The Grob Tea Co Ltd

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

The Grob Tea Co Ltd

₹ 900 -2.62%
30 Apr - close price
Company website NSE: GROBTEA
About

Incorporated in 1895, Grob Tea Co. Ltd is engaged in growing and manufacture of Tea and LED trading business[1]

Key Points

Business Overview:[1][2]
Company is engaged in Cultivation and Manufacturing of Tea, trading of LED lights and related products. It produces black tea of crush, tear and curl (CTC) variety, which it sells in the domestic market through a mix of auction and private sales. Company has six tea gardens located in upper Assam and Cachar district. The gardens are spread over 5,676 hectares, of which around 46% is under tea cultivation

Website NSE
  • Market Cap ₹ 105 Cr.
  • Current Price ₹ 900
  • High / Low ₹ 1,515 / 746
  • Stock P/E 6.87
  • Book Value ₹ 928
  • Dividend Yield 0.22 %
  • ROCE 1.31 %
  • ROE 0.05 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.97 times its book value
  • Company is expected to give good quarter

Cons

  • The company has delivered a poor sales growth of 4.61% over past five years.
  • Company has a low return on equity of 2.04% over last 3 years.
  • Earnings include an other income of Rs.5.69 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

Figures in Rs. Crores

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
35.88 9.12 17.59 44.48 27.31 12.88 20.96 29.56 34.03 15.41 23.96 51.50 26.91
32.42 21.96 14.63 28.47 27.07 28.17 18.91 20.29 30.58 29.04 19.10 28.99 26.24
Operating Profit 3.46 -12.84 2.96 16.01 0.24 -15.29 2.05 9.27 3.45 -13.63 4.86 22.51 0.67
OPM % 9.64% -140.79% 16.83% 35.99% 0.88% -118.71% 9.78% 31.36% 10.14% -88.45% 20.28% 43.71% 2.49%
0.50 0.81 0.64 0.74 0.46 1.58 1.50 1.17 0.28 1.15 1.42 2.04 1.08
Interest 0.03 0.07 0.15 0.01 0.09 0.18 0.40 0.31 0.22 0.15 0.30 0.25 0.23
Depreciation 0.69 0.84 0.63 0.67 0.68 1.21 0.84 0.98 1.01 1.21 0.86 0.87 0.87
Profit before tax 3.24 -12.94 2.82 16.07 -0.07 -15.10 2.31 9.15 2.50 -13.84 5.12 23.43 0.65
Tax % 0.00% 6.65% 0.00% 0.00% 0.00% 20.53% 0.00% 0.00% 0.00% 1.01% 0.00% 0.00% 0.00%
3.24 -13.80 2.81 16.08 -0.07 -18.21 2.32 9.15 2.49 -13.97 5.12 23.43 0.65
EPS in Rs 27.88 -118.73 24.18 138.35 -0.60 -156.67 19.96 78.72 21.42 -120.19 44.05 201.58 5.59
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
59 60 61 77 74 77 80 82 110 93 102 100 118
51 54 57 67 68 71 75 76 81 87 98 99 103
Operating Profit 7 6 4 10 6 5 4 6 30 6 4 1 14
OPM % 13% 10% 7% 14% 8% 7% 5% 7% 27% 7% 4% 1% 12%
5 2 1 1 1 1 1 1 1 2 3 4 6
Interest 1 1 1 1 1 0 1 1 1 0 0 1 1
Depreciation 2 2 3 4 4 3 3 2 2 3 3 4 4
Profit before tax 10 5 1 6 2 3 2 3 28 5 4 0 15
Tax % 12% 16% 34% 24% 10% 29% 23% 42% -0% 17% 84% 108%
8 4 1 5 2 2 1 2 28 4 1 -0 15
EPS in Rs 73.13 32.87 8.26 40.35 14.54 15.92 12.05 14.20 241.07 35.71 5.16 -0.09 131.03
Dividend Payout % 3% 6% 24% 5% 14% 13% 17% 14% 1% 6% 39% -2,320%
Compounded Sales Growth
10 Years: 5%
5 Years: 5%
3 Years: -3%
TTM: 21%
Compounded Profit Growth
10 Years: -37%
5 Years: -51%
3 Years: -89%
TTM: 458%
Stock Price CAGR
10 Years: %
5 Years: 20%
3 Years: -5%
1 Year: -11%
Return on Equity
10 Years: 9%
5 Years: 10%
3 Years: 2%
Last Year: 0%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 1 1 1 1 1 1 1 1 1 1 1 1 1
Reserves 24 27 30 36 38 40 43 46 74 77 77 78 107
7 2 14 8 3 4 6 10 3 3 12 9 17
9 9 11 13 13 15 19 15 14 17 18 15 19
Total Liabilities 41 40 57 58 55 61 69 72 93 99 108 103 144
34 33 45 42 40 37 35 33 34 34 38 39 38
CWIP 0 0 0 0 2 3 3 4 5 6 7 9 11
Investments 0 0 0 2 1 7 7 2 2 5 4 4 4
7 7 12 14 12 13 24 33 52 53 59 51 92
Total Assets 41 40 57 58 55 61 69 72 93 99 108 103 144

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
11 6 5 6 5 9 -2 -7 25 12 4 2
-15 -0 -12 -2 1 -10 1 5 -17 -11 -13 2
3 -6 11 -8 -6 1 1 2 -8 -1 8 -4
Net Cash Flow -1 -0 4 -3 -0 -0 1 -0 -0 0 -0 -0

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 6 2 4 4 3 7 21 13 9 7 4 6
Inventory Days
Days Payable
Cash Conversion Cycle 6 2 4 4 3 7 21 13 9 7 4 6
Working Capital Days -10 -11 -8 0 1 -5 24 75 75 86 128 128
ROCE % 24% 17% 6% 15% 6% 7% 5% 8% 42% 7% 5% 1%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.93% 74.92% 74.93% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99%
0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06%
25.01% 25.01% 25.02% 24.94% 24.94% 24.94% 24.94% 24.94% 24.94% 24.94% 24.94% 24.94%
No. of Shareholders 2,3782,3982,3402,2732,2872,2052,1622,0872,1242,0522,2782,240

* 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

Credit ratings