Key Metrics of Harrisons Malayalam Ltd
About Harrisons Malayalam Ltd
Sectors
Company details
- Registered office
- 24/1624 Bristow Road, Willingdon Island Cochin, Ernakulam, In-kl, 682003
- Listed
- NSE: HARRMALAYA · ₹165.78
Operational Areas of Harrisons Malayalam Ltd
Company summary
Entity details
Compliance
Industry classification
Financials, ratios and risk analysis
Revenue, EBITDA, net profit, net worth, debt and assets for every filing year, 15+ ratios, the financial health score, shareholding, charges and peer comparison are part of the premium plan.
Sign in to continue See plans & pricingFiling compliance
Due dates follow the Companies Act: AGM within six months of the year end, AOC-4 within 30 days and MGT-7 within 60 days of the AGM. A filing made but not yet uploaded here shows as pending.
Vendor checks & payment capacity
Sign in with access to company financials to review vendor evidence.
Credit ratings
Rating history
Rating actions
| Date | Agency | Action | Long term | Short term | Outlook | Rated amount | Rationale |
|---|---|---|---|---|---|---|---|
| 17 Feb 2026 | CARE | Reaffirmed | BBB | A3+ | Stable | ₹116 Cr | View |
| 23 Jan 2025 | CARE | Reaffirmed | BBB | A3+ | Negative | ₹102 Cr | View |
| 04 Jun 2024 | CARE | Reaffirmed | BBB | — | Negative | ₹112 Cr | View |
| 01 Dec 2023 | CARE | Reaffirmed | BBB | A3+ | Stable | ₹112 Cr | View |
| 28 Oct 2022 | CARE | Reaffirmed | BBB | A3+ | Stable | ₹253 Cr | View |
| 06 Oct 2021 | CARE | Revised (from BBB-) | BBB | A3+ | Stable | ₹90.9 Cr | View |
| 06 Oct 2020 | CARE | Revised | BBB- | — | Stable | ₹115 Cr | View |
| 03 Oct 2019 | CARE | Reaffirmed | BBB- | A3 | Negative | ₹241 Cr | View |
| 22 Feb 2019 | CARE | Reaffirmed | BBB- | A3 | Negative | ₹131 Cr | View |
Credit strengths (CARE, Feb 2026)
+ Improvement in operational performance in FY25 and H1FY26
Tea: Tea contributed 43% of HML’s total operating income (TOI) in FY25 compared to 47% in FY24. Sales volumes declined by 27% in FY25 to 10.88 thousand tonnes per annum. However, owing to a drop in tea production across India, HML benefited from a 20% improvement in realisations to ₹169/kg, which helped moderate losses. In H1FY26, yields improved to 1,970 kg/ha from 1,560 kg/ha in H1FY25, supported by favourable weather conditions in April 2025. Improved yields ,
+ Rubber: Rubber sales contributed to 57% of TOI in FY25 (FY24: 54%). Sales volume dropped by 7% in FY25 to 11.88 thousand
MT, which was offset by an increase in realisation of 14.5% leading to growth in TOI from rubber to ₹297 crore in FY25 (PY: ₹255 1Complete definition of ratings assigned are available at www.careratings.com and other CARE Ratings Limited’s publications. 1 CARE Ratings Ltd. Press Release crore). The company earns tree felling income on selling old rubber trees when they are cut down in replanting, which attracts a higher margin.
+ Promoters and management experience in plantations business
HML is a part of the RPG/RP-SG group of companies. The groups are business conglomerates with diverse business activities , including presence in tyres, power transmission, electricity distribution, retail, IT, pharmaceuticals among others, Santosh Kumar and Cherian M George are the company’s current whole -time directors, who each have over 25 years of experience in plantation and allied businesses. Comfortable financial risk profile
+ Comfortable financial risk profile
The company’s capital structure remains comfortable, with overall gearing at 0.67x as on March 31, 2025, largely stable compa red to 0.68x in the previous year. As on March 31, 2025, HML’s debt comprised ~₹66 crore of term loans and ₹29 crore of working capital borrowings. During FY25, a term loan of Rs. 35 crores were sanctioned, of which Rs. 28.61 crores were availed during the year, while the balance Rs. 6.39 crores is expected to be availed in FY26. ₹25 crore of the sanctioned term loan is e
Credit challenges
− Declining mature area in rubber plantation
Mature area in rubber plantation has been reducing over the years where total mature area as a percentage of total area declined from 74.31% in FY21 to 55.7% in H1FY26. Due to litigations, the company was unable to perform replantation activities from 2014 to 2019. Since rubber trees take up to ~7 years to mature, mature area has reduced. Mature area is expected to improve from FY27 onwards. Labour and working capital intensive industry
− Labour and working capital intensive industry
The company’s operations are highly labour - or human capital-based, which make up ~44% of the company’s total cost through contract cost, salaries and wages, and employee welfare facilities, among others. Increase in wage cost and increase in other production cost has impacted profitability of the tea segment over the years. Exposure to agro-climatic risk and susceptibility to price volatility Tea and rubber are agricultural commodities, exposing HML to agro -climatic and price volatility risks
− Exposure to agro-climatic risk and susceptibility to price volatility
Tea and rubber are agricultural commodities, exposing HML to agro -climatic and price volatility risks. Moreover, the cost associated in production of tea is primarily fixed, mainly in terms of labour cost, which increases irrespective of production volume. This fixed cost-intensive nature of the industry leads to variability in the company’s profitability and cashflows. Rainfall plays a vital ro le in rubber cropping and tea quality. Erratic rainfall can potentially impact the company’s product
Could lead to an upgrade
Factors that could individually or collectively lead to positive rating action/upgrade: • Sustainably improving turnaround in the tea and rubber business, maintaining return on capital employed (ROCE) above 15% and interest coverage ratio (ICR) above 3x.
Could lead to a downgrade
Factors that could individually or collectively lead to negative rating action/downgrade: • Total debt to profit before, depreciation, interest, and taxation (TD/PBDIT) of over 5x or total outside liabilities to tangi ble net worth (TOL/TNW) of over 2.5x, on a sustained basis.
Agency-reported financials (CARE, 23 Jan 2025)
| Metric | March 31, 2023 | March 31, 2024 |
|---|---|---|
| Total operating income | ₹488 Cr | ₹235 Cr |
| PBILDT | ₹10.46 Cr | ₹3.10 Cr |
| PAT | ₹-7.29 Cr | ₹-1.49 Cr |
| Overall gearing (times) | 0.72× | 0.68× |
| Interest coverage (times) | 0.80× | 0.47× |
| Revenue growth (YoY) | — | −51.9% |
| EBITDA margin | 2.1% | 1.3% |
| Implied interest cost (EBITDA ÷ coverage) | ₹13.08 Cr | ₹6.60 Cr |
| PAT margin | −1.5% | −0.6% |
Borrowings & rated debt
Rated limits over time
Facility mix
Rated facilities
| Facility | Type | Previous | Current | Change | Rating | Action | Agency |
|---|---|---|---|---|---|---|---|
| Long-term bank facilities | Working capital & bank lines | — | ₹107 Cr | — | BBB (Stable) | Revised | CARE |
| Short-term bank facilities | Working capital & bank lines | — | ₹9.26 Cr | — | A3+ | Reaffirmed | CARE |
CARE ratings on record (checked 23 Oct 2026)
| Instrument | Amount | Rating |
|---|---|---|
| Bank Guarantee | ₹4.26 Cr | CARE A3+ |
| Bill Discounting/ Bills Purchasing | ₹5.00 Cr | CARE A3+ |
| Cash Credit | ₹39.5 Cr | CARE BBB; Stable |
| Term Loan | ₹67.7 Cr | CARE BBB; Stable |
| Working Capital Limits | — | Withdrawn |
Lenders
| Fund-based - LT | Cash Credit | Federal Bank |
| Fund-based - LT | Cash Credit | ICICI Bank Ltd. |
| Fund-based - LT | Cash Credit | IDBI Bank Ltd. |
| Fund-based - LT | Term Loan | Dhanlaxmi Bank Ltd. |
| Fund-based - LT | Term Loan | Federal Bank |
| Fund-based - LT | Term Loan | ICICI Bank Ltd. |
| Fund-based - LT | Term Loan | IDBI Bank Ltd. |
| Fund-based - LT | Term Loan | South Indian Bank Ltd. |
| Fund-based - ST | Bill Discounting/ Bills Purchasing | South Indian Bank Ltd. |
| Non-fund-based - ST | Bank Guarantee | IDBI Bank Ltd. |
Credit assessment · Manufacturing
Rating Methodology – Manufacturing Companies (Mar 2025) · Standalone accounts · FY 2025-26
Ratios, pillar scores and the indicative rating are part of Premium.
