71
91.15 (0.36%)
313.02 (0.38%)
Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

Harrisons Malayalam Ltd.

Agriculture

Rating :
53/99

BSE: 500467 | NSE: HARRMALAYA

NSE BSE
209.41
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  210.98
  •  211.99
  •  208.66
  •  209.24
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4388
  •  923253.9
  •  341.85
  •  170.53

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 385.53
  • 14.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 483.58
  • N/A
  • 2.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.12%
  • 2.35%
  • 37.32%
  • FII
  • DII
  • Others
  • 0%
  • 0.04%
  • 6.17%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.06
  • 2.64
  • 1.83

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -15.73
  • -2.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -18.10
  • -5.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.12
  • 9.84
  • 9.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.12
  • 2.44
  • 2.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.91
  • 13.47
  • 16.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
116.46
97.66
19.25%
136.71
140.98
-3.03%
142.25
129.56
9.79%
137.30
121.73
12.79%
Expenses
108.25
101.91
6.22%
130.14
140.07
-7.09%
128.42
120.75
6.35%
129.95
120.70
7.66%
EBITDA
8.20
-4.25
-
6.58
0.91
623.08%
13.83
8.80
57.16%
7.35
1.03
613.59%
EBIDTM
7.04%
-4.36%
4.81%
0.64%
9.72%
6.79%
5.35%
0.85%
Other Income
2.79
3.44
-18.90%
4.01
2.38
68.49%
2.65
2.63
0.76%
1.71
1.52
12.50%
Interest
3.46
3.24
6.79%
2.95
3.35
-11.94%
3.58
3.36
6.55%
3.32
3.41
-2.64%
Depreciation
1.57
1.56
0.64%
2.46
1.92
28.12%
1.70
1.39
22.30%
1.63
1.29
26.36%
PBT
5.96
-5.61
-
5.19
-9.56
-
11.20
6.68
67.66%
4.11
-2.15
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
5.96
-5.61
-
5.19
-9.56
-
11.20
6.68
67.66%
4.11
-2.15
-
PATM
5.12%
-5.75%
3.79%
-6.78%
7.87%
5.15%
3.00%
-1.77%
EPS
3.23
-3.04
-
2.81
-5.18
-
6.81
3.62
88.12%
2.23
-1.16
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
532.72
513.91
488.12
486.77
471.53
451.11
387.30
353.75
383.31
366.64
285.44
Net Sales Growth
8.73%
5.28%
0.28%
3.23%
4.53%
16.48%
9.48%
-7.71%
4.55%
28.45%
 
