Nifty
:
9039.25
Sensex
:
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)
Nifty
Sensex
:
:
9039.25
30672.59
-67.00 (-0.74%)
-260.31 (-0.84%)

Harrisons Malayalam Ltd.

Agriculture

Rating :
57/99

BSE: 500467 | NSE: HARRMALAYA

NSE BSE
56.35
22-May-2020
  • Open
  • High
  • Low
  • Previous Close
  •  56.60
  •  57.80
  •  56.10
  •  57.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11773
  •  6.70
  •  75.80
  •  44.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 104.27
  • 14.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 222.92
  • N/A
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.77%
  • 4.31%
  • 38.74%
  • FII
  • DII
  • Others
  • 0%
  • 0.04%
  • 5.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 1.33
  • -1.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.68
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.34
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.09
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 1.32
  • 1.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.63
  • 2.00
  • 5.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
116.23
102.55
13.34%
102.21
75.36
35.63%
77.38
77.52
-0.18%
98.32
0.00
0
Expenses
99.84
105.79
-5.62%
97.84
86.16
13.56%
80.52
80.06
0.57%
93.84
0.00
0
EBITDA
16.39
-3.24
-
4.37
-10.80
-
-3.14
-2.53
-
4.48
0.00
0
EBIDTM
14.10%
-3.16%
4.28%
-14.33%
-4.06%
-3.27%
4.55%
0.00%
Other Income
1.27
1.48
-14.19%
0.78
1.31
-40.46%
1.29
1.56
-17.31%
1.80
0.00
0
Interest
3.99
3.76
6.12%
3.97
3.09
28.48%
3.95
3.04
29.93%
4.10
0.00
0
Depreciation
1.00
0.99
1.01%
0.99
0.97
2.06%
0.99
0.91
8.79%
1.28
0.00
0
PBT
12.66
-6.52
-
0.20
-13.56
-
-6.79
-4.92
-
0.90
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
12.66
-6.52
-
0.20
-13.56
-
-6.79
-4.92
-
0.90
0.00
0
PATM
10.89%
-6.35%
0.19%
-17.99%
-8.77%
-6.35%
0.91%
0.00%
EPS
6.86
-3.53
-
0.11
-7.35
-
-3.68
-2.67
-
0.49
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Net Sales
394.14
353.75
383.31
366.64
285.44
331.07
384.08
347.44
364.99
287.26
201.64
Net Sales Growth
54.30%
-7.71%
4.55%
28.45%
-13.78%
-13.80%
10.55%
-4.81%
27.06%
42.46%
 
