HARRMALAYA - Harrisons Malayalam Ltd. Share Price

Industrial Products

₹200.67+3.84(+1.95%)

Market Closed as of Apr 29, 2025, 15:30 IST

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

Cash Flow for Harrisons Malayalam

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

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	9.1%	13	12	11
Change in inventories	95.4%	0.82	-2.88	-0.04
Depreciation	42%	5.77	4.36	4.23
Adjustments for interest income	2.2%	0.12	0.1	0.11
Net Cashflows from Operations	6.5%	34	32	39
Income taxes paid (refund)	-	1.05	0	1.16
Net Cashflows From Operating Activities	3.2%	33	32	38
Proceeds from sales of PPE	-23.7%	0.27	0.41	2.79
Purchase of property, plant and equipment	-22.2%	22	28	17
Interest received	2.2%	0.12	0.1	0.11
Net Cashflows From Investing Activities	19.5%	-21.83	-27.37	-14.12
Proceeds from borrowings	52%	39	26	21
Repayments of borrowings	89.5%	37	20	31
Interest paid	9.1%	13	12	11
Income taxes paid (refund)	-534.8%	0	1.23	0
Other inflows (outflows) of cash	-6.5%	-0.47	-0.38	-0.38
Net Cashflows from Financing Activities	-48.8%	-10.96	-7.04	-21.46
Net change in cash and cash eq.	71.9%	0.18	-1.92	1.97

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

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	9.1%	13	12	11
Change in inventories	95.4%	0.82	-2.88	-0.04
Depreciation	42%	5.77	4.36	4.23
Adjustments for interest income	2.2%	0.12	0.1	0.11
Net Cashflows from Operations	6.5%	34	32	39
Income taxes paid (refund)	-	1.05	0	1.16
Net Cashflows From Operating Activities	3.2%	33	32	38
Proceeds from sales of PPE	-23.7%	0.27	0.41	2.79
Purchase of property, plant and equipment	-22.2%	22	28	17
Interest received	2.2%	0.12	0.1	0.11
Net Cashflows From Investing Activities	19.5%	-21.83	-27.37	-14.11
Proceeds from borrowings	52%	39	26	21
Repayments of borrowings	89.5%	37	20	31
Interest paid	9.1%	13	12	11
Income taxes paid (refund)	-534.8%	0	1.23	0
Other inflows (outflows) of cash	-6.5%	-0.47	-0.38	-0.38
Net Cashflows from Financing Activities	-48.8%	-10.96	-7.04	-21.46
Net change in cash and cash eq.	71.9%	0.18	-1.92	1.97

Income Statement for Harrisons Malayalam

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

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	3.7%	142	137	98	141	130	122
Other Income	132.4%	2.65	1.71	3.44	2.38	2.63	1.52
Total Income	4.3%	145	139	101	143	132	123
Cost of Materials	25%	26	21	16	28	27	29
Purchases of stock-in-trade	-22.2%	22	28	25	15	10	11
Employee Expense	-2%	49	50	42	43	49	52
Finance costs	11.2%	3.58	3.32	3.24	3.35	3.36	3.41
Depreciation and Amortization	11.1%	1.7	1.63	1.56	1.92	1.39	1.29
Other expenses	3.2%	33	32	27	31	35	37
Total Expenses	-0.7%	134	135	107	145	126	125
Profit Before exceptional items and Tax	221.5%	11	4.11	-5.61	-1.97	6.68	-2.15
Exceptional items before tax	-	0	0	0	-7.58	0	0
Total profit before tax	221.5%	11	4.11	-5.61	-9.55	6.68	-2.15
Total profit (loss) for period	221.5%	11	4.11	-5.61	-9.55	6.68	-2.15
Other comp. income net of taxes	24.2%	-1.04	-1.69	-1.25	-1.08	-1.3	-2.46
Total Comprehensive Income	529.4%	10	2.43	-6.86	-10.63	5.38	-4.61
Earnings Per Share, Basic	312.2%	6.07	2.23	-3.04	-5.18	3.62	-1.16
Earnings Per Share, Diluted	312.2%	6.07	2.23	-3.04	-5.18	3.62	-1.16

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	0.2%	488	487	472	451	387	354
Other Income	26.5%	8.74	7.12	7.13	2.83	6.13	6.15
Total Income	0.6%	497	494	479	454	393	360
Cost of Materials	-4.6%	104	109	117	105	83	93
Purchases of stock-in-trade	48.5%	50	34	39	23	24	21
Employee Expense	5.6%	188	178	166	161	165	152
Finance costs	9.1%	13	12	11	14	16	14
Depreciation and Amortization	42%	5.77	4.36	4.23	4.11	4.3	4.16
Other expenses	-1.4%	138	140	115	99	105	99
Total Expenses	4.4%	497	476	456	413	384	384
Profit Before exceptional items and Tax	-104.2%	0.29	18	23	40	9.29	-24.09
Exceptional items before tax	-	-7.58	0	0	0	0	0
Total profit before tax	-148.8%	-7.29	18	23	40	9.29	-24.09
Total profit (loss) for period	-148.8%	-7.29	18	23	40	9.29	-24.09
Other comp. income net of taxes	-913.6%	-4.98	0.41	-0.1	-4.31	-8.93	-1.04
Total Comprehensive Income	-178.1%	-12.27	18	23	36	0.36	-25.13
Earnings Per Share, Basic	-157.4%	-3.95	9.63	12.44	21.92	5.03	-13.05
Earnings Per Share, Diluted	-157.4%	-3.95	9.63	12.44	21.92	5.03	-13.05

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

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	3.7%	142	137	98	141	130	122
Other Income	132.4%	2.65	1.71	3.44	2.38	2.63	1.52
Total Income	4.3%	145	139	101	143	132	123
Cost of Materials	25%	26	21	16	28	27	29
Purchases of stock-in-trade	-22.2%	22	28	25	15	10	11
Employee Expense	-2%	49	50	42	43	49	52
Finance costs	11.2%	3.58	3.32	3.24	3.35	3.36	3.41
Depreciation and Amortization	11.1%	1.7	1.63	1.56	1.92	1.39	1.29
Other expenses	3.2%	33	32	27	31	35	37
Total Expenses	-0.7%	134	135	107	145	126	125
Profit Before exceptional items and Tax	221.5%	11	4.11	-5.61	-1.98	6.68	-2.15
Exceptional items before tax	-	0	0	0	-7.58	0	0
Total profit before tax	221.5%	11	4.11	-5.61	-9.56	6.68	-2.15
Total profit (loss) for period	221.5%	11	4.11	-5.61	-9.56	6.68	-2.15
Other comp. income net of taxes	24.2%	-1.04	-1.69	-1.25	-1.08	-1.3	-2.46
Total Comprehensive Income	529.4%	10	2.43	-6.86	-10.64	5.38	-4.61
Earnings Per Share, Basic	312.2%	6.07	2.23	-3.04	-5.18	3.62	-1.16
Earnings Per Share, Diluted	312.2%	6.07	2.23	-3.04	-5.18	3.62	-1.16

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	0.2%	488	487	472	451	387	354
Other Income	26.5%	8.74	7.12	7.13	2.83	6.13	6.15
Total Income	0.6%	497	494	479	454	393	360
Cost of Materials	-4.6%	104	109	117	105	83	93
Purchases of stock-in-trade	48.5%	50	34	39	23	24	21
Employee Expense	5.6%	188	178	166	161	165	152
Finance costs	9.1%	13	12	11	14	16	14
Depreciation and Amortization	42%	5.77	4.36	4.23	4.11	4.3	4.16
Other expenses	-1.4%	138	140	115	99	105	99
Total Expenses	4.4%	497	476	456	414	384	384
Profit Before exceptional items and Tax	-104.2%	0.28	18	23	40	9.26	-24.09
Exceptional items before tax	-	-7.58	0	0	0	0	0
Total profit before tax	-148.8%	-7.3	18	23	40	9.26	-24.09
Total profit (loss) for period	-148.8%	-7.3	18	23	40	9.26	-24.09
Other comp. income net of taxes	-913.6%	-4.98	0.41	-0.1	-4.31	-8.93	-1.04
Total Comprehensive Income	-178.1%	-12.28	18	23	36	0.34	-25.13
Earnings Per Share, Basic	-157.5%	-3.96	9.63	12.51	21.9	5.02	-13.06
Earnings Per Share, Diluted	-157.5%	-3.96	9.63	12.51	21.9	5.02	-13.06

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Sector Comparison: HARRMALAYA vs Industrial Products

Comprehensive comparison against sector averages

Comparative Metrics

HARRMALAYA metrics compared to Industrial

Category	HARRMALAYA	Industrial
PE	2536.72	32.20
PS	0.69	2.35
Growth	11.5 %	4.1 %

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. In last one year, the company has had an above average growth that other Industrial Products companies.

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

As of 2025-03-31

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%
Trade Apartments Limited	1.14%
Harshvardhan Ramprasad Goenka	0.3%
Market Maker	0.27%
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%
Rama Prasad Goenka	0.05%
Carniwal Investments Ltd	0.01%
Saregama India Limited	0%
Atlantus Dwellings And Infrastructure Llp	0%
Chattarpati Apartments Llp	0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Balance Sheet for Harrisons Malayalam

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

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-538.5%	0.17	0.87	0.23	0.69	4.44	2.6
Current investments	-	0	0	0	0	0	0
Total current financial assets	0%	23	23	23	16	31	26
Inventories	25%	46	37	59	38	48	35
Total current assets	9.2%	96	88	114	84	111	92
Property, plant and equipment	0%	297	297	291	290	285	286
Capital work-in-progress	11.3%	80	72	68	58	44	36
Investment property	-	-	0	0	7.6	0	0
Non-current investments	0%	0.02	0.02	0.01	0.01	0.01	0.01
Total non-current financial assets	0%	0.03	0.03	7.61	4.32	4.48	1.84
Total non-current assets	2.1%	382	374	372	361	340	327
Total assets	3.5%	479	463	487	445	452	420
Borrowings, non-current	-15.8%	33	39	44	47	53	46
Total non-current financial liabilities	-14.6%	36	42	47	50	56	49
Provisions, non-current	6.2%	52	49	52	51	52	45
Total non-current liabilities	-4.4%	87	91	98	100	108	94
Borrowings, current	9.3%	60	55	60	45	52	40
Total current financial liabilities	16.1%	181	156	170	130	137	126
Provisions, current	0%	30	30	24	22	22	31
Current tax liabilities	-61.3%	0	0.38	0.92	1.42	2.01	2.66
Total current liabilities	11.1%	242	218	230	179	185	178
Total liabilities	6.3%	339	319	338	289	303	282
Equity share capital	0%	18	18	18	18	18	18
Total equity	-2.8%	140	144	149	156	150	138
Total equity and liabilities	3.5%	479	463	487	445	452	420

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

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-538.5%	0.17	0.87	0.23	0.69	4.44	2.61
Total current financial assets	0%	23	23	23	16	31	26
Inventories	25%	46	37	59	38	48	35
Total current assets	10.5%	96	87	114	84	111	92
Property, plant and equipment	0%	297	297	291	290	285	286
Capital work-in-progress	11.3%	80	72	68	58	44	36
Investment property	-	-	0	0	7.6	0	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	7.61	4.32	4.48	1.84
Total non-current assets	2.1%	382	374	372	361	340	327
Total assets	3.5%	479	463	487	445	452	420
Borrowings, non-current	-15.8%	33	39	44	47	53	46
Total non-current financial liabilities	-14.6%	36	42	47	50	56	49
Provisions, non-current	6.2%	52	49	52	51	52	45
Total non-current liabilities	-4.4%	87	91	98	100	108	94
Borrowings, current	9.3%	60	55	60	45	52	40
Total current financial liabilities	16.1%	181	156	170	130	137	126
Provisions, current	0%	30	30	24	22	22	31
Current tax liabilities	-61.3%	0	0.38	0.92	1.42	2.01	2.66
Total current liabilities	11.1%	242	218	230	179	185	178
Total liabilities	6.3%	339	319	338	289	303	282
Equity share capital	0%	18	18	18	18	18	18
Total equity	-3.5%	139	144	149	156	150	138
Total equity and liabilities	3.5%	479	463	487	445	452	420

Investor Care
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	0.08

Financial Health
Current Ratio	0.39
Debt/Equity	0.67

Valuation
Market Cap	370.34 Cr
Price/Earnings (Trailing)	2.59 K
Price/Sales (Trailing)	0.7
EV/EBITDA	18.12
Price/Free Cashflow	47.08
MarketCap/EBT	2.59 K

Fundamentals
Revenue (TTM)	528.37 Cr
Rev. Growth (Yr)	9.62%
Rev. Growth (Qtr)	4.23%
Earnings (TTM)	14.32 L
Earnings Growth (Yr)	67.76%
Earnings Growth (Qtr)	172.37%

Profitability
Operating Margin	1.46%
EBT Margin	0.03%
Return on Equity	0.10%
Return on Assets	0.03%
Free Cashflow Yield	2.12%

HARRMALAYA - Harrisons Malayalam Ltd. Share Price

What does Harrisons Malayalam Ltd. do?

Cash Flow for Harrisons Malayalam

Income Statement for Harrisons Malayalam

Sector Comparison: HARRMALAYA vs Industrial Products

Comparative Metrics

Performance Comparison

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Balance Sheet for Harrisons Malayalam

Investor Care

Financial Health

Valuation

Fundamentals

Profitability

Revenue Breakdown

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Description	Share	Value
RUBBER	54.6%	77.4 Cr
TEA	45.4%	64.4 Cr
Total		141.8 Cr