Harrisons Malaya Peer Comparison
NSE: HARRMALAYA | BSE: 500467
₹178.03
As on 23-Sep-2026IST
Market cap
₹331 Cr
Revenue (TTM)
₹548 Cr
P/E Ratio
12.2
P/B Ratio
1.8
Div. Yield
0 %
| Harrisons Malaya | Alfavision Oversea | Apex Frozen Foods | Avanti Feeds | Chaman Lal Setia | Empyrean Foods | GRM Overseas | Kaveri Seed | SKM Egg Pro | |
|---|---|---|---|---|---|---|---|---|---|
Market cap (₹ Cr) |
331 | 41 | 1,130 | 10,451 | 1,468 | 1,069 | 1,690 | 3,647 | 1,209 |
Revenue (₹ Cr) |
548 | 1 | 927 | 6,361 | 1,478 | 332 | 1,869 | 1,279 | 777 |
Net Profit (₹ Cr) |
27.10 | 0.09 | 51.41 | 588.20 | 125.12 | 23.39 | 78.36 | 248.50 | 110.68 |
Net Margin (%) |
4.74 | 7.44 | 5.45 | 8.92 | 8.40 | 6.83 | 4.13 | 19.09 | 14.05 |
RoE (%) |
15.77 | 0.22 | 9.54 | 17.13 | 15.66 | 13.06 | 14.22 | 14.05 | 30.33 |
Price to Earnings |
12.21 | 449.59 | 21.97 | 19.68 | 11.73 | 48.59 | 22.07 | 14.61 | 10.86 |
Price-To-Book |
1.81 | 0.98 | 2.06 | 3.07 | 1.69 | 5.34 | 2.72 | 1.79 | 2.88 |
Income Statement (₹ Cr)
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Operating Revenue
|
547.54 | 332.11 | 1.24 | 6,360.79 | 1,278.73 |
|
Total Income
|
571.78 | 342.64 | 1.24 | 6,586.49 | 1,301.90 |
|
Total Expenditure
|
525.18 | 299.71 | 1.11 | 5,719.84 | 986.25 |
|
EBITDA
|
22.37 | 32.41 | 0.13 | 640.95 | 292.49 |
|
Depreciation
|
7.00 | 9.14 | 0.04 | 61.16 | 59.86 |
|
EBIT
|
15.37 | 23.27 | 0.09 | 579.79 | 232.63 |
|
Interest
|
12.50 | 3.98 | 0.00 | 2.72 | 0.32 |
|
Other Income
|
24.24 | 10.52 | 0.00 | 225.69 | 23.17 |
|
Exceptional Items
|
0.00 | 0.00 | 0.00 | -12.97 | 0.00 |
|
Profit before Tax
|
27.10 | 29.81 | 0.09 | 789.80 | 255.48 |
|
Provision for Tax
|
0.00 | 6.42 | 0.00 | 202.11 | 6.98 |
|
Profit after Tax
|
27.10 | 23.39 | 0.09 | 587.68 | 248.50 |
Liabilities (₹ Cr)
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
178.62 | 192.60 | 42.23 | 3,286.05 | 1,756.78 |
|
Minority Interest
|
0.00 | -1.39 | 0.00 | -56.35 | 1.10 |
|
Non-Current Liabilities
|
110.20 | 18.80 | 135.72 | 44.53 | 45.77 |
|
Current Liabilities
|
213.07 | 31.47 | 2.96 | 507.87 | 958.72 |
|
Total Liabilities
|
472.92 | 172.76 | 178.93 | 3,682.70 | 2,695.97 |
Assets (₹ Cr)
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
397.84 | 84.33 | 31.42 | 616.11 | 570.61 |
|
Current Assets
|
96.71 | 163.21 | 29.49 | 2,832.93 | 2,049.47 |
|
Total Assets
|
472.92 | 172.76 | 178.93 | 3,682.70 | 2,695.97 |
|
Total Debt*
|
99.56 | 12.60 | 124.31 | 13.25 | 0.00 |
|
Net Current Assets
|
-116.35 | 131.74 | 26.54 | 2,325.07 | 1,090.75 |
|
Contingent Liabilities
|
71.86 | 9.97 | -- | 4.93 | 223.09 |
Cashflow (₹ Cr)
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
23.35 | 46.38 | 0.45 | 584.36 | 196.91 |
|
Cash Flow from Investing Activities
|
-16.07 | -28.63 | -0.55 | -485.12 | -182.53 |
|
Cash from Financing Activities
|
-7.84 | -9.30 | 0.01 | -85.63 | -17.86 |
|
Net Cash Inflow / Outflow
|
-0.55 | 8.46 | -0.09 | 13.61 | -3.48 |
Ratios
Profitability Ratios
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
ROCE (%)
|
11.38 | 15.19 | 0.07 | 28.53 | 21.77 |
|
ROE (%)
|
15.77 | 13.06 | 0.22 | 17.13 | 14.05 |
|
ROA (%)
|
5.57 | 18.70 | 0.05 | 14.80 | 9.18 |
|
EBIT Margin (%)
|
2.81 | 7.01 | 7.44 | 9.12 | 18.19 |
|
Net Margin (%)
|
4.74 | 6.83 | 7.44 | 8.92 | 19.09 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
2.78 | 49.23 | -45.41 | 11.49 | 1.46 |
|
EBIT Growth (%)
|
-46.26 | 44.04 | -25.81 | -7.45 | -19.25 |
|
Net Profit Growth (%)
|
2.42 | 60.21 | -33.81 | -2.75 | -21.92 |
|
EPS Growth (%)
|
2.42 | 43.44 | -33.82 | -6.85 | -21.49 |
|
Book Value Growth (%)
|
7.12 | 10.74 | 0.29 | 18.41 | 21.62 |
Valuation Ratios
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Price / Earnings
|
12.21 | 45.00 | 449.59 | 19.37 | 14.61 |
|
Price / Book Value
|
1.81 | 5.34 | 0.98 | 3.07 | 1.79 |
|
Dividend Yield (%)
|
0.00 | 0.08 | 0.00 | 1.30 | 0.71 |
|
EV/EBITDA
|
19.18 | 32.93 | 1,293.72 | 13.68 | 10.97 |
|
Market Cap (₹ Cr)
|
375.36 | 512.90 | 40.45 | 12,441.42 | 6,499.01 |
Solvency Ratios
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.35 | 0.09 | 3.21 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.21 | 0.01 | -- | 0.00 | -- |
|
Current Ratio
|
0.45 | 5.19 | 9.97 | 5.58 | 2.14 |
|
Quick Ratio
|
0.24 | 4.36 | 9.97 | 3.73 | 0.88 |
|
Interest Coverage
|
3.17 | 8.49 | 49.72 | 291.69 | 806.93 |
Operating Efficiency Ratios
| Harrisons Malaya | Empyrean Foods | Alfavision Oversea | Avanti Feeds | Kaveri Seed | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.77 | 14.75 | 2,238.16 | 2.26 | 8.79 |
|
Asset Turnover
|
1.12 | 2.66 | 0.01 | 1.60 | 0.47 |
|
Receivable days
|
11.26 | 30.52 | 5,193.14 | 7.67 | 30.94 |
|
Inventory Days
|
26.76 | 95.54 | 0.00 | 47.83 | 268.26 |
|
Payable days
|
125.68 | 13.08 | 2.66 | 24.22 | 279.62 |
|
Cash Conversion Cycle
|
-87.66 | 112.97 | 5,190.48 | 31.28 | 19.58 |