Harrisons Malayalam Limited
NSE: HARRMALAYA · Capital Goods · Rubber · Market cap ₹318 Cr
₹172.35−0.51 (−0.30%)
· Prev close ₹172.86 · Volume 5.42 K · 52W ₹150–238
NSE: HARRMALAYA · Capital Goods · Rubber · Market cap ₹318 Cr
· Prev close ₹172.86 · Volume 5.42 K · 52W ₹150–238
If profit compounds at 10.0% (CAGR) and the stock ends at 25×, buying at ₹172 returns about 18.6% CAGR over 10 years.
| Growth assumption | Profit growth (CAGR) | Return, 10Y CAGR |
|---|---|---|
| Yours | 10.0% | 18.6% |
| Delivered FY22–26 | — | — |
| Net profit, last 4 quarters vs the 4 before | — | — |
| Half the delivered pace | — | — |
This is an exit-multiple calculation, not a discounted cash flow. Inputs: EPS for the 4 quarters Sep 2025 to Jun 2026 ₹14.69, price ₹172.35 (13 Nov close). Formula: return = (EPS × exit P/E ÷ price)^(1/10) × (1 + growth) − 1. Net profit growth is applied to EPS, so the share count is held constant. A profit fall of 100% or more has no rate and is left blank. Dividends ignored. Arithmetic, not a forecast.