The Grob Tea Co Ltd
₹ 1,134
-1.22%
11 Jul
- close price
About
Incorporated in 1895, Grob Tea Co. Ltd is engaged in growing and manufacture of Tea and LED trading business[1]
Key Points
- Market Cap ₹ 132 Cr.
- Current Price ₹ 1,134
- High / Low ₹ 1,515 / 747
- Stock P/E 13.1
- Book Value ₹ 755
- Dividend Yield 0.18 %
- ROCE 13.6 %
- ROE 12.1 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 42.9% CAGR over last 5 years
Cons
- The company has delivered a poor sales growth of 7.54% over past five years.
- Company has a low return on equity of 4.46% over last 3 years.
- Earnings include an other income of Rs.7.35 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
60 | 61 | 77 | 74 | 77 | 80 | 82 | 110 | 93 | 102 | 100 | 119 | |
54 | 57 | 67 | 68 | 71 | 75 | 76 | 81 | 87 | 98 | 99 | 109 | |
Operating Profit | 6 | 4 | 10 | 6 | 5 | 4 | 6 | 30 | 6 | 4 | 1 | 10 |
OPM % | 10% | 7% | 14% | 8% | 7% | 5% | 7% | 27% | 7% | 4% | 1% | 8% |
2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 7 | |
Interest | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 |
Depreciation | 2 | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 3 | 4 | 4 |
Profit before tax | 5 | 1 | 6 | 2 | 3 | 2 | 3 | 28 | 5 | 4 | 0 | 12 |
Tax % | 16% | 34% | 24% | 10% | 29% | 23% | 42% | -0% | 17% | 84% | 108% | 17% |
4 | 1 | 5 | 2 | 2 | 1 | 2 | 28 | 4 | 1 | -0 | 10 | |
EPS in Rs | 32.87 | 8.26 | 40.35 | 14.54 | 15.92 | 12.05 | 14.20 | 241.07 | 35.71 | 5.16 | -0.09 | 86.55 |
Dividend Payout % | 6% | 24% | 5% | 14% | 13% | 17% | 14% | 1% | 6% | 39% | -2,320% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 8% |
3 Years: | 8% |
TTM: | 19% |
Compounded Profit Growth | |
---|---|
10 Years: | 27% |
5 Years: | 43% |
3 Years: | 35% |
TTM: | 25050% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 24% |
3 Years: | 10% |
1 Year: | 14% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 11% |
3 Years: | 4% |
Last Year: | 12% |
Balance Sheet
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reserves | 27 | 30 | 36 | 38 | 40 | 43 | 46 | 74 | 77 | 77 | 78 | 87 |
2 | 14 | 8 | 3 | 4 | 6 | 10 | 3 | 3 | 12 | 9 | 18 | |
9 | 11 | 13 | 13 | 15 | 19 | 15 | 14 | 17 | 18 | 15 | 18 | |
Total Liabilities | 40 | 57 | 58 | 55 | 61 | 69 | 72 | 93 | 99 | 108 | 103 | 124 |
33 | 45 | 42 | 40 | 37 | 35 | 33 | 34 | 34 | 38 | 39 | 39 | |
CWIP | 0 | 0 | 0 | 2 | 3 | 3 | 4 | 5 | 6 | 7 | 9 | 12 |
Investments | 0 | 0 | 2 | 1 | 7 | 7 | 2 | 2 | 5 | 4 | 4 | 3 |
7 | 12 | 14 | 12 | 13 | 24 | 33 | 52 | 53 | 59 | 51 | 69 | |
Total Assets | 40 | 57 | 58 | 55 | 61 | 69 | 72 | 93 | 99 | 108 | 103 | 124 |
Cash Flows
Figures in Rs. Crores
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
6 | 5 | 6 | 5 | 9 | -2 | -7 | 25 | 12 | 4 | 2 | 16 | |
-0 | -12 | -2 | 1 | -10 | 1 | 5 | -17 | -11 | -13 | 2 | -24 | |
-6 | 11 | -8 | -6 | 1 | 1 | 2 | -8 | -1 | 8 | -4 | 8 | |
Net Cash Flow | -0 | 4 | -3 | -0 | -0 | 1 | -0 | -0 | 0 | -0 | -0 | 0 |
Ratios
Figures in Rs. Crores
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 | 2 | 4 | 4 | 3 | 7 | 21 | 13 | 9 | 7 | 4 | 6 | 9 |
Inventory Days | 588 | |||||||||||
Days Payable | 101 | |||||||||||
Cash Conversion Cycle | 2 | 4 | 4 | 3 | 7 | 21 | 13 | 9 | 7 | 4 | 6 | 496 |
Working Capital Days | -11 | -8 | 0 | 1 | -5 | 24 | 75 | 75 | 86 | 128 | 128 | 159 |
ROCE % | 17% | 6% | 15% | 6% | 7% | 5% | 8% | 42% | 7% | 5% | 1% | 14% |
Documents
Announcements
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
8 July 2025 - Certificate confirming dematerialization of securities for quarter ended June 30, 2025.
-
Disclosure under SEBI Takeover Regulations
3 July 2025 - Pradeep Kumar Agarwal & Others HUF has Submitted to the Exchange a copy of Disclosure under Regulation 31(4) of the SEBI (Substantial Acquisition of Shares …
-
Trading Window-XBRL
23 June 2025 - GROB TEA COMPANY LIMITED has informed about Closure of Trading Window
-
Trading Window
23 June 2025 - Trading window closed from July 1, 2025 till 48 hours post Q1 June 30, 2025 results announcement.
-
Copy of Newspaper Publication
17 June 2025 - Notice to shareholders on transfer of unclaimed equity shares to IEPF as per SEBI rules.
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