Terai Tea Co Ltd

Terai Tea Co Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Terai Tea Co Ltd

₹ 102 4.62%
12 Dec - close price
teraigroup.com BSE: 530533
About

Incorporated in 1973, Terai Tea Company Ltd is engaged in production, distribution and trading of tea and other agricultural merchandise.

Key Points

Product & Services:[1]
Tea plantations, Tea production and Trading of agricultural commodities viz. jute, sugar and yellow peas.

Website BSE
  • Market Cap ₹ 70.2 Cr.
  • Current Price ₹ 102
  • High / Low ₹ 210 / 93.1
  • Stock P/E
  • Book Value ₹ 129
  • Dividend Yield 0.00 %
  • ROCE 4.61 %
  • ROE 2.66 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.79 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -2.79% over past five years.
  • Company has a low return on equity of 0.57% over last 3 years.

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Tea & Coffee

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
21.39 55.00 3.90 12.97 8.98 40.66 45.45 18.12 31.34 35.10 18.44 29.07 15.32
20.14 52.68 8.33 12.77 8.39 40.38 47.26 16.81 29.92 33.85 27.52 27.44 17.70
Operating Profit 1.25 2.32 -4.43 0.20 0.59 0.28 -1.81 1.31 1.42 1.25 -9.08 1.63 -2.38
OPM % 5.84% 4.22% -113.59% 1.54% 6.57% 0.69% -3.98% 7.23% 4.53% 3.56% -49.24% 5.61% -15.54%
1.89 0.51 3.94 2.17 0.57 2.93 1.93 4.53 8.38 0.13 1.17 3.57 0.19
Interest 0.63 0.66 0.70 0.62 0.69 0.59 0.64 0.81 0.90 0.86 0.94 0.88 0.90
Depreciation 0.40 0.43 0.44 0.37 0.39 0.40 0.27 0.36 0.38 0.39 0.15 0.30 0.34
Profit before tax 2.11 1.74 -1.63 1.38 0.08 2.22 -0.79 4.67 8.52 0.13 -9.00 4.02 -3.43
Tax % 0.00% 0.00% -38.04% 0.00% 0.00% 0.00% -27.85% 0.00% 0.00% 0.00% 6.89% 0.00% 0.00%
2.11 1.74 -1.00 1.38 0.07 2.22 -0.58 4.67 8.52 0.13 -9.63 4.03 -3.43
EPS in Rs 3.07 2.53 -1.45 2.01 0.10 3.23 -0.84 6.79 12.38 0.19 -14.00 5.86 -4.99
Raw PDF

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
84.23 119.57 89.55 129.31 129.07 140.75 118.66 71.45 73.18 93.16 108.06 102.99 97.93
78.48 113.03 83.41 123.35 123.77 135.03 122.69 77.85 75.93 92.57 108.75 104.77 106.51
Operating Profit 5.75 6.54 6.14 5.96 5.30 5.72 -4.03 -6.40 -2.75 0.59 -0.69 -1.78 -8.58
OPM % 6.83% 5.47% 6.86% 4.61% 4.11% 4.06% -3.40% -8.96% -3.76% 0.63% -0.64% -1.73% -8.76%
0.64 0.98 0.72 1.61 1.28 0.94 10.67 17.14 15.32 4.73 7.60 10.95 5.06
Interest 3.64 4.94 4.12 4.00 3.77 3.76 3.90 3.49 1.57 2.57 2.60 3.58 3.58
Depreciation 1.94 1.76 1.85 1.76 1.60 1.65 1.48 1.93 1.58 1.66 1.44 1.29 1.18
Profit before tax 0.81 0.82 0.89 1.81 1.21 1.25 1.26 5.32 9.42 1.09 2.87 4.30 -8.28
Tax % 49.38% 26.83% -21.35% 22.10% 27.27% -5.60% -11.90% 19.36% 0.21% -20.18% -7.67% 14.42%
0.41 0.60 1.08 1.41 0.89 1.31 1.41 4.28 9.40 1.32 3.09 3.68 -8.90
EPS in Rs 0.60 0.87 1.57 2.05 1.29 1.90 2.05 6.22 13.66 1.92 4.49 5.35 -12.94
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: -1%
5 Years: -3%
3 Years: 12%
TTM: -28%
Compounded Profit Growth
10 Years: 33%
5 Years: 0%
3 Years: -31%
TTM: -160%
Stock Price CAGR
10 Years: 4%
5 Years: 16%
3 Years: 12%
1 Year: -45%
Return on Equity
10 Years: 2%
5 Years: 2%
3 Years: 1%
Last Year: 3%