Rating status
| Default | No default on record |
| Issuer cooperation | Cooperating |
| Credit enhancement | None – standalone rating |
| Next action stable or better (model) | 53% |
| Information on file | 78% · missing: Capex / investment plans, Auditor details |
Indicative assessment from public data using the published methodology factors; not a credit rating.
Borrowing & funding lifecycle
- Credit outlook model: 53% chance the next rating action is stable or better
- Current rating BBB (investment grade)
- Working-capital limits 56% utilised on average
Rated limits by facility
Timeline
From the report
During FY25, a term loan of Rs. 35 crores were sanctioned, of which Rs. 28.61 crores were availed during the year, while the balance Rs. 6.39 crores is expected to be availed in FY26. ₹25 crore of the sanctioned term loan is expected to go toward replantation, and the rest will fund the development of bungalows for tourism purposes.
From the report
Average working capital utilisation for past 12 months ended December 2025 stood at 56%.
From the report
Average working capital utilisation for 12-months ended September 2024 stood at 74%.
From the report
HML had a cash and bank balance of ₹0.87 crore as on March 31, 2024.
From the report
Despite incurring continued losses, the company has not relied on additional bank finance but has managed liquidity with fund infusion of ₹17.50 crore in form of inter corporate deposits, of which, only ₹ one crore is outstanding as on March 31, 2024.
From the report
HML had a cash and bank balance of ₹0.87 crore as on March 31, 2024.
From the report
The company has availed additional term loans for meeting its replantation expenses and its working capital requirements.
From the report
HML had a cash and bank balance of ₹1.4 crore as on September 30, 2023.
Lender names, bank charges and audited borrowings are part of Premium.
Built from MCA charges, ICRA/CARE rating reports and audited accounts. The borrowing view is an estimate, not a lender's credit decision.
Registered office and contact
Directors and key people
Directors are read from the MGT-7 annual return and AOC-4 signatories.
Competitors of Harrisons Malayalam Ltd
Top competitors by location
| Company | Description | Domain | Founded | Location |
|---|---|---|---|---|
Apollo Tyres |
Polymers & Petrochemicals · Cement, Building Materials & Polymers | apollotyres.com | 1972 | Ernakulam, India |
Tata Chemicals |
Polymers & Petrochemicals · Cement, Building Materials & Polymers | tatachemicals.com | 1939 | Mumbai, India |
CEAT |
Polymers & Petrochemicals · Cement, Building Materials & Polymers | ceat.in | 1924 | Mumbai, India |
| Polymers & Petrochemicals · Cement, Building Materials & Polymers | haldiapetrochemicals.com | — | Kolkata, India | |
Pidilite Industries |
Paints, Panels & Construction Chemicals · Cement, Building Materials & Polymers | pidilite.com | 1959 | Mumbai, India |
| Aarti Industries Ltd | Discovered Companies · Other Industries | — | — | Vapi, Gujarat, India |
Atul |
Discovered Companies · Other Industries | atul.co.in | 1947 | India |
Gujarat Fluorochemicals Limited |
Polymers & Petrochemicals · Cement, Building Materials & Polymers | gfl.co.in | 1987 | Basal, Himachal Pradesh, India |
| Jubilant Ingrevia Limited | Discovered Companies · Other Industries | — | — | Amroha, Uttar Pradesh, India |
| Sumitomo Chemical India Limited | Polymers & Petrochemicals · Cement, Building Materials & Polymers | — | — | Mumbai, Maharashtra, India |
Similar companies
Charges (secured borrowings)
0 registered charges. Lenders, amounts and dates are part of the premium plan.
Statutory auditors
Auditors are read from the AOC-4 auditor's report section.
Business activities and related parties
Principal business activities and related-party transactions are read from MGT-7 and AOC-4 filings.
Filings
No filings on record yet.