Cost Of Goods Sold
183.24
187.65
151.53
141.90
159.37
135.54
94.44
114.90
114.83
116.54
78.61
Gross Profit
349.48
326.27
336.59
344.87
312.16
315.58
292.86
238.84
268.48
250.11
206.83
GP Margin
65.60%
63.49%
68.96%
70.85%
66.20%
69.96%
75.62%
67.52%
70.04%
68.22%
72.46%
Total Expenditure
496.76
490.41
477.67
459.52
440.16
395.81
363.96
365.85
370.76
353.71
318.28
Power & Fuel Cost
-
20.95
27.36
23.64
21.66
21.29
21.95
20.67
22.30
20.27
19.86
% Of Sales
-
4.08%
5.61%
4.86%
4.59%
4.72%
5.67%
5.84%
5.82%
5.53%
6.96%
Employee Cost
-
182.14
187.91
177.97
165.68
161.12
164.81
152.27
152.40
144.88
140.33
% Of Sales
-
35.44%
38.50%
36.56%
35.14%
35.72%
42.55%
43.04%
39.76%
39.52%
49.16%
Manufacturing Exp.
-
64.57
77.32
75.96
60.79
48.67
49.46
45.52
49.13
43.15
48.71
% Of Sales
-
12.56%
15.84%
15.60%
12.89%
10.79%
12.77%
12.87%
12.82%
11.77%
17.06%
General & Admin Exp.
-
13.69
10.65
18.18
13.91
11.82
15.26
16.14
16.18
14.58
11.90
% Of Sales
-
2.66%
2.18%
3.73%
2.95%
2.62%
3.94%
4.56%
4.22%
3.98%
4.17%
Selling & Distn. Exp.
-
14.20
14.17
14.08
12.88
12.29
11.43
10.46
10.58
8.67
7.10
% Of Sales
-
2.76%
2.90%
2.89%
2.73%
2.72%
2.95%
2.96%
2.76%
2.36%
2.49%
Miscellaneous Exp.
-
7.22
8.73
7.80
5.85
5.08
6.60
5.89
5.35
5.63
7.10
% Of Sales
-
1.40%
1.79%
1.60%
1.24%
1.13%
1.70%
1.67%
1.40%
1.54%
4.12%
EBITDA
35.96
23.50
10.45
27.25
31.37
55.30
23.34
-12.10
12.55
12.93
-32.84
EBITDA Margin
6.75%
4.57%
2.14%
5.60%
6.65%
12.26%
6.03%
-3.42%
3.27%
3.53%
-11.51%
Other Income
11.16
11.82
8.74
7.12
7.13
2.83
6.13
6.15
8.73
5.39
3.16
Interest
13.31
13.09
13.14
12.23
11.18
13.60
15.91
13.99
12.68
13.87
14.20
Depreciation
7.36
7.34
5.77
4.36
4.23
4.11
4.30
4.16
4.16
5.01
5.52
PBT
26.46
14.89
0.28
17.77
23.09
40.42
9.26
-24.09
4.45
-0.57
-49.40
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
PAT
26.46
14.89
-7.30
17.77
23.09
40.42
9.26
-24.09
4.45
4.09
-45.67
PAT before Minority Interest
26.46
14.89
-7.30
17.77
23.09
40.42
9.26
-24.09
4.45
4.09
-45.67
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.97%
2.90%
-1.50%
3.65%
4.90%
8.96%
2.39%
-6.81%
1.16%
1.12%
-16.00%
PAT Growth
348.68%
-
-
-23.04%
-42.87%
336.50%
-
-
8.80%
-
 
EPS
14.30
8.05
-3.95
9.61
12.48
21.85
5.01
-13.02
2.41
2.21
-24.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
154.13
143.89
156.17
137.99
115.00
78.89
78.55
103.68
102.35
240.98
Share Capital
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
Total Reserves
135.68
125.43
137.71
119.53
96.55
60.43
60.09
85.23
83.90
222.52
Non-Current Liabilities
102.62
90.89
100.32
93.50
97.00
108.74
108.28
87.79
84.70
94.16
Secured Loans
52.93
38.90
46.70
45.70
44.67
57.88
66.52
34.07
35.70
44.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
46.77
49.03
50.67
44.86
49.40
47.79
41.76
53.72
49.00
49.97
Current Liabilities
206.45
219.23
323.01
321.23
326.58
356.62
327.11
329.48
314.08
305.82
Trade Payables
63.00
66.23
45.92
51.46
43.36
48.16
33.85
37.93
32.27
28.03
Other Current Liabilities
79.74
85.30
83.59
66.84
74.68
87.61
81.31
70.02
59.00
76.45
Short Term Borrowings
33.02
36.59
25.73
26.46
35.06
46.98
38.55
52.40
50.93
52.04
Short Term Provisions
30.69
31.12
167.77
176.46
173.48
173.87
173.40
169.13
171.88
149.30
Total Liabilities
463.20
454.01
579.50
552.72
538.58
544.25
513.94
520.95
501.13
640.96
Net Block
296.11
297.54
290.93
285.60
284.62
284.94
279.59
276.89
277.09
423.77
Gross Block
337.72
331.13
319.17
309.59
304.55
300.79
292.67
285.99
282.10
512.86
Accumulated Depreciation
41.61
33.59
28.24
24.00
19.93
15.85
13.08
9.10
5.01
89.09
Non Current Assets
387.92
374.12
360.51
326.97
315.26
306.58
298.86
296.93
293.28
432.33
Capital Work in Progress
87.64
71.87
57.67
35.71
21.77
12.68
10.06
11.09
7.91
0.83
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Long Term Loans & Adv.
4.14
4.69
4.32
3.82
3.78
3.87
3.89
8.34
7.60
7.42
Other Non Current Assets
0.02
0.02
7.60
1.83
5.08
5.08
5.30
0.60
0.68
0.31
Current Assets
83.81
88.41
227.51
234.27
231.86
237.67
215.09
224.02
207.86
208.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.15
Inventories
38.40
36.97
37.79
34.92
34.88
40.54
29.47
28.07
25.01
22.19
Sundry Debtors
13.25
18.46
11.35
13.52
16.01
8.23
9.81
14.39
7.59
6.94
Cash & Bank
1.51
2.17
2.05
3.90
2.15
3.64
2.42
4.52
2.81
9.40
Other Current Assets
30.65
2.34
2.61
7.76
178.83
185.25
173.38
177.05
172.45
169.95
Short Term Loans & Adv.
27.55
28.48
173.72
174.18
171.59
176.18
166.32
165.73
164.27
163.35
Net Current Assets
-122.63
-130.82
-95.50
-86.95
-94.73
-118.96
-112.02
-105.47
-106.23
-97.19
Total Assets
471.73
462.53
588.02
561.24
547.12
544.25
513.95
520.95
501.14
640.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
23.35
32.98
31.26
37.54
41.12
33.32
-7.04
19.90
21.11
13.49
PBT
14.89
-7.30
17.77
23.09
40.42
9.26
-24.09
4.45
4.45
-45.67
Adjustment
15.63
22.48
12.46
10.55
15.60
20.65
17.26
16.11
18.40
16.63
Changes in Working Capital
-6.78
18.85
2.27
5.05
-14.39
3.50
-0.05
-0.59
-1.23
42.75
Cash after chg. in Working capital
23.73
34.03
32.50
38.69
41.63
33.41
-6.89
19.96
21.62
13.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.38
-1.05
-1.23
-1.16
-0.51
-0.10
-0.15
-0.06
-0.50
-0.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-16.07
-21.83
-27.37
-14.11
-10.68
-9.38
-5.54
-6.51
3.70
3.74
Net Fixed Assets
-22.36
-26.16
-31.54
-18.98
-12.85
-10.74
-5.65
-7.07
223.68
1.61
Net Investments
0.00
0.00
0.00
0.14
0.00
0.00
0.00
0.00
0.00
0.05
Others
6.29
4.33
4.17
4.73
2.17
1.36
0.11
0.56
-219.98
2.08
Cash from Financing Activity
-7.84
-10.96
-5.81
-21.46
-31.87
-22.98
11.35
-12.35
-30.91
-14.73
Net Cash Inflow / Outflow
-0.55
0.18
-1.92
1.97
-1.43
0.96
-1.23
1.04
-6.10
2.50
Opening Cash & Equivalents
0.87
0.69
2.61
0.64
2.08
1.12
2.35
1.29
7.39
4.86
Closing Cash & Equivalent
0.32
0.87
0.69
2.61
0.64
2.08
1.12
2.33
1.29
7.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
83.52
77.97
84.62
74.77
62.32
42.75
42.56
56.18
55.46
54.95
ROA
3.18%
-1.39%
3.09%
4.16%
7.40%
1.75%
-4.66%
0.87%
0.72%
-7.91%
ROE
9.99%
-4.87%
12.08%
18.25%
41.70%
11.77%
-26.44%
4.32%
4.01%
-36.76%
ROCE
11.38%
2.40%
12.71%
15.76%
26.77%
12.83%
-5.07%
8.63%
8.74%
-13.30%
Fixed Asset Turnover
1.54
1.50
1.55
1.54
1.49
1.31
1.22
1.35
0.92
0.56
Receivable days
11.26
11.15
9.32
11.43
9.81
8.50
12.48
10.46
7.23
12.60
Inventory Days
26.76
27.95
27.26
27.01
30.51
32.99
29.69
25.27
23.49
28.77
Payable days
125.68
135.08
125.25
108.59
123.24
41.56
37.53
36.13
32.22
28.55
Cash Conversion Cycle
-87.66
-95.98
-88.67
-70.15
-82.92
-0.06
4.64
-0.39
-1.49
12.82
Total Debt/Equity
0.65
0.65
0.59
0.62
0.83
1.44
1.54
0.92
0.93
1.11
Interest Cover
2.14
0.44
2.45
3.07
3.97
1.58
-0.72
1.35
1.29
-2.22

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Harrisons Malayalam - Quarterly Results
    8th Aug 2025, 15:04 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.