Andrew Yule & Company Ltd

₹ 25.1 -4.12%

27 May - close price

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 ₹ 1,228 Cr.
Current Price ₹ 25.1
High / Low ₹ 36.5 / 15.5
Stock P/E
Book Value ₹ 6.65
Dividend Yield 0.00 %
ROCE -6.25 %
ROE -5.78 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 3.77 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of -2.23% over past five years.
Company has a low return on equity of -9.71% 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

Part of BSE Fast Moving Consumer Goods BSE CPSE

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	81	59	88	87	77	56	89	68	98	56	72	75	93
	98	79	100	108	112	67	79	88	141	84	76	89	141
Operating Profit	-16	-21	-12	-21	-35	-12	10	-20	-42	-28	-5	-14	-48
OPM %	-20%	-36%	-14%	-25%	-46%	-21%	11%	-29%	-43%	-49%	-6%	-18%	-52%
	9	10	8	12	9	5	11	10	37	60	11	10	7
Interest	3	3	3	4	5	5	5	4	-7	5	4	5	6
Depreciation	2	2	1	1	2	2	2	2	17	2	2	2	2
Profit before tax	-12	-16	-9	-15	-33	-13	15	-15	-15	26	0	-11	-50
Tax %	-13%	0%	-21%	-14%	-16%	-2%	11%	-9%	-19%	7%	470%	-5%	-14%
	-6	-8	-5	-12	-22	-3	15	-14	-1	20	-0	-9	-31
EPS in Rs	-0.12	-0.15	-0.11	-0.26	-0.45	-0.05	0.30	-0.29	-0.01	0.41	-0.00	-0.18	-0.62
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	372	385	421	367	312	299	330	414	374	310	311	295
	386	381	409	362	330	336	332	423	380	399	374	390
Operating Profit	-14	4	12	6	-19	-37	-2	-8	-6	-89	-64	-94
OPM %	-4%	1%	3%	2%	-6%	-12%	-0%	-2%	-2%	-29%	-20%	-32%
	46	22	42	28	40	29	31	34	32	38	64	88
Interest	11	10	9	7	6	8	8	8	10	16	22	7
Depreciation	7	7	7	7	7	7	7	6	6	7	7	21
Profit before tax	14	10	38	20	7	-23	14	11	9	-74	-29	-35
Tax %	7%	11%	16%	32%	24%	-5%	-46%	109%	87%	-13%	-10%	-11%
	46	21	45	22	6	-22	35	-5	13	-47	-3	-19
EPS in Rs	1.38	0.63	0.93	0.46	0.11	-0.44	0.72	-0.11	0.26	-0.97	-0.06	-0.39
Dividend Payout %	7%	0%	11%	9%	0%	0%	0%	0%	3%	0%	0%	0%

Compounded Sales Growth
10 Years:	-3%
5 Years:	-2%
3 Years:	-8%
TTM:	-5%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	29%

Stock Price CAGR
10 Years:	2%
5 Years:	-2%
3 Years:	3%
1 Year:	-19%

Return on Equity
10 Years:	-1%
5 Years:	-5%
3 Years:	-10%
Last Year:	-6%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	67	67	98	98	98	98	98	98	98	98	98	98
Reserves	278	299	238	257	253	245	281	276	287	242	241	228
	98	88	41	28	53	81	70	67	100	114	105	121
	189	187	212	187	187	179	187	197	257	257	308	302
Total Liabilities	631	641	589	570	591	602	636	638	742	711	752	749
	183	186	81	85	87	94	103	112	142	162	192	207
CWIP	5	1	18	37	59	77	75	82	94	88	61	45
Investments	131	143	169	179	179	202	203	197	201	219	244	254
	313	311	321	270	265	228	255	247	305	242	256	243
Total Assets	631	641	589	570	591	602	636	638	742	711	752	749

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	24	9	6	20	-16	-14	-15	-63	54	23	-11
	4	9	12	-7	-1	-28	27	23	-29	-21	26
	-30	-21	-19	-13	18	25	-8	4	-8	-12	-15
Net Cash Flow	-1	-3	-0	0	1	-17	4	-36	18	-11	-1
Free Cash Flow	14	4	3	-9	-45	-45	-28	-86	8	-6	4
CFO/OP	-178%	267%	69%	369%	86%	39%	979%	777%	-867%	-26%	17%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	107	103	103	79	79	62	70	70	115	118	146	108
Inventory Days	104	132	106	156	203	201	185	193	155	109	134	166
Days Payable	250	281	223	212	227	223	252	231	304	246	351	239
Cash Conversion Cycle	-40	-46	-15	23	55	40	2	32	-33	-19	-71	35
Working Capital Days	-41	-27	16	1	-26	-87	-54	-10	-53	-154	-187	-242
ROCE %	6%	4%	7%	7%	2%	-4%	5%	9%	4%	-14%	-7%	-6%

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 ・Standalone data

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 ・Standalone data

Total Manpower
Count ・Standalone data

Tea Sales Volume
Lakh Kgs ・Standalone data

Industrial Fan/Impeller Production Volume
Units ・Standalone data

Transformer Production Volume
MVA ・Standalone data

Engineering Division Order Book
Rs. Crore ・Standalone data

Electrical Division Order Book
Rs. Crore ・Standalone data

Electrical Division Market Share
% ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%	89.25%
	0.03%	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%	0.00%
	8.53%	8.52%	8.56%	8.55%	8.55%	8.54%	8.54%	8.54%	8.54%	8.55%	8.54%	8.55%
No. of Shareholders	36,864	38,272	36,796	38,342	39,974	44,246	45,703	46,293	47,400	47,115	46,601	45,469

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	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%	8.55%
No. of Shareholders	28,298	29,386	29,925	29,453	29,332	41,583	37,206	38,342	46,293	45,469

* 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