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 Sep 2025
Equity Capital 6.90 6.90 6.90 6.90 6.90 6.90 6.90 6.88 6.88 6.88 6.88 6.88 6.88
Reserves 32.68 32.67 33.76 55.71 56.52 57.84 59.25 63.56 72.96 74.28 77.36 81.04 81.64
43.30 44.41 41.38 39.29 35.65 33.38 44.96 24.63 31.45 36.22 32.14 68.14 34.01
30.22 42.37 41.89 16.96 15.95 19.85 16.91 7.78 15.57 6.41 4.77 5.33 6.56
Total Liabilities 113.10 126.35 123.93 118.86 115.02 117.97 128.02 102.85 126.86 123.79 121.15 161.39 129.09
32.54 34.49 32.97 53.29 53.55 52.16 55.71 51.45 50.70 49.30 52.37 51.31 52.21
CWIP 2.73 0.00 0.02 0.46 0.06 1.59 0.09 0.14 0.14 0.08 0.00 1.35 1.48
Investments 13.38 14.67 15.20 15.22 15.65 12.03 16.04 18.44 48.76 42.22 43.91 47.02 58.47
64.45 77.19 75.74 49.89 45.76 52.19 56.18 32.82 27.26 32.19 24.87 61.71 16.93
Total Assets 113.10 126.35 123.93 118.86 115.02 117.97 128.02 102.85 126.86 123.79 121.15 161.39 129.09

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
-1.92 1.39 3.56 2.04 9.03 2.69 0.07 24.26 24.31 -8.67 5.04 19.38
-4.43 -2.10 -0.44 -0.23 -1.42 2.18 -8.46 1.60 -29.42 6.93 1.30 -1.29
6.35 0.78 -2.99 -1.92 -6.86 -5.52 8.09 -25.75 5.32 2.29 -6.61 32.49
Net Cash Flow 0.00 0.07 0.13 -0.11 0.74 -0.64 -0.29 0.12 0.21 0.55 -0.27 50.58

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 111.89 128.94 151.83 36.78 29.92 53.55 57.80 11.85 76.86 11.95 4.93 2.02
Inventory Days 49.08 35.02 40.94 31.11 23.09 19.42 12.00 17.56 9.60 11.79 4.75 3.12
Days Payable 165.09 158.01 201.66 20.47 40.94 52.28 30.15 16.36 70.00 10.49 5.55 6.37
Cash Conversion Cycle -4.12 5.95 -8.90 47.42 12.07 20.69 39.65 13.06 16.46 13.25 4.13 -1.23
Working Capital Days 35.32 41.55 55.72 39.35 7.04 55.70 54.75 39.54 -33.32 8.03 2.97 -69.21
ROCE % 5.16% 6.12% 5.73% 5.94% 4.96% 4.95% 5.88% 2.02% 8.37% -0.60% 3.88% 4.61%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
74.18% 74.18% 74.18% 74.18% 73.48% 73.48% 73.73% 73.73% 73.73% 74.18% 74.18% 74.18%
25.82% 25.82% 25.82% 25.81% 26.52% 26.52% 26.27% 26.27% 26.28% 25.81% 25.82% 25.81%
No. of Shareholders 2,0631,9971,9431,9552,1282,1152,1342,3732,3542,3902,2662,422

Documents

Announcements

Annual reports

Credit ratings