Andrew Yule & Company Ltd

₹ 18.0 0.45%

25 Mar 2:27 p.m.

andrewyule.com BSE: 526173 NSE: ANDREWYU

About

Andrew Yule & Company Limited is a CPSE in the medium and light engineering sector engaged in manufacturing of tea, transformers, regulators or rectifiers, circuit breakers, switches, industrial fans, tea machinery and undertakes turnkey jobs. ^[1]

Key Points

History
Andrew Yule & Company Limited (AYCL) was incorporated in 1919 as a Private Sector Co. to work as a managing agency. With the abolition of the managing agency system, the Co. lost its traditional business, and the Govt of India acquired the Co. in 1979. ^[1]

Website BSE NSE

Market Cap ₹ 882 Cr.
Current Price ₹ 18.0
High / Low ₹ 36.5 / 17.5
Stock P/E
Book Value ₹ 2.57
Dividend Yield 0.00 %
ROCE -13.8 %
ROE -44.1 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 7.08 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of 0.77% over past five years.
Company has a low return on equity of -26.3% over last 3 years.
Earnings include an other income of Rs.117 Cr.
Company's cost of borrowing seems high

* 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

Part of BSE Fast Moving Consumer Goods BSE CPSE BSE Allcap

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	120	81	59	88	87	77	56	89	68	98	56	72	75
	114	98	79	100	108	112	67	79	88	141	84	76	89
Operating Profit	6	-16	-21	-12	-21	-35	-12	10	-20	-42	-28	-5	-14
OPM %	5%	-20%	-36%	-14%	-25%	-46%	-21%	11%	-29%	-43%	-49%	-6%	-18%
	9	9	10	8	12	9	5	11	10	37	60	11	10
Interest	3	3	3	3	4	5	5	5	4	8	5	4	5
Depreciation	1	2	2	1	1	2	2	2	2	2	2	2	2
Profit before tax	10	-12	-16	-9	-15	-33	-13	15	-15	-15	26	0	-11
Tax %	55%	-13%	0%	-21%	-14%	-16%	-2%	11%	-9%	-19%	7%	458%	-5%
	5	-11	-16	-7	-13	-28	-12	13	-14	-12	24	-1	-11
EPS in Rs	0.09	-0.22	-0.33	-0.15	-0.27	-0.57	-0.25	0.27	-0.28	-0.25	0.48	-0.03	-0.22
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
	367	356	368	406	359	311	299	330	414	374	310	311	301
	336	371	364	394	350	329	336	331	422	380	399	374	389
Operating Profit	31	-15	4	12	8	-18	-37	-1	-8	-6	-89	-63	-88
OPM %	8%	-4%	1%	3%	2%	-6%	-12%	-0%	-2%	-2%	-29%	-20%	-29%
	11	46	22	42	28	41	31	31	34	32	38	64	117
Interest	12	11	10	9	6	6	8	8	8	10	16	22	23
Depreciation	4	6	7	7	7	7	7	7	6	6	7	7	7
Profit before tax	25	14	9	38	24	11	-21	15	11	9	-74	-28	-0
Tax %	12%	7%	10%	15%	27%	17%	-3%	-44%	108%	87%	-13%	-10%
	22	13	8	33	17	9	-21	21	-1	1	-64	-26	-1
EPS in Rs	0.68	0.39	0.25	0.67	0.35	0.18	-0.42	0.43	-0.02	0.02	-1.31	-0.52	-0.02
Dividend Payout %	0%	26%	0%	15%	11%	0%	0%	0%	0%	29%	0%	0%

Compounded Sales Growth
10 Years:	-1%
5 Years:	1%
3 Years:	-9%
TTM:	4%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	98%

