Neelamalai Agro Industries Ltd

Neelamalai Agro Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Neelamalai Agro Industries Ltd

₹ 3,778 -0.46%
25 Apr 4:01 p.m.
neelamalaiagro.com BSE: 508670
About

Incorporated in 1943, Neelamalai Agro Industries Ltd is in the business of cultivating, manufacturing, and selling of Tea[1]

Key Points

Business Overview:[1]
Company is engaged in the Tea Plantation activity in its 2 tea estates viz. Katary & Sutton Estates, located in the Nilgiris District in Tamil Nadu, spanning an area of 635.56 Hectares. Currently, the company produces 100% Orthodox Tea. Its main business includes:
a) Tea cultivation
b) Tea Manufacturing
c) Sales and exports of Tea

Website BSE
  • Market Cap ₹ 235 Cr.
  • Current Price ₹ 3,778
  • High / Low ₹ 4,245 / 3,103
  • Stock P/E 56.2
  • Book Value ₹ 1,117
  • Dividend Yield 0.79 %
  • ROCE 8.86 %
  • ROE 6.86 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 37.9%

Cons

  • Stock is trading at 3.38 times its book value
  • The company has delivered a poor sales growth of -3.45% over past five years.
  • Company has a low return on equity of 9.88% over last 3 years.
  • Earnings include an other income of Rs.23.2 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.

Peer comparison

Sector: Plantation & Plantation Products Industry: Tea

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
6.86 5.78 8.30 6.93 8.08 6.25 7.61 6.19 5.59 5.54 5.22 7.82 7.10
6.60 6.70 6.95 5.94 9.37 8.30 7.23 6.06 7.10 8.14 6.13 7.64 8.03
Operating Profit 0.26 -0.92 1.35 0.99 -1.29 -2.05 0.38 0.13 -1.51 -2.60 -0.91 0.18 -0.93
OPM % 3.79% -15.92% 16.27% 14.29% -15.97% -32.80% 4.99% 2.10% -27.01% -46.93% -17.43% 2.30% -13.10%
1.25 2.17 0.72 4.25 0.15 2.67 0.17 5.26 1.02 2.95 0.79 18.10 1.40
Interest 0.00 0.06 0.01 0.00 0.00 0.02 0.01 0.00 0.01 0.02 0.00 0.00 0.00
Depreciation 0.17 0.19 0.16 0.16 0.21 0.21 0.18 0.19 0.22 0.18 0.14 0.23 0.20
Profit before tax 1.34 1.00 1.90 5.08 -1.35 0.39 0.36 5.20 -0.72 0.15 -0.26 18.05 0.27
Tax % -8.96% 58.00% 14.74% 20.08% 2.22% -23.08% 16.67% 17.88% 37.50% 220.00% 23.08% 6.70% 7.41%
1.46 0.42 1.63 4.06 -1.33 0.48 0.30 4.27 -0.46 -0.18 -0.19 16.85 0.25
EPS in Rs 23.27 6.75 26.20 65.26 -21.38 7.72 4.82 68.64 -7.39 -2.89 -3.05 270.86 4.02
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
20 24 28 30 33 29 30 37 26 29 30 25 26
19 23 27 28 32 30 29 34 27 29 30 28 30
Operating Profit 1 1 1 2 0 -1 1 2 -1 1 -1 -4 -4
OPM % 7% 5% 4% 7% 1% -3% 2% 6% -5% 3% -2% -14% -17%
14 6 5 5 5 5 4 5 4 9 8 9 23
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 15 6 5 6 4 3 4 6 2 8 6 5 18
Tax % 2% 0% 10% 13% 14% 10% 22% 1% -6% 21% 20% 21%
14 6 5 5 3 3 3 5 2 7 5 4 17
EPS in Rs 227.45 102.17 75.87 84.95 54.99 43.35 44.63 86.55 34.27 106.57 77.80 63.33 268.94
Dividend Payout % 49% 39% 53% 47% 73% 46% 45% 35% 59% 28% 38% 47%
Compounded Sales Growth
10 Years: 0%
5 Years: -3%
3 Years: -1%
TTM: 0%
Compounded Profit Growth
10 Years: -6%
5 Years: 11%
3 Years: 24%
TTM: -9%
Stock Price CAGR
10 Years: %
5 Years: 23%
3 Years: 33%
1 Year: 10%
Return on Equity
10 Years: 9%
5 Years: 9%
3 Years: 10%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 1 1 1 1 1 1 1 1 1 1 1 1 1
Reserves 29 32 34 36 37 41 41 45 44 49 51 54 69
1 1 1 0 0 0 0 0 0 0 0 0 0
6 5 8 7 5 5 6 6 6 8 11 8 8
Total Liabilities 36 39 43 44 43 47 48 52 51 58 62 62 78
6 6 7 7 7 10 9 10 8 6 3 4 4
CWIP 0 0 0 0 0 0 1 1 1 1 1 1 0
Investments 19 23 26 26 25 28 25 31 27 43 45 50 64
10 10 10 11 11 8 13 11 14 8 12 9 10
Total Assets 36 39 43 44 43 47 48 52 51 58 62 62 78

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-1 1 2 1 0 1 -3 2 -3 5 -4 -2
8 1 -1 4 5 -1 6 -1 8 -5 7 4
-9 -2 -2 -5 -5 -0 -2 -2 -2 -2 -3 -1
Net Cash Flow -2 0 -0 0 0 -0 1 -1 3 -3 -0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 46 45 49 39 37 15 33 18 13 12 22 11
Inventory Days 155 129 95 212 136 108 228 193 484 175 387 255
Days Payable 7 11 16 170 130 69 87 56 53 74 107 73
Cash Conversion Cycle 195 162 128 81 44 54 174 155 444 113 302 193
Working Capital Days 70 51 12 31 40 2 22 10 37 -27 -2 -29
ROCE % 17% 20% 16% 17% 11% 5% 7% 11% 4% 17% 13% 9%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
68.02% 68.55% 69.02% 71.24% 71.26% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45%
0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68%
31.29% 30.77% 30.30% 28.08% 28.05% 26.87% 26.86% 26.88% 26.85% 26.87% 26.87% 26.87%
No. of Shareholders 8751,0129991,0581,1041,1181,1601,1611,1761,2011,2421,294

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports