Mcleod Russel India Ltd

₹ 47.2 4.98%

23 Sep - close price

mcleodrussel.com BSE: 532654 NSE: MCLEODRUSS

About

Incorporated in 1998, McLeod Russel
India Ltd is in the business of cultivation
and manufacturing of tea^[1]

Key Points

Business Overview:^[1]^[2]
MLRL is a tea plantation company of Kolkata-based B.M. Khaitan Group and was formed
after the demerger of the bulk tea business from Eveready Industries India Ltd. It is in the business of cultivation, manufacture, and sale
of tea and is managed as a single-unit organization.

Website BSE NSE

Market Cap ₹ 493 Cr.
Current Price ₹ 47.2
High / Low ₹ 78.4 / 28.5
Stock P/E 6.05
Book Value ₹ -12.5
Dividend Yield 0.00 %
ROCE -4.44 %
ROE %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -2.60% over past five years.
Promoter holding is low: 6.25%

* 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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	153	324	290	157	151	412	334	128	168	324	398	84	204
	151	205	324	315	140	255	357	250	165	232	392	225	183
Operating Profit	2	119	-35	-159	10	156	-22	-122	3	92	7	-141	21
OPM %	1.2%	37%	-12%	-101%	7%	38%	-7%	-96%	1.6%	28%	1.7%	-167%	10%
	1	1	1	2	0	0	1	1	1	0	0	-126	1
Interest	49	43	43	50	43	44	58	65	41	42	40	7	24
Depreciation	13	13	13	13	12	12	13	13	12	12	12	12	13
Profit before tax	-59	64	-90	-219	-45	100	-92	-200	-49	38	-45	-286	-15
Tax %	5%	-2%	-13%	-13%	-19%	13%	-15%	-15%	-19%	22%	-32%	-83%	0%
	-62	65	-78	-190	-36	88	-78	-169	-40	29	-31	-49	-15
EPS in Rs	-5.92	6.20	-7.48	-18.23	-3.49	8.39	-7.48	-16.22	-3.84	2.79	-2.94	-4.71	-1.41
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	1,388	1,507	1,485	1,596	1,313	856	1,112	1,109	1,097	923	1,024	975	1,011
	1,261	1,419	1,455	1,574	1,406	817	947	1,020	1,035	997	1,002	1,013	1,033
Operating Profit	127	88	31	22	-93	40	165	89	62	-74	22	-38	-21
OPM %	9%	6%	2.1%	1.4%	-7%	4.6%	15%	8%	6%	-8%	2.1%	-3.9%	-2.1%
	53	94	184	315	489	209	8	6	-920	6	2	-126	-124
Interest	66	101	128	171	327	214	187	152	184	185	210	130	113
Depreciation	60	81	83	83	69	62	71	56	53	52	50	49	49
Profit before tax	53	0	5	83	0	-28	-84	-114	-1,094	-304	-236	-343	-308
Tax %	-17%	-2,058%	-511%	19%		-144%	-37%	19%	-4%	-13%	-17%	-74%
	62	4	31	67	-4	12	-53	-136	-1,049	-266	-196	-91	-66
EPS in Rs	5.66	0.37	2.79	6.14	-0.42	1.18	-5.06	-13.04	-100.47	-25.43	-18.80	-8.70	-6.27
Dividend Payout %	53%	534%	9%	8%	0%	0%	0%	0%	0%	0%	0%	0%

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

Compounded Profit Growth
10 Years:	71%
5 Years:	25%
3 Years:	36%
TTM:	141%

Stock Price CAGR
10 Years:	-13%
5 Years:	9%
3 Years:	29%
1 Year:	18%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	55	55	55	55	52	52	52	52	52	52	52	52
Reserves	1,833	1,686	1,689	1,756	1,622	1,589	1,567	1,431	357	90	-102	-183
	404	649	791	975	1,630	2,099	2,046	1,883	1,789	1,747	1,766	1,345
	310	517	486	517	770	689	765	963	1,127	1,349	1,580	836
Total Liabilities	2,601	2,906	3,020	3,302	4,075	4,430	4,430	4,329	3,325	3,238	3,297	2,050
	1,618	1,627	1,636	1,606	1,089	1,015	962	966	958	920	895	861
CWIP	43	83	82	95	47	53	58	43	40	39	36	35
Investments	239	307	302	325	272	170	213	222	212	222	218	208
	702	890	1,000	1,276	2,667	3,192	3,197	3,098	2,115	2,057	2,147	946
Total Assets	2,601	2,906	3,020	3,302	4,075	4,430	4,430	4,329	3,325	3,238	3,297	2,050

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	123	147	81	84	361	-3	153	71	145	57	29	53
	-151	-250	-64	-98	-319	-651	0	-44	-33	-7	-22	-13
	32	106	-18	11	261	387	-80	-98	-119	-59	-4	-31
Net Cash Flow	3	2	-1	-3	304	-267	74	-71	-7	-9	2	9
Free Cash Flow	-6	22	7	18	872	165	124	24	110	46	8	39
CFO/OP	116%	193%	269%	493%	-372%	-29%	65%	85%	256%	-58%	182%	-96%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	17	18	18	23	7	7	5	11	9	14	13	10
Inventory Days	268	250	260	225	221		317	262
Days Payable	152	169	190	192	368		321	280
Cash Conversion Cycle	133	100	88	56	-140	7	1	-8	9	14	13	10
Working Capital Days	1	21	6	55	-489	-1,000	-814	-811	-875	-1,128	-1,082	-413
ROCE %	5%	4%	5%	10%	5%	2%	3%	1%	1%	-6%	-1%	-4%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2024

Mar 2025

Saleable Tea Production
Lakh Kgs

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

Please log in to see hidden values.

Number of Tea Estates
count

Total Employees
count

Land under Tea Cultivation
Hectares

Average Selling Price (India)
Rs/kg

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%
	0.04%	1.37%	2.15%	1.60%	1.86%	1.37%	1.48%	1.56%	1.50%	1.43%	1.84%	1.49%
	1.34%	1.34%	1.34%	1.31%	1.31%	1.29%	1.28%	1.28%	1.25%	0.61%	0.59%	0.54%
	92.38%	91.04%	90.26%	90.85%	90.59%	91.10%	91.00%	90.92%	91.01%	91.71%	91.34%	91.72%
No. of Shareholders	66,980	65,985	65,501	64,865	65,826	64,587	63,580	62,795	63,840	61,762	60,812	58,315

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	49.89%	40.76%	42.71%	27.00%	17.48%	6.25%	6.25%	6.25%	6.25%	6.25%	6.25%
	17.55%	23.19%	23.14%	0.87%	0.69%	2.21%	0.01%	2.15%	1.48%	1.84%	1.49%
	14.50%	12.94%	16.16%	9.43%	1.48%	1.48%	1.48%	1.34%	1.28%	0.59%	0.54%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%
	18.06%	23.12%	18.00%	62.70%	80.35%	90.04%	92.26%	90.26%	91.00%	91.34%	91.72%
No. of Shareholders	65,394	57,442	55,327	60,779	60,852	70,260	66,997	65,501	63,580	60,812	58,315

* 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.

Mcleod Russel India Ltd

Mcleod Russel India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings