Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Harrisons Malayalam Ltd.

Agriculture

Rating :
N/A

BSE: 500467 | NSE: HARRMALAYA

NSE BSE
261.18
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  262.88
  •  268.89
  •  258.00
  •  261.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21351
  •  56.18
  •  341.85
  •  151.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 365.69
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 457.02
  • N/A
  • 2.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.12%
  • 2.38%
  • 36.87%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.04%
  • 6.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.96
  • 4.74
  • 1.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -14.85
  • -19.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.57
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 9.92
  • 9.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.07
  • 2.39
  • 2.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.14
  • 13.18
  • 16.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
142.25
129.56
9.79%
137.30
121.73
12.79%
97.66
95.85
1.89%
140.98
117.92
19.56%
Expenses
128.42
120.75
6.35%
129.95
120.70
7.66%
101.91
96.14
6.00%
140.07
115.45
21.33%
EBITDA
13.83
8.80
57.16%
7.35
1.03
613.59%
-4.25
-0.29
-
0.91
2.47
-63.16%
EBIDTM
9.72%
6.79%
5.35%
0.85%
-4.36%
-0.31%
0.64%
2.10%
Other Income
2.65
2.63
0.76%
1.71
1.52
12.50%
3.44
2.22
54.95%
2.38
2.52
-5.56%
Interest
3.58
3.36
6.55%
3.32
3.41
-2.64%
3.24
3.02
7.28%
3.35
3.12
7.37%
Depreciation
1.70
1.39
22.30%
1.63
1.29
26.36%
1.56
1.18
32.20%
1.92
1.44
33.33%
PBT
11.20
6.68
67.66%
4.11
-2.15
-
-5.61
-2.27
-
-9.56
0.44
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
11.20
6.68
67.66%
4.11
-2.15
-
-5.61
-2.27
-
-9.56
0.44
-
PATM
7.87%
5.15%
3.00%
-1.77%
-5.75%
-2.37%
-6.78%
0.37%
EPS
6.81
3.62
88.12%
2.23
-1.16
-
-3.04
-1.23
-
-5.18
0.24
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
518.19
488.12
486.77
471.53
451.11
387.30
353.75
383.31
366.64
285.44
331.07
Net Sales Growth
11.42%
0.28%
3.23%
4.53%
16.48%
9.48%
-7.71%
4.55%
28.45%
-13.78%
 
Cost Of Goods Sold
193.58
151.53
141.90
159.37
135.54
94.44
114.90
114.83
116.54
78.61
94.96
Gross Profit
324.61
336.59
344.87
312.16
315.58
292.86
238.84
268.48
250.11
206.83
236.12
GP Margin
62.64%
68.96%
70.85%
66.20%
69.96%
75.62%
67.52%
70.04%
68.22%
72.46%
71.32%
Total Expenditure
500.35
477.67
459.52
440.16
395.81
363.96
365.85
370.76
353.71
318.28
348.17
Power & Fuel Cost
-
27.36
23.64
21.66
21.29
21.95
20.67
22.30
20.27
19.86
21.31
% Of Sales
-
5.61%
4.86%
4.59%
4.72%
5.67%
5.84%
5.82%
5.53%
6.96%
6.44%
Employee Cost
-
187.91
177.97
165.68
161.12
164.81
152.27
152.40
144.88
140.33
133.01
% Of Sales
-
38.50%
36.56%
35.14%
35.72%
42.55%
43.04%
39.76%
39.52%
49.16%
40.18%
Manufacturing Exp.
-
72.57
75.96
60.79
48.67
49.46
45.52
49.13
43.15
48.71
66.06
% Of Sales
-
14.87%
15.60%
12.89%
10.79%
12.77%
12.87%
12.82%
11.77%
17.06%
19.95%
General & Admin Exp.
-
15.18
18.18
13.91
11.82
15.26
16.14
16.18
14.58
11.90
12.48
% Of Sales
-
3.11%
3.73%
2.95%
2.62%
3.94%
4.56%
4.22%
3.98%
4.17%
3.77%
Selling & Distn. Exp.
-
14.15
14.08
12.88
12.29
11.43
10.46
10.58
8.67
7.10
9.89
% Of Sales
-
2.90%
2.89%
2.73%
2.72%
2.95%
2.96%
2.76%
2.36%
2.49%
2.99%
Miscellaneous Exp.
-
8.98
7.80
5.85
5.08
6.60
5.89
5.35
5.63
11.77
9.89
% Of Sales
-
1.84%
1.60%
1.24%
1.13%
1.70%
1.67%
1.40%
1.54%
4.12%
3.16%
EBITDA
17.84
10.45
27.25
31.37
55.30
23.34
-12.10
12.55
12.93
-32.84
-17.10
EBITDA Margin
3.44%
2.14%
5.60%
6.65%
12.26%
6.03%
-3.42%
3.27%
3.53%
-11.51%
-5.17%
Other Income
10.18
8.74
7.12
7.13
2.83
6.13
6.15
8.73
5.39
3.16
3.29
Interest
13.49
13.14
12.23
11.18
13.60
15.91
13.99
12.68
13.87
14.20
14.30
Depreciation
6.81
5.77
4.36
4.23
4.11
4.30
4.16
4.16
5.01
5.52
7.29
PBT
0.14
0.28
17.77
23.09
40.42
9.26
-24.09
4.45
-0.57
-49.40
-35.40
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
0.14
-7.30
17.77
23.09
40.42
9.26
-24.09
4.45
4.09
-45.67
-35.26
PAT before Minority Interest
0.14
-7.30
17.77
23.09
40.42
9.26
-24.09
4.45
4.09
-45.67
-35.26
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
0.03%
-1.50%
3.65%
4.90%
8.96%
2.39%
-6.81%
1.16%
1.12%
-16.00%
-10.65%
PAT Growth
-94.81%
-
-23.04%
-42.87%
336.50%
-
-
8.80%
-
-
 
EPS
0.08
-3.95
9.61
12.48
21.85
5.01
-13.02
2.41
2.21
-24.69
-19.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
143.89
156.17
137.99
115.00
78.89
78.55
103.68
102.35
240.98
286.65
Share Capital
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
18.45
Total Reserves
125.43
137.71
119.53
96.55
60.43
60.09
85.23
83.90
222.52
268.19
Non-Current Liabilities
90.89
100.32
93.50
97.00
108.74
108.28
87.79
84.70
94.16
97.94
Secured Loans
38.90
46.70
45.70
44.67
57.88
66.52
34.07
35.70
44.20
59.30
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
49.03
50.67
44.86
49.40
47.79
41.76
53.72
49.00
49.97
38.64
Current Liabilities
363.34
323.01
321.23
326.58
356.62
327.11
329.48
314.08
305.82
128.48
Trade Payables
66.23
45.92
51.46
43.36
48.16
33.85
37.93
32.27
28.03
19.04
Other Current Liabilities
85.30
83.59
66.84
74.68
87.61
81.31
70.02
59.00
76.45
53.54
Short Term Borrowings
36.59
25.73
26.46
35.06
46.98
38.55
52.40
50.93
52.04
43.20
Short Term Provisions
175.22
167.77
176.46
173.48
173.87
173.40
169.13
171.88
149.30
12.69
Total Liabilities
598.12
579.50
552.72
538.58
544.25
513.94
520.95
501.13
640.96
513.07
Net Block
297.54
290.93
285.60
284.62
284.94
279.59
276.89
277.09
423.77
427.75
Gross Block
331.13
319.17
309.59
304.55
300.79
292.67
285.99
282.10
512.86
513.47
Accumulated Depreciation
33.59
28.24
24.00
19.93
15.85
13.08
9.10
5.01
89.09
85.73
Non Current Assets
374.12
360.51
326.97
315.26
306.58
298.86
296.93
293.28
432.33
437.05
Capital Work in Progress
71.87
57.67
35.71
21.77
12.68
10.06
11.09
7.91
0.83
1.83
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.
4.69
4.32
3.82
3.78
3.87
3.89
8.34
7.60
7.42
7.45
Other Non Current Assets
0.02
7.60
1.83
5.08
5.08
5.30
0.60
0.68
0.31
0.02
Current Assets
232.51
227.51
234.27
231.86
237.67
215.09
224.02
207.86
208.63
76.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.15
Inventories
36.97
37.79
34.92
34.88
40.54
29.47
28.07
25.01
22.19
22.82
Sundry Debtors
18.46
11.35
13.52
16.01
8.23
9.81
14.39
7.59
6.94
12.78
Cash & Bank
2.17
2.05
3.90
2.15
3.64
2.42
4.52
2.81
9.40
9.46
Other Current Assets
174.92
2.61
7.76
7.24
185.25
173.38
177.05
172.45
169.95
30.81
Short Term Loans & Adv.
172.58
173.72
174.18
171.59
176.18
166.32
165.73
164.27
163.35
21.75
Net Current Assets
-130.82
-95.50
-86.95
-94.73
-118.96
-112.02
-105.47
-106.23
-97.19
-52.46
Total Assets
606.63
588.02
561.24
547.12
544.25
513.95
520.95
501.14
640.96
513.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
32.98
31.26
37.54
41.12
33.32
-7.04
19.90
21.11
13.49
10.34
PBT
-7.30
17.77
23.09
40.42
9.26
-24.09
4.45
4.45
-45.67
-35.40
Adjustment
22.48
12.46
10.55
15.60
20.65
17.26
16.11
18.40
16.63
20.85
Changes in Working Capital
18.85
2.27
5.05
-14.39
3.50
-0.05
-0.59
-1.23
42.75
25.12
Cash after chg. in Working capital
34.03
32.50
38.69
41.63
33.41
-6.89
19.96
21.62
13.72
10.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.05
-1.23
-1.16
-0.51
-0.10
-0.15
-0.06
-0.50
-0.23
-0.24
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
-21.83
-27.37
-14.11
-10.68
-9.38
-5.54
-6.51
3.70
3.74
-4.40
Net Fixed Assets
-26.16
-31.54
-18.98
-12.85
-10.74
-5.65
-7.07
223.68
1.61
-3.45
Net Investments
0.00
0.00
0.14
0.00
0.00
0.00
0.00
0.00
0.05
0.00
Others
4.33
4.17
4.73
2.17
1.36
0.11
0.56
-219.98
2.08
-0.95
Cash from Financing Activity
-10.96
-5.81
-21.46
-31.87
-22.98
11.35
-12.35
-30.91
-14.73
-13.60
Net Cash Inflow / Outflow
0.18
-1.92
1.97
-1.43
0.96
-1.23
1.04
-6.10
2.50
-7.66
Opening Cash & Equivalents
0.69
2.61
0.64
2.08
1.12
2.35
1.29
7.39
4.86
13.04
Closing Cash & Equivalent
0.87
0.69
2.61
0.64
2.08
1.12
2.33
1.29
7.36
5.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
77.97
84.62
74.77
62.32
42.75
42.56
56.18
55.46
54.95
79.70
ROA
-1.22%
3.09%
4.16%
7.40%
1.75%
-4.66%
0.87%
0.72%
-7.91%
-5.91%
ROE
-4.87%
12.08%
18.25%
41.70%
11.77%
-26.44%
4.32%
4.01%
-36.76%
-21.41%
ROCE
2.40%
12.71%
15.76%
26.77%
12.83%
-5.07%
8.63%
8.74%
-13.30%
-7.60%
Fixed Asset Turnover
1.50
1.55
1.54
1.49
1.31
1.22
1.35
0.92
0.56
0.65
Receivable days
11.15
9.32
11.43
9.81
8.50
12.48
10.46
7.23
12.60
15.23
Inventory Days
27.95
27.26
27.01
30.51
32.99
29.69
25.27
23.49
28.77
26.59
Payable days
135.08
125.25
108.59
123.24
41.56
37.53
36.13
32.22
28.55
20.11
Cash Conversion Cycle
-95.98
-88.67
-70.15
-82.92
-0.06
4.64
-0.39
-1.49
12.82
21.71
Total Debt/Equity
0.65
0.59
0.62
0.83
1.44
1.54
0.92
0.93
1.11
0.77
Interest Cover
0.44
2.45
3.07
3.97
1.58
-0.72
1.35
1.29
-2.22
-1.47

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Harrisons Malayalam - Quarterly Results
    13th Feb 2025, 19:11 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.