Stock Price CAGR
10 Years:	-2%
5 Years:	-2%
3 Years:	-3%
1 Year:	-33%

Return on Equity
10 Years:	-4%
5 Years:	-12%
3 Years:	-26%
Last Year:	-44%

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	65	67	67	98	98	98	98	98	98	98	98	98	98
Reserves	146	152	160	78	91	90	75	96	89	89	26	3	28
	91	94	84	35	26	51	81	70	67	100	114	105	120
	172	183	177	200	178	180	174	183	197	257	257	308	273
Total Liabilities	475	496	487	411	393	419	427	447	451	543	496	514	519
	178	180	183	78	82	87	94	103	112	142	162	192	191
CWIP	6	5	1	18	37	59	77	75	82	94	88	61	63
Investments	8	8	9	12	12	12	27	12	10	3	3	6	4
	283	303	294	303	262	260	229	257	247	305	242	256	262
Total Assets	475	496	487	411	393	419	427	447	451	543	496	514	519

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
	13	9	11	6	20	-15	-26	-14	-59	43	-4	-23
	-1	4	9	12	-7	-1	-20	23	20	-17	59	83
	-11	-15	-23	-18	-13	17	29	-5	4	-8	-15	-22
Net Cash Flow	1	-1	-3	-0	-0	1	-17	4	-36	18	39	38

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	94	103	96	95	76	78	63	70	70	115	118	146
Inventory Days	140	106	135	108	161	203	199	183	193	155	109	134
Days Payable	314	254	280	222	207	216	212	241	231	304	246	351
Cash Conversion Cycle	-81	-45	-49	-19	30	65	50	12	32	-33	-19	-71
Working Capital Days	-26	-42	-23	18	6	-19	-79	-47	-10	-53	-153	-187
ROCE %	13%	8%	6%	11%	14%	5%	-7%	9%	15%	6%	-24%	-14%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Tea Production Volume
Lakh Kgs

xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xx.xx	xx.xx	xx.xx	xxx.xx	xxx.xx
xx	xx	xx	xx	xx	xx	xx	xx	xx		xx	xx
		xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
	xxx.xx			xxx.xx	xxx.xx	xxx.xx	xx.xx	xx.xx	xx.xx	xxx.xx	xxx.xx
	xxx	xxx	xxx	xxx	xxx		xxx	xxx	xxx
			xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx		xxx.xx
		xx.xx	xx.xx			xx.xx	xx.xx	xx.xx		xx.xx	xx.xx
		xx.xx	xx.xx				xx.xx	xxx.xx		xx.xx	xxx.xx
							x.xx			x.xx	x.xx

Please log in to see hidden values.

Number of Tea Estates
Count

Total Manpower
Count

Tea Sales Volume
Lakh Kgs

Industrial Fan/Impeller Production Volume
Units

Transformer Production Volume
MVA

Engineering Division Order Book
Rs. Crore

Electrical Division Order Book
Rs. Crore

Electrical Division Market Share
%

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%
	0.02%	0.03%	0.03%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00%	0.00%	0.00%	2.20%	2.20%	2.20%	2.20%	2.20%	2.20%	2.20%	2.20%	2.20%
	2.20%	2.20%	2.20%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	8.54%	8.53%	8.52%	8.56%	8.55%	8.55%	8.54%	8.54%	8.54%	8.54%	8.55%	8.54%
No. of Shareholders	37,206	36,864	38,272	36,796	38,342	39,974	44,246	45,703	46,293	47,400	47,115	46,601

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.07%	0.02%	0.00%	0.00%	0.00%
	4.80%	4.75%	4.75%	4.75%	4.31%	2.21%	0.00%	2.20%	2.20%	2.20%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	2.20%	0.00%	0.00%	0.00%
	5.95%	6.00%	6.00%	6.00%	6.45%	8.48%	8.54%	8.55%	8.54%	8.54%
No. of Shareholders	28,298	29,386	29,925	29,453	29,332	41,583	37,206	38,342	46,293	46,601

* 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.

Andrew Yule & Company Ltd

Andrew Yule & Company Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings