Indong Tea Company Ltd

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

Indong Tea Company Ltd

₹ 10.1 -1.94%
11 Dec 3:40 p.m.
indongteaco.com BSE - SME: 543769
About

Incorporated in 1990, Indong Tea Company
Ltd is engaged in cultivation, manufacture,
and sale of tea[1]

Key Points

Business Overview:[1]
ITCL is engaged in the cultivation and manufacturing of tea, which is sold through auction centers and via bulk or private sales.

Website BSE
  • Market Cap ₹ 19.6 Cr.
  • Current Price ₹ 10.1
  • High / Low ₹ 33.9 / 10.1
  • Stock P/E
  • Book Value ₹ 31.6
  • Dividend Yield 0.00 %
  • ROCE 1.90 %
  • ROE 0.51 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.33 times its book value

Cons

  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -2.08%
  • Company has a low return on equity of -0.39% over last 3 years.
  • Debtor days have increased from 35.8 to 95.3 days.
  • Working capital days have increased from 4.58 days to 71.0 days

* 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 ...

Half Yearly Results

Figures in Rs. Crores

Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025 Sep 2025
8.57 13.19 7.85 12.84 8.48 14.40 15.93 14.73
8.04 9.91 9.34 9.43 13.00 9.38 17.93 12.64
Operating Profit 0.53 3.28 -1.49 3.41 -4.52 5.02 -2.00 2.09
OPM % 6.18% 24.87% -18.98% 26.56% -53.30% 34.86% -12.55% 14.19%
0.33 0.05 3.02 0.49 1.75 0.03 0.10 0.06
Interest 1.34 0.55 0.46 0.38 0.42 0.51 0.41 0.38
Depreciation 1.98 0.56 2.00 0.86 0.66 0.89 0.98 1.10
Profit before tax -2.46 2.22 -0.93 2.66 -3.85 3.65 -3.29 0.67
Tax % -4.07% 7.66% -1.08% 24.06% -12.21% 13.70% -13.68% 5.97%
-2.36 2.05 -0.92 2.02 -3.38 3.15 -2.83 0.62
EPS in Rs -2.36 2.05 -0.61 1.35 -2.25 2.10 -1.46 0.32
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
15.49 23.07 19.49 21.04 21.32 30.33 30.66
15.03 18.86 16.10 19.25 22.41 27.30 30.57
Operating Profit 0.46 4.21 3.39 1.79 -1.09 3.03 0.09
OPM % 2.97% 18.25% 17.39% 8.51% -5.11% 9.99% 0.29%
1.23 0.06 0.44 3.07 2.24 0.13 0.16
Interest 1.99 2.12 1.61 1.01 0.81 0.93 0.79
Depreciation 0.91 0.90 2.52 2.56 1.52 1.87 2.08
Profit before tax -1.21 1.25 -0.30 1.29 -1.18 0.36 -2.62
Tax % 0.00% -2.40% -33.33% 13.18% 14.41% 8.33%
-1.21 1.28 -0.20 1.13 -1.36 0.32 -2.21
EPS in Rs -2.37 2.51 -0.20 0.75 -0.91 0.16 -1.14
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 14%
3 Years: 16%
TTM: 34%
Compounded Profit Growth
10 Years: %
5 Years: 17%
3 Years: 50%
TTM: -861%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -64%
Return on Equity
10 Years: %
5 Years: 0%
3 Years: 0%
Last Year: 1%

Balance Sheet

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 5.11 5.11 10.00 15.00 15.00 19.42 19.42
Reserves 11.75 13.02 28.10 36.77 33.86 41.73 41.86
20.97 18.42 9.60 8.59 10.35 9.97 7.72
3.53 4.05 4.67 4.43 6.76 7.19 7.72
Total Liabilities 41.36 40.60 52.37 64.79 65.97 78.31 76.72
36.77 37.25 48.40 50.19 57.08 57.13 58.33
CWIP 0.74 0.04 0.04 0.00 0.00 0.51 0.71
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.85 3.31 3.93 14.60 8.89 20.67 17.68
Total Assets 41.36 40.60 52.37 64.79 65.97 78.31 76.72

Cash Flows

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-0.45 4.07 3.53 -3.23 3.41 -8.92
-3.65 -0.68 -2.78 -7.96 -5.15 -2.80
4.23 -3.53 -0.71 11.15 1.76 12.88
Net Cash Flow 0.13 -0.14 0.03 -0.04 0.02 1.16

Ratios

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 0.71 2.06 10.67 10.06 1.88 95.31
Inventory Days 315.59 212.34
Days Payable 165.76 44.37
Cash Conversion Cycle 0.71 2.06 10.67 10.06 151.71 263.29
Working Capital Days -88.36 -84.96 -96.07 32.61 -89.88 71.00
ROCE % 9.06% 3.11% 3.89% -1.39% 1.90%

Shareholding Pattern

Numbers in percentages

2 Recently
Mar 2023Sep 2023Mar 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
64.04% 64.04% 64.66% 64.66% 64.66% 54.58% 52.73% 50.65%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00%
35.97% 35.97% 35.34% 35.33% 35.34% 45.42% 47.26% 49.35%
No. of Shareholders 732495466319344360382387

* 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