HARRMALAYA
OVERVALUEDHarrisons Malayalam Limited
Others · NSE
↓ 115.1% vs fair value
52W Low
₹154
+41.7% from low
52W High
₹238
-8.5% from high
Valuation Gauge
Current Price
₹218
Fair Value
₹101
Fair Value Analysis
₹101
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | CAUTION: ROCE declining (latest 8.9%) — returns on capital are falling; verify this isn't a value trap.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Mixed Signals
Profitability
ROE of 7.5% is below the Others sector benchmark of 15%
Debt & Leverage
D/E ratio of 0.7x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 31.0x is slightly below the Others sector median of 40x — reasonably valued
Cash Flow
FCF margin of 1.3% — very thin despite positive FCF (₹6 Cr)
Earnings Growth
5yr EPS CAGR of -13.6% — earnings are declining (sector avg growth: 12.0%)
Dividend
No dividend — typical for growth-stage companies
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
1.8%
Free cash flow / market cap
Revenue Growth (YoY)
+44.4%
Year-on-year revenue change
Profit Growth (YoY)
+70.2%
Year-on-year PAT change
Operating Cash Flow
₹23 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹6.7
P/E Ratio
31x
P/B Ratio
2.3x
ROE
7.6%
ROCE
10.7%
Debt / Equity
0.69x
Beta
0.52
Div Yield
—
FCF (Cr)
₹6 Cr
Revenue (Cr)
₹486 Cr
EPS Growth 5Y
-13.6%
Mkt Cap (Cr)
₹386 Cr
52W High
₹237.9
52W Low
₹153.7
Book Value/Share
₹89.2
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹529 Cr | ₹23 Cr | 4.0% | ₹25 Cr | ₹13.63 |
| 2025-03-31 | ₹512 Cr | ₹23 Cr | 5.0% | ₹15 Cr | ₹8.05 |
| 2024-03-31 | ₹486 Cr | ₹10 Cr | 2.0% | ₹-7 Cr | ₹-3.95 |
| 2023-03-31 | ₹485 Cr | ₹27 Cr | 6.0% | ₹18 Cr | ₹9.61 |
| 2022-03-31 | ₹470 Cr | ₹31 Cr | 7.0% | ₹23 Cr | ₹12.48 |
| 2021-03-31 | ₹449 Cr | ₹55 Cr | 12.0% | ₹40 Cr | ₹21.85 |
| 2020-03-31 | ₹385 Cr | ₹24 Cr | 6.0% | ₹9 Cr | ₹5.01 |
| 2019-03-31 | ₹352 Cr | ₹-12 Cr | -3.0% | ₹-24 Cr | ₹-13.02 |
| 2018-03-31 | ₹382 Cr | ₹13 Cr | 3.0% | ₹4 Cr | ₹2.41 |
| 2017-03-31 | ₹365 Cr | ₹13 Cr | 4.0% | ₹4 Cr | ₹2.21 |
| 2016-03-31 | ₹284 Cr | ₹-36 Cr | -13.0% | ₹-46 Cr | ₹-24.69 |
| 2015-03-31 | ₹325 Cr | ₹-17 Cr | -5.0% | ₹-35 Cr | ₹-19.06 |
| 2014-03-31 | ₹382 Cr | ₹24 Cr | 6.0% | ₹4 Cr | ₹2.38 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
AVRO INDIA LIMITED | ₹10.3 | ₹75.8 | +86.5% | 38.2 | — | UNDERVALUED |
Magnum Ventures Limited | ₹19.8 | ₹119.4 | +83.4% | — | -1.6% | UNDERVALUED |
DCM Shriram Industries Limited | ₹41.7 | ₹196.1 | +78.7% | 3 | 12.6% | UNDERVALUED |
Star Paper Mills Limited | ₹141.5 | ₹657.4 | +78.5% | 5.6 | 44.2% | UNDERVALUED |
HB Stockholdings Limited | ₹60.5 | ₹281.1 | +78.5% | 3.8 | 13.1% | UNDERVALUED |
Balkrishna Paper Mills Limited | ₹18.7 | ₹80.6 | +76.8% | 3.1 | 26.1% | UNDERVALUED |
Heads UP Ventures Limited | ₹7.1 | ₹28.8 | +75.3% | 3.9 | — | UNDERVALUED |
Credo Brands Marketing Limited | ₹88.5 | ₹305.8 | +71.1% | 10.9 | 16.4% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant