Harrisons Malaya Peer Comparison

NSE: HARRMALAYA | BSE: 500467

₹168.05

₹-2.33 (-1.37%)

As on 15-Oct-2026IST

Market cap

₹311 Cr

Revenue (TTM)

₹548 Cr

P/E Ratio

11.5

P/B Ratio

1.7

Div. Yield

0 %

Edit

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Market cap (₹ Cr)	311	987	36	9,936	3,753
Revenue (₹ Cr)	548	332	1	6,361	1,279
Net Profit (₹ Cr)	27.10	23.39	0.09	588.20	248.50
Net Margin (%)	4.74	6.83	7.44	8.92	19.09
RoE (%)	15.77	13.06	0.22	17.13	14.05
Price to Earnings	11.47	44.85	386.54	18.71	15.03
Price-To-Book	1.70	5.40	0.84	2.92	1.84

Income Statement (₹ Cr)

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Operating Revenue	539.08	292.67	1.91	6,065.86	1,394.76
Total Income	562.93	304.41	1.92	6,284.87	1,426.49
Total Expenditure	514.20	265.09	1.76	5,324.20	1,060.37
EBITDA	24.88	27.58	0.14	741.65	334.39
Depreciation	6.96	7.41	0.04	62.63	60.01
EBIT	17.93	20.17	0.11	679.02	274.38
Interest	12.64	3.36	0.00	4.60	0.33
Other Income	23.84	11.73	0.02	219.01	31.73
Exceptional Items	--	--	--	-12.97	--
Profit before Tax	29.13	28.54	0.12	880.27	305.79
Provision for Tax	--	6.34	--	224.52	9.95
Profit after Tax	29.13	22.20	0.12	655.76	295.83

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Shareholder's Funds	178.62	192.60	42.09	3,286.05	1,756.78
Minority Interest	--	7.31	--	421.94	-2.38
Non-Current Liabilities	110.20	18.46	135.72	44.53	87.06
Current Liabilities	213.99	31.47	1.12	507.87	970.17
Total Liabilities	502.81	249.83	178.93	4,260.40	2,811.64

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Non-Current Assets	405.18	86.62	151.26	1,427.46	750.71
Current Assets	97.64	163.21	27.68	2,832.93	2,060.93
Total Assets	502.81	249.83	178.93	4,260.40	2,811.64
Total Debt*	107.67	36.15	124.31	10.46	0.00
Net Current Assets	-116.35	131.74	26.56	2,325.06	1,090.75
Contingent Liabilities	67.36	9.19	--	25.27	228.63

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Cash From Operating Activities	25.37	-15.23	0.45	504.63	-6.47
Cash Flow from Investing Activities	-18.28	-24.52	-0.55	-384.94	91.54
Cash from Financing Activities	-4.34	53.41	0.01	-103.59	-63.96
Net Cash Inflow / Outflow	2.75	13.66	-0.09	16.10	21.11

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
ROCE (%)	15.47	16.95	0.07	28.96	18.80
ROE (%)	17.51	14.32	0.29	21.55	18.17
ROA (%)	5.97	10.50	0.07	16.51	10.74
EBIT Margin (%)	9.04	13.43	8.44	15.84	26.25
Net Margin (%)	5.18	7.29	6.34	10.43	20.74
Cash Profit Margin (%)	6.69	10.12	8.31	10.00	25.51

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Revenue Growth (%)	4.90	44.72	-39.05	8.34	15.75
EBIT Growth (%)	37.97	55.34	-84.20	20.22	8.56
Net Profit Growth (%)	95.68	63.87	-55.93	17.76	4.80
EPS Growth (%)	95.68	58.71	-55.99	14.61	5.16
Book Value Growth (%)	15.89	29.45	0.29	17.32	17.18

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Price / Earnings	10.83	34.85	332.08	26.33	13.58
Price / Book Value	1.77	4.28	0.96	4.86	2.29
Dividend Yield (%)	0.00	0.11	0.00	0.85	0.64
EV/EBITDA	8.60	19.24	1,023.51	16.17	10.86
Market Cap (₹ Cr)	315.58	748.42	40.45	15,958.67	4,018.73

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Debt to Equity	0.60	0.21	2.95	0.00	0.00
Short term debt to equity ratio	0.16	0.09	--	0.00	--
Current Ratio	0.46	5.19	24.73	5.58	2.12
Quick Ratio	0.24	4.36	24.73	3.73	0.88
Interest Coverage	3.30	9.49	49.72	192.30	935.55

	Harrisons Malaya	Empyrean Foods	Alfavision Oversea	Avanti Feeds	Kaveri Seed
Debtors to sales (%)	2.81	16.74	1,435.53	2.37	8.06
Asset Turnover	1.11	1.39	0.01	1.81	0.51
Receivable days	9.62	44.63	5,193.14	7.21	26.80
Inventory Days	28.48	39.37	0.00	46.26	292.88
Payable days	115.25	13.25	2.66	20.54	307.75
Cash Conversion Cycle	-77.14	70.75	5,190.48	32.93	11.93

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.