Cochin Malabar Estates & Industries Ltd
₹ 160
-1.27%
12 Sep
- close price
About
Incorporated in 1930, Cochin Malabar Estates & Industries Ltd is into the business of rubber and tea plantations.
Key Points
- Market Cap ₹ 28.3 Cr.
- Current Price ₹ 160
- High / Low ₹ 246 / 130
- Stock P/E 21.3
- Book Value ₹ -9.17
- Dividend Yield 0.00 %
- ROCE 61.2 %
- ROE %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Contingent liabilities of Rs.15.1 Cr.
- Earnings include an other income of Rs.1.37 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Loading peers table ...
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 0.48 | 1.85 | 0.10 | 0.42 | 0.16 | 0.19 | 0.13 | 0.19 | 0.10 | 0.13 | 0.11 | 0.19 | 0.17 | |
| Operating Profit | -0.48 | -1.85 | -0.10 | -0.42 | -0.16 | -0.19 | -0.13 | -0.19 | -0.10 | -0.13 | -0.11 | -0.19 | -0.17 |
| OPM % | |||||||||||||
| 53.47 | 2.42 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.14 | 1.38 | 1.37 | |
| Interest | 12.25 | 0.02 | 0.06 | 0.08 | 0.14 | 0.20 | 0.30 | 0.39 | 0.44 | 0.48 | 0.50 | 0.45 | 0.43 |
| Depreciation | 0.00 | 0.66 | 0.07 | 0.00 | 0.00 | 0.00 | 0.04 | 0.07 | 0.05 | 0.04 | 0.03 | 0.03 | 0.04 |
| Profit before tax | 40.74 | -0.11 | -0.23 | -0.49 | -0.29 | -0.39 | -0.47 | -0.65 | -0.59 | -0.65 | 0.50 | 0.71 | 0.73 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -78.87% | |
| 40.74 | -0.11 | -0.23 | -0.49 | -0.29 | -0.39 | -0.47 | -0.64 | -0.59 | -0.65 | 0.50 | 1.28 | 1.33 | |
| EPS in Rs | 226.33 | -0.61 | -1.28 | -2.72 | -1.61 | -2.17 | -2.61 | -3.56 | -3.28 | -3.61 | 2.78 | 7.11 | 7.39 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | % |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 10% |
| 5 Years: | 36% |
| 3 Years: | 61% |
| TTM: | 151% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 9% |
| 5 Years: | 31% |
| 3 Years: | 32% |
| 1 Year: | -28% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | % |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 | 1.77 |
| Reserves | -1.32 | -1.43 | -1.66 | -2.15 | -2.44 | -2.84 | -3.31 | -3.95 | -4.55 | -5.20 | -4.70 | -3.42 |
| 0.00 | 0.35 | 0.55 | 0.85 | 1.50 | 1.95 | 3.00 | 3.35 | 3.93 | 4.60 | 4.83 | 3.54 | |
| 2.94 | 0.02 | 0.03 | 0.24 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.14 | 0.19 | |
| Total Liabilities | 3.39 | 0.71 | 0.69 | 0.71 | 0.84 | 0.90 | 1.47 | 1.19 | 1.17 | 1.20 | 2.04 | 2.08 |
| 2.68 | 0.58 | 0.51 | 0.51 | 0.51 | 0.51 | 0.97 | 0.91 | 0.85 | 0.81 | 0.78 | 0.78 | |
| CWIP | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.12 | 0.00 | 0.04 | 0.04 | 0.07 | 0.09 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 0.53 | 0.13 | 0.18 | 0.20 | 0.33 | 0.27 | 0.50 | 0.24 | 0.28 | 0.32 | 1.17 | 1.30 | |
| Total Assets | 3.39 | 0.71 | 0.69 | 0.71 | 0.84 | 0.90 | 1.47 | 1.19 | 1.17 | 1.20 | 2.04 | 2.08 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -17.29 | -3.18 | -0.11 | -0.20 | -0.52 | -0.18 | -0.41 | 0.09 | -0.11 | -0.12 | 1.10 | 1.29 | |
| 53.92 | 2.64 | 0.00 | 0.00 | -0.09 | -0.03 | -0.39 | -0.04 | 0.00 | -0.03 | -0.02 | 0.00 | |
| -36.35 | 0.33 | 0.15 | 0.21 | 0.51 | 0.25 | 0.75 | -0.03 | 0.14 | 0.19 | -0.27 | -1.74 | |
| Net Cash Flow | 0.28 | -0.22 | 0.04 | 0.01 | -0.10 | 0.04 | -0.04 | 0.02 | 0.03 | 0.04 | 0.80 | -0.45 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | ||||||||||||
| Inventory Days | ||||||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | ||||||||||||
| Working Capital Days | ||||||||||||
| ROCE % | -27.19% | -438.60% | -25.19% | -72.57% | -23.08% | -22.22% | -14.53% | -19.77% | -12.93% | -14.66% | 65.15% | 61.21% |
Documents
Announcements
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
28 Aug - 95th AGM (28 Aug 2025): audited FY2024-25 accounts adopted; director reappointed; Komol Bhotiko appointed independent director.
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
28 Aug - 95th AGM (28 Aug 2025): FY2025 financials adopted; director reappointment; Komol Bhotiko appointed independent director.
-
Announcement under Regulation 30 (LODR)-Meeting Updates
28 Aug - 95th AGM on 28 Aug 2025; audited financials adopted; director re-appointed; Komal Bhotika appointed independent director.
- Shareholder Meeting / Postal Ballot-Outcome of AGM 28 Aug
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
12 Aug - Newspaper Advertisement - Special window for re-lodgement of transfer requests of physical shares.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1]
Company is involved in plantation with 3 Rubber Estates in Kerala measuring 5225 acres. Company also purchased one Tea Estate in Kerala.
Besides the traditional plantation business, company had diversified activities such as Fire Engineering Division at Bombay and a Aqua Culture Farm in Goa on ~106 acres for cultivation of tiger prawns, shrimps, etc.
Company had also started a 100% EOU Rubber Wood Processing factory near one of its estates for converting the rubber wood into hard and strong wood by chemical treatment with foreign knowhow.
At present, Cochin Plantation Division has demerged from the Company and merged with Joonktollee Tea & Industries Ltd. w.e.f. 01.04.2011.
The Company ceased to be a subsidiary of Joonktollee Tea & Industries Ltd. w.e.f. 07.10.2013.