IndiaOne Finance - Company Dashboard

Governance Classic Home

Harrisons Malayalam LtdRubberINE544A01019Consolidated₹178.49-2.22 (-1.23%)Jun-26

Valuation

Market Cap₹329.41 Cr

TTM PE12.15x

Forward PE11.94x

PEG-1.74

Book Value₹96.78

P/B1.84x

TTM EPS₹14.69

Fwd EPS₹14.95

TTM Revenue₹547.54 Cr

TTM PAT₹27.10 Cr

TTM EBITDA₹17.50 Cr

TTM EBIT₹12.32 Cr

Last Qtr PAT₹3.93 Cr

Last Qtr EBITDA₹5.68 Cr

Last Qtr EBIT₹4.07 Cr

Profitability

ROE15.17%

ROCE12.77%

TTM NPM4.95%

TTM EBITDA %3.20%

Curr OPM3.07%

Last OPM5.97%

Curr NPM—

Last NPM—

Curr EPS₹2.13

Last EPS₹4.94

Balance sheet

Equity₹18.45 Cr

Reserve₹160.17 Cr

Total Debt₹107.67 Cr

D/E0.60x

Interest %84.48%

Curr Interest₹3.32 Cr

Price / range

Close₹178.49

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-1.23%

1W-3.94%

1M-5.58%

3M-14.86%

6M+4.32%

1Y-14.27%

2Y-24.10%

3Y+15.30%

5Y-9.99%

Diwali+6.21%

Sector peers — Rubber

Company	Close	Mkt Cap	TTM P/E	ROE
APCOTEXIND	604.85	₹3.14K Cr	19.45	25.96%
PIXTRANS	1745.85	₹2.38K Cr	18.05	18.91%
TINNARUBR	1018.85	₹1.84K Cr	29.38	20.53%
GRPLTD	2008.20	₹1.07K Cr	188.92	3.18%
RUBFILA	67.48	₹366.20 Cr	13.88	8.28%
HARRMALAYA	178.49	₹329.41 Cr	12.15	15.17%
SAMPANN	24.67	₹120.41 Cr	17.13	15.33%
RISHIROOP	122.90	₹112.62 Cr	10.51	—

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	124.92+7.3%	147.13	141.09	134.40	116.46	539.08
Other Income	3.18	5.60	3.71	11.76	2.79	23.86
Total Income	128.10+7.4%	152.73	144.80	146.16	119.25	562.94
Interest	3.32	3.18	3.03	2.97	3.46	12.64
Expenditure	-124.17-9.6%	-143.60	-137.17	-139.74	-113.29	-533.79
PBDT	0	0	0	0	0	0
EBITDA	5.68-30.8%	8.60	8.76	-0.69	8.21	24.89
Depreciation	-1.61	-1.89	-1.81	-1.68	-1.58	-6.96
EBIT	4.07-38.6%	6.71	6.95	-2.37	6.63	17.93
PBT	3.94-33.9%	9.13	7.64	6.42	5.96	29.15
Tax	0	0	0	0	0	0
Equity	18.45	18.45	0	0	18.45	18.45
OPM	3.08	5.98	5.41	4.78	5.00	5.18
Net Profit	3.94-33.9%	9.13	7.64	6.42	5.96	29.15
NPM	3.08	5.98	5.41	4.78	5.00	5.18
EPS	2.13-34.1%	4.95	4.14	3.48	3.23	15.80

