Harrisons Malayalam Ltd.

Financial

	Harrisons Malayalam	Mcleod Russel	Goodricke Group
Operational Metrics
Rubber
Realization/Kg - Rubber	179.47 Rs/Kg	n/a	n/a
Tea
Realization/Kg - Tea	140.1 Rs/Kg	n/a	n/a
Financials
5 yr Average ROE	13.98 %	-66.4 %	-3.13 %
5yr average Equity Multiplier	4.75	6.28	2.44
5yr Average Asset Turnover Ratio	0.8	0.28	1.18
5yr Avg Net Profit Margin	3.68 %	-26.9 %	-0.71 %
Price to Book	2.61	1.1	1.23
P/E	0.0	0.0	0.0
5yr Avg Cash Conversion Cycle	-95.98 Days	-339.24 Days	-105.45 Days
Inventory Days	29.14 Days	50.47 Days	67.49 Days
Days Receivable	11.15 Days	14.06 Days	30.9 Days
Days Payable	130.13 Days	288.77 Days	176.6 Days
5yr Average Interest Coverage Ratio	2.3	-0.89	1.07
5yr Avg ROCE	13.62 %	-5.59 %	-0.2 %
5yr Avg Operating Profit Margin	6.54 %	3.78 %	1.42 %
5 yr average Debt to Equity	0.83	2.95	0.25
5yr CAGR Net Profit	n/a	16.09 %	n/a
5yr Average Return on Assets	3.0 %	-8.25 %	-1.14 %
Shareholdings
Promoter Holding	54.12 %	6.25 %	74.0 %
Share Pledged by Promoters	0.0	0.06 %	0.0
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	Mcleod Russel	Goodricke Group
Product Wise Break-Up	Product Wise Break-Up Rubber 54.41 Tea 45.25 0 Others 0.34	Product Wise Break-Up Tea 100.0 Rubber 0 0	Product Wise Break-Up Tea 0 Rubber 0 Cultivation Manufacturing And Sale Of Teas 100.0
Location Wise Break-Up	Location Wise Break-Up India 87.87 Rest of the World 12.13 UK 0 Rwanda 0 Uganda 0 Vietnam 0	Location Wise Break-Up Rwanda 0 Rest of the World 0 Uganda 5.96 UK 0 Vietnam 0 India 90.18 Others 3.86	Location Wise Break-Up Rwanda 0 Rest of the World 19.62 Uganda 0 UK 0 Vietnam 0 India 80.38
Operating Profit Break-Up	Operating Profit Break-Up Rubber 83.77 Tea 13.21 UK 0 Uganda 0 Vietnam 0 India 0 Others 3.02	Operating Profit Break-Up Tea 0 Uganda 0 UK 0 Vietnam 0 Rubber 0 India 100.0	-
Asset Break-Up	Asset Break-Up Tea 57.05 Rubber 40.25 UK 0 Uganda 0 Vietnam 0 India 0 Others 2.7	Asset Break-Up Tea 0 Uganda 6.71 UK 0.88 Vietnam 0 Rubber 0 India 91.89 Others 0.52	Asset Break-Up Tea 0 Uganda 0 UK 0 Vietnam 0 Rubber 0 India 100.0
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise Others 100	-	-