Harrisons Malayalam enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


316	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
3.1	3.1	0.3	0.9	0.7
108	108	99.6	94.2	92.2
420	—	—	—	—
105	105	99.2	93.4	91.5
₹227.80	—	—	—	—

286	286	254	238	248
37.6%	37.6%	39.2%	39.6%	37.1%
0.26×	—	—	—	—

0.77×	—	—	—	—
18.80×	—	—	—	—
27.35×	—	—	—	—
105.89×	—	—	—	—
548	539	514	488	487
22.4	24.9	23.5	10.4	27.2
15.4	17.9	16.2	4.7	22.9
—	25.4	23.4	33.0	32.5
4.0	4.0	6.3	10.8	4.6
—	4.0	6.3	10.8	4.6
—	21.4	17.0	22.2	27.9

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

HARRMALAYA₹171.12

Harrisons Malayalam Limited

· Capital Goods & Defence

₹ CrorePeersRUBFILA SAMPANN GRPLTD TINNARUBR PIXTRANS APCOTEXINDMcap ₹316 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	315.8
- Cash, Equiv & ST Investments	0.7	0.9	0.3	3.1	3.1
+ Total Debt	92.2	94.2	99.6	107.7	107.7
Enterprise Value	—	—	—	—	420.4
Net Debt (memo)	91.5	93.4	99.2	104.6	104.6
EV per Share	—	—	—	—	227.80

Total Capital	248.3	238.1	253.7	286.3	286.3
Total Debt/Total Capital	37.11	39.57	39.24	37.61	37.61
Total Debt/EV	—	—	—	—	0.26

EV/Sales	—	—	—	—	0.77
EV/EBITDA	—	—	—	—	18.80
EV/EBIT	—	—	—	—	27.35
EV/Free Cash Flow	—	—	—	—	105.89
Reference Items — Trailing FY Values
Sales	486.8	488.1	513.9	539.1	547.5
EBITDA	27.2	10.4	23.5	24.9	22.4
EBIT	22.9	4.7	16.2	17.9	15.4
Operating Cash Flow	32.5	33.0	23.4	25.4	—
Free Cash Flow	4.6	10.8	6.3	4.0	4.0
FCFF (free cash flow to the firm)	4.6	10.8	6.3	4.0	—
Capital Expenditure	27.9	22.2	17.0	21.4	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.