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	539.08+4.9%	513.91+5.3%	488.12+0.3%	486.77+3.2%	471.53+4.5%	451.11
Other Income	23.86	11.82	8.74	7.12	7.13	2.83
Total Income	562.94+7.1%	525.73+5.8%	496.86+0.6%	493.88+3.2%	478.65+5.4%	453.94
Expenditure	-533.79-4.5%	-510.83-2.9%	-496.58-4.3%	-476.10-4.5%	-455.70-10.2%	-413.49
Interest	-12.64	-13.09	-13.14	-12.23	-11.18	-13.60
PBDT	0	0	0	0	0	0
EBITDA	24.89+5.9%	23.51+125.0%	10.45-61.7%	27.26-12.7%	31.24-43.5%	55.33
Depreciation	-6.96	-7.34	-5.77	-4.36	-4.23	-4.11
EBIT	17.93+10.9%	16.17+245.5%	4.68-79.6%	22.90-15.2%	27.01-47.3%	51.22
PBT	29.15+95.6%	14.90+304.4%	-7.29-141.0%	17.78-22.5%	22.95-43.3%	40.45
Tax	0	0	0	0	0	0
Equity	18.45	18.45	0	0	0	0
OPM (%)	5.18	2.83	-1.00	4.00	5.00	9.00
Net Profit	29.15+95.6%	14.90+304.4%	-7.29-141.0%	17.78-22.5%	22.95-43.3%	40.45
NPM (%)	5.18	2.83	-1.00	4.00	5.00	9.00
EPS (Rs)	15.80+95.8%	8.07+304.3%	-3.95-141.0%	9.63-22.6%	12.44-43.2%	21.92
CEPS	15.80	8.07	-3.95	9.63	12.44	21.92

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	124.92+7.3%	147.13	141.09	134.40	116.46	539.08
Other Income	3.18	5.59	3.71	11.76	2.79	23.84
Total Income	128.10+7.4%	152.72	144.80	146.16	119.25	562.93
Interest	3.32	3.18	0	2.97	3.46	12.64
Expenditure	-124.17-9.6%	-143.61	-137.17	-139.74	-113.29	-533.80
PBDT	0	0	0	0	0	0
EBITDA	5.68-30.8%	8.59	3.92	-0.69	8.21	24.88
Depreciation	-1.61	-1.89	0	-1.68	-1.58	-6.96
EBIT	4.07-38.6%	6.70	3.92	-2.37	6.63	17.92
PBT	3.93-34.1%	9.11	7.64	6.42	5.96	29.13
Tax	0	0	0	0	0	0
Equity	18.45	18.45	0	0	18.45	18.45
OPM	3.07	5.97	5.27	4.39	5.00	5.18
Net Profit	3.93-34.1%	9.11	7.64	6.42	5.96	29.13
NPM	3.07	5.97	5.27	4.39	5.00	5.18
EPS	2.13-34.1%	4.94	0	3.48	3.23	15.79

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	539.08+4.9%	513.91+5.3%	488.12+0.3%	486.77+3.2%	471.53+4.5%	451.11
Other Income	23.84	11.82	8.74	7.12	7.13	2.83
Total Income	562.93+7.1%	525.73+5.8%	496.86+0.6%	493.88+3.2%	478.65+5.4%	453.94
Expenditure	-533.80-4.5%	-510.84-2.9%	-496.59-4.3%	-476.12-4.5%	-455.56-10.2%	-413.52
Interest	-12.64	-13.09	-13.14	-12.23	-11.18	-13.60
PBDT	0	0	0	0	0	0
EBITDA	24.88+5.9%	23.50+125.1%	10.44-61.7%	27.24-13.2%	31.38-43.3%	55.30
Depreciation	-6.96	-7.34	-5.77	-4.36	-4.23	-4.11
EBIT	17.92+10.9%	16.16+246.0%	4.67-79.6%	22.88-15.7%	27.15-47.0%	51.19
PBT	29.13+95.6%	14.89+304.0%	-7.30-141.1%	17.77-23.0%	23.09-42.9%	40.42
Tax	0	0	0	0	0	0
Equity	18.45	18.45	0	0	0	0
OPM (%)	5.18	2.83	-1.47	3.60	4.82	8.91
Net Profit	29.13+95.6%	14.89+304.0%	-7.30-141.1%	17.77-23.0%	23.09-42.9%	40.42
NPM (%)	5.18	2.83	-1.47	3.60	4.82	8.91
EPS (Rs)	15.79+95.7%	8.07+303.8%	-3.96-141.1%	9.63-23.0%	12.51-42.9%	21.90
CEPS	15.79	8.07	-3.96	9.63	12.51	21.90

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2014	Final Dividend	1	21 Aug 2014
2013	Final Dividend	0.75	12 Sep 2013
2012	Final Dividend	1.5	13 Sep 2012
2011	Final Dividend	1.5	30 Aug 2011
2010	Final Dividend	2	29 Sep 2010
2009	Final Dividend	1.5	15 Sep 2009
2008	Final Dividend	1.5	02 Sep 2008

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split