Cost Of Goods Sold
109.37
114.90
114.83
116.54
78.61
94.96
103.66
88.13
99.81
92.49
52.19
Gross Profit
284.77
238.84
268.48
250.11
206.83
236.12
280.43
259.30
265.18
194.77
149.45
GP Margin
72.25%
67.52%
70.04%
68.22%
72.46%
71.32%
73.01%
74.63%
72.65%
67.80%
74.12%
Total Expenditure
372.04
365.85
370.76
353.71
318.28
348.17
360.43
325.10
335.09
271.59
188.12
Power & Fuel Cost
-
20.67
22.30
20.27
19.86
21.31
20.43
19.62
16.60
14.12
11.05
% Of Sales
-
5.84%
5.82%
5.53%
6.96%
6.44%
5.32%
5.65%
4.55%
4.92%
5.48%
Employee Cost
-
152.27
152.40
144.88
140.33
133.01
123.90
116.21
111.41
88.80
69.41
% Of Sales
-
43.04%
39.76%
39.52%
49.16%
40.18%
32.26%
33.45%
30.52%
30.91%
34.42%
Manufacturing Exp.
-
45.52
49.13
43.15
48.71
66.06
80.46
73.49
72.30
37.81
29.54
% Of Sales
-
12.87%
12.82%
11.77%
17.06%
19.95%
20.95%
21.15%
19.81%
13.16%
14.65%
General & Admin Exp.
-
16.14
16.18
14.58
11.90
12.48
9.83
9.01
14.44
7.99
5.54
% Of Sales
-
4.56%
4.22%
3.98%
4.17%
3.77%
2.56%
2.59%
3.96%
2.78%
2.75%
Selling & Distn. Exp.
-
10.46
10.58
8.67
7.10
9.89
8.58
7.52
8.46
12.98
12.07
% Of Sales
-
2.96%
2.76%
2.36%
2.49%
2.99%
2.23%
2.16%
2.32%
4.52%
5.99%
Miscellaneous Exp.
-
5.89
5.35
5.63
11.77
10.47
13.58
11.12
12.06
17.40
12.07
% Of Sales
-
1.67%
1.40%
1.54%
4.12%
3.16%
3.54%
3.20%
3.30%
6.06%
4.13%
EBITDA
22.10
-12.10
12.55
12.93
-32.84
-17.10
23.65
22.34
29.90
15.67
13.52
EBITDA Margin
5.61%
-3.42%
3.27%
3.53%
-11.51%
-5.17%
6.16%
6.43%
8.19%
5.45%
6.71%
Other Income
5.14
6.15
8.73
5.39
3.16
3.29
2.78
2.49
3.92
8.69
11.64
Interest
16.01
13.99
12.68
13.87
14.20
14.30
15.11
14.59
16.88
12.56
13.30
Depreciation
4.26
4.16
4.16
5.01
5.52
7.29
6.47
6.76
6.49
3.42
3.01
PBT
6.97
-24.09
4.45
-0.57
-49.40
-35.40
4.86
3.48
10.45
8.38
8.85
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.70
1.18
5.74
1.99
0.87
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
13.67%
33.91%
54.93%
23.75%
9.83%
PAT
6.97
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
6.39
7.98
PAT before Minority Interest
6.97
-24.09
4.45
4.09
-45.67
-35.26
4.41
2.29
4.70
6.39
7.98
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
1.77%
-6.81%
1.16%
1.12%
-16.00%
-10.65%
1.15%
0.66%
1.29%
2.22%
3.96%
PAT Growth
127.88%
-
8.80%
-
-
-
92.58%
-51.28%
-26.45%
-19.92%
 
