Harrisons Malayalam Ltd. benchmarking: Perfomance to industry peers

Financial

	Harrisons Malayalam	Goodricke Group	The United Nilgiri
Operational Metrics
Chemicals
Realization/Kg - Rubber	216.19 Rs/Kg	n/a	n/a
FMCG
Realization/Kg - Tea	168.55 Rs/Kg	n/a	n/a
Financials
5 yr Average ROE	13.57 %	-2.73 %	8.38 %
5yr average Equity Multiplier	3.78	2.36	1.16
5yr Average Asset Turnover Ratio	0.93	1.28	0.4
5yr Avg Net Profit Margin	3.78 %	-0.69 %	18.03 %
Price to Book	1.93	1.05	1.12
P/E	12.67	18.47	11.81
5yr Avg Cash Conversion Cycle	-87.66 Days	-106.37 Days	32.86 Days
Inventory Days	27.9 Days	65.49 Days	28.66 Days
Days Receivable	11.26 Days	29.08 Days	40.14 Days
Days Payable	123.57 Days	181.38 Days	26.63 Days
5yr Average Interest Coverage Ratio	2.41	1.07	197.33
5yr Avg ROCE	13.17 %	0.06 %	10.36 %
5yr Avg Operating Profit Margin	6.24 %	1.06 %	19.44 %
5 yr average Debt to Equity	0.67	0.25	0.0
5yr CAGR Net Profit	-18.1 %	0.54 %	15.11 %
5yr Average Return on Assets	3.22 %	-0.91 %	7.23 %
Shareholdings
Promoter Holding	54.12 %	74.0 %	49.79 %
Share Pledged by Promoters	0.0	0.0	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

	Harrisons Malayalam	Goodricke Group	The United Nilgiri
Product Wise Break-Up	Product Wise Break-Up Rubber 55.22 Tea 44.03 0 Plantation 0 Others 0.75	Product Wise Break-Up Tea 0 Rubber 0 Plantation 0 Cultivation Manufacturing And Sale Of Teas 100.0	Product Wise Break-Up Tea 0 Rubber 0 Tea 92.32 0 Others 7.68
Location Wise Break-Up	Location Wise Break-Up India 89.45 Rest of the World 10.55	Location Wise Break-Up India 79.86 Rest of the World 20.14	Location Wise Break-Up India 43.93 Rest of the World 56.07
Operating Profit Break-Up	Operating Profit Break-Up Rubber 34.76 Tea 0 Commercial Property 0 Plantation 0 Others 65.24	-	Operating Profit Break-Up Tea 0 Commercial Property 23.72 Rubber 0 Plantation 76.28
Asset Break-Up	Asset Break-Up Tea 57.33 Rubber 40.38 India 0 Commercial Property 0 Plantation 0 Others 2.29	Asset Break-Up Tea 0 Rubber 0 Commercial Property 0 Plantation 0 India 100.0	Asset Break-Up Tea 0 Rubber 0 Commercial Property 5.0 Plantation 20.76 India 0 Others 74.24
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise Others 100	-	-