Harrisons Malayalam Ltd.

Financial

	Harrisons Malayalam	Goodricke Group	Mcleod Russel
Operational Metrics
Chemical Sector
Realization/Kg - Rubber	216.19 Rs/Kg	n/a	n/a
FMCG Sector
Realization/Kg - Tea	168.55 Rs/Kg	n/a	n/a
Financials
5 yr Average ROE	13.57 %	-2.73 %	-134.67 %
5yr average Equity Multiplier	3.78	2.36	19.57
5yr Average Asset Turnover Ratio	0.93	1.28	0.29
5yr Avg Net Profit Margin	3.78 %	-0.69 %	-27.65 %
Price to Book	2.41	1.5	7.19
P/E	14.06	37.8	0.0
5yr Avg Cash Conversion Cycle	-87.66 Days	-106.37 Days	-686.21 Days
Inventory Days	27.9 Days	65.49 Days	43.24 Days
Days Receivable	11.26 Days	29.08 Days	14.78 Days
Days Payable	123.57 Days	181.38 Days	369.3 Days
5yr Average Interest Coverage Ratio	2.41	1.07	-0.94
5yr Avg ROCE	13.17 %	0.06 %	-8.77 %
5yr Avg Operating Profit Margin	6.24 %	1.06 %	3.39 %
5 yr average Debt to Equity	0.67	0.25	9.42
5yr CAGR Net Profit	-18.1 %	0.54 %	30.44 %
5yr Average Return on Assets	3.22 %	-0.91 %	-8.7 %
Shareholdings
Promoter Holding	54.12 %	74.0 %	6.25 %
Share Pledged by Promoters	0.0	0.0	0.06 %
Change in Promoter Holding (3 Yrs)	0.0	0.0	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Harrisons Malayalam	Goodricke Group	Mcleod Russel
Product Wise Break-Up	Product Wise Break-Up Rubber 50.54 Tea 49.29 0 Others 0.17	Product Wise Break-Up Cultivation Manufacturing And Sale Of Teas 100.0 Rubber 0 Tea 0	Product Wise Break-Up 0 Rubber 0 Tea 100.0
Location Wise Break-Up	Location Wise Break-Up India 89.45 Rest of the World 10.55 UK 0 Rwanda 0 Uganda 0 Vietnam 0	Location Wise Break-Up UK 0 Uganda 0 Rwanda 0 Rest of the World 20.14 Vietnam 0 India 79.86	Location Wise Break-Up UK 0 Uganda 16.55 Rwanda 0 Rest of the World 0 Vietnam 0 India 77.68 Others 5.77
Operating Profit Break-Up	Operating Profit Break-Up Rubber 54.83 Tea 40.93 UK 0 Uganda 0 Vietnam 0 India 0 Others 4.24	-	Operating Profit Break-Up UK 100.0 Uganda 0 Vietnam 0 Tea 0 India 0 Rubber 0
Asset Break-Up	Asset Break-Up Tea 57.58 Rubber 40.2 India 0 UK 0 Uganda 0 Vietnam 0 Others 2.22	Asset Break-Up UK 0 Uganda 0 Vietnam 0 Tea 0 India 100.0 Rubber 0	Asset Break-Up UK 0.83 Uganda 6.29 Vietnam 0 Tea 0 India 92.29 Rubber 0 Others 0.59
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise Others 100	-	-