Unadjusted EPS
3.78
-13.06
2.41
2.22
-24.74
-19.10
2.39
1.24
2.55
3.46
4.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Shareholder's Funds
78.55
103.68
102.35
240.98
286.65
321.91
319.65
318.98
275.60
272.44
Share Capital
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
Total Reserves
60.09
85.23
83.90
222.52
268.19
303.45
301.20
300.52
257.14
253.99
Non-Current Liabilities
108.28
87.79
84.70
94.16
97.94
105.13
81.94
91.21
90.32
83.03
Secured Loans
66.52
34.07
35.70
44.20
59.30
68.81
52.28
63.01
89.03
81.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.30
1.19
Long Term Provisions
41.76
53.72
49.00
49.97
38.64
36.32
29.65
28.20
0.00
0.00
Current Liabilities
326.94
329.48
314.08
305.82
128.48
253.56
128.50
241.62
145.60
161.92
Trade Payables
33.86
37.93
32.27
28.03
19.04
17.61
16.37
12.29
32.21
53.84
Other Current Liabilities
81.13
70.02
59.00
76.45
53.54
44.10
52.82
49.75
0.69
0.52
Short Term Borrowings
38.55
52.40
50.93
52.04
43.20
38.04
45.58
27.10
0.00
0.00
Short Term Provisions
173.40
169.13
171.88
149.30
12.69
153.81
13.73
152.47
112.70
107.55
Total Liabilities
513.77
520.95
501.13
640.96
513.07
680.60
530.09
651.81
511.52
517.39
Net Block
279.59
276.89
277.09
423.77
427.75
429.45
428.49
426.14
179.93
180.98
Gross Block
292.67
285.99
282.10
512.86
513.47
509.70
504.89
499.03
245.68
249.75
Accumulated Depreciation
13.08
9.10
5.01
89.09
85.73
80.25
76.41
72.89
65.75
68.77
Non Current Assets
294.03
296.93
293.28
432.33
437.05
442.66
445.67
437.86
372.98
371.37
Capital Work in Progress
10.06
11.09
7.91
0.83
1.83
2.15
4.58
0.53
3.42
0.76
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
189.63
189.64
Long Term Loans & Adv.
3.89
8.34
7.60
7.42
7.45
10.87
7.46
8.04
0.00
0.00
Other Non Current Assets
0.47
0.60
0.68
0.31
0.02
0.18
5.14
3.13
0.00
0.00
Current Assets
219.74
224.02
207.86
208.63
76.01
237.93
84.41
213.94
138.54
146.02
Current Investments
0.00
0.00
0.00
0.15
0.15
0.15
0.15
0.15
0.00
0.00
Inventories
29.47
28.07
25.01
22.19
22.82
25.42
20.60
18.89
12.98
10.78
Sundry Debtors
9.81
14.39
7.59
6.94
12.78
14.86
8.18
12.85
11.14
14.93
Cash & Bank
2.42
4.52
2.81
9.40
9.46
16.75
20.29
14.44
9.18
20.00
Other Current Assets
178.03
11.32
8.18
6.60
30.81
180.76
35.19
167.61
105.24
100.31
Short Term Loans & Adv.
166.15
165.73
164.27
163.35
21.75
162.31
20.14
152.75
105.10
99.64
Net Current Assets
-107.20
-105.47
-106.23
-97.19
-52.46
-15.63
-44.08
-27.68
-7.06
-15.90
Total Assets
513.77
520.95
501.14
640.96
513.06
680.59
530.08
651.80
511.52
517.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Cash From Operating Activity
-7.04
19.90
21.11
13.49
10.34
25.50
20.21
42.09
44.22
6.28
PBT
-24.09
4.45
4.45
-45.67
-35.40
4.86
3.48
10.45
8.38
8.85
Adjustment
17.26
16.11
18.40
16.63
20.85
20.84
21.51
21.70
17.42
13.28
Changes in Working Capital
-0.04
-0.59
-1.23
42.75
25.12
1.49
-2.93
15.53
21.17
-14.89
Cash after chg. in Working capital
-6.88
19.96
21.62
13.72
10.57
27.18
22.06
47.67
46.98
7.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.15
-0.06
-0.50
-0.23
-0.24
-1.17
-1.85
-5.59
-2.76
-0.96
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
-5.54
-6.51
3.70
3.74
-4.40
-5.36
-12.31
-7.58
-32.15
5.95
Net Fixed Assets
-5.65
-7.07
223.68
1.61
-3.45
-2.38
-9.91
-250.50
1.05
-1.40
Net Investments
0.00
0.00
0.00
0.05
0.00
0.00
0.00
11.89
0.00
0.00
Others
0.11
0.56
-219.98
2.08
-0.95
-2.98
-2.40
231.03
-33.20
7.35
Cash from Financing Activity
11.35
-12.35
-30.91
-14.73
-13.60
-19.54
-6.23
-31.86
-8.40
-10.83
Net Cash Inflow / Outflow
-1.23
1.04
-6.10
2.50
-7.66
0.60
1.66
2.64
3.66
1.40
Opening Cash & Equivalents
2.33
1.29
7.39
4.86
13.04
12.44
10.78
8.14
4.50
3.10
Closing Cash & Equivalent
1.11
2.33
1.29
7.36
5.38
13.04
12.44
10.78
8.16
4.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 09
Mar 08
Book Value (Rs.)
42.56
56.18
55.46
54.95
79.70
98.80
97.58
97.22
73.71
72.00
ROA
-4.66%
0.87%
0.72%
-7.91%
-5.91%
0.73%
0.39%
0.81%
1.24%
1.57%
ROE
-26.44%
4.32%
4.01%
-36.76%
-21.41%
2.44%
1.28%
2.98%
4.75%
5.89%
ROCE
-5.07%
8.63%
8.74%
-13.30%
-7.60%
6.91%
6.30%
10.78%
9.47%
10.28%
Fixed Asset Turnover
1.22
1.35
0.92
0.56
0.65
0.76
0.69
0.98
1.16
0.81
Receivable days
12.48
10.46
7.23
12.60
15.23
10.95
11.05
12.00
16.56
22.22
Inventory Days
29.69
25.27
23.49
28.77
26.59
21.87
20.74
15.94
15.09
18.42
Payable days
37.53
36.13
32.22
28.55
20.11
17.82
16.69
26.22
62.61
102.91
Cash Conversion Cycle
4.64
-0.39
-1.49
12.82
21.71
15.00
15.10
1.71
-30.95
-62.27
Total Debt/Equity
1.54
0.92
0.93
1.11
0.77
0.60
0.63
0.56
0.66
0.62
Interest Cover
-0.72
1.35
1.29
-2.22
-1.47
1.34
1.24
1.62
1.67
1.67

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


No Latest News!

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.