Neelamalai Agro Industries Ltd

Neelamalai Agro Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Neelamalai Agro Industries Ltd

₹ 3,200 -3.89%
04 Jun 10:32 a.m.
neelamalaiagro.com BSE: 508670 NSE: NEAGI
About

Incorporated in 1943, Neelamalai Agro Industries Ltd is in the business of cultivating, manufacturing, and selling of Tea[1]

Key Points

Business Overview:[1]
Company is engaged in the Tea Plantation activity in its 2 tea estates viz. Katary & Sutton Estates, located in the Nilgiris District in Tamil Nadu, spanning an area of 635.56 Hectares. Currently, the company produces 100% Orthodox Tea. Its main business includes:
a) Tea cultivation
b) Tea Manufacturing
c) Sales and exports of Tea

Website BSE NSE
  • Market Cap ₹ 199 Cr.
  • Current Price ₹ 3,200
  • High / Low ₹ 3,970 / 3,011
  • Stock P/E 6.84
  • Book Value ₹ 5,261
  • Dividend Yield 0.94 %
  • ROCE 9.63 %
  • ROE 9.29 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.63 times its book value
  • Market value of investments Rs.332 Cr. is more than the Market Cap Rs.205 Cr.

Cons

  • The company has delivered a poor sales growth of -2.88% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 8.71% over last 3 years.
  • Earnings include an other income of Rs.34.2 Cr.
  • Dividend payout has been low at 6.74% of profits over last 3 years
  • Working capital days have increased from 120 days to 433 days

* 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

Edit Columns
Loading peers table ...

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
5.54 5.22 7.82 7.10 5.21 6.53 6.30 5.86 4.56 6.43 4.87 7.17 6.98
8.15 6.12 7.63 8.03 7.39 6.76 6.33 7.64 6.81 6.63 5.84 7.36 7.39
Operating Profit -2.61 -0.90 0.19 -0.93 -2.18 -0.23 -0.03 -1.78 -2.25 -0.20 -0.97 -0.19 -0.41
OPM % -47.11% -17.24% 2.43% -13.10% -41.84% -3.52% -0.48% -30.38% -49.34% -3.11% -19.92% -2.65% -5.87%
5.43 4.44 19.16 11.09 11.06 4.59 6.42 10.72 7.09 8.74 7.23 10.25 7.92
Interest 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00
Depreciation 0.18 0.14 0.23 0.20 0.30 0.26 0.28 0.28 0.52 0.46 0.49 0.58 0.67
Profit before tax 2.62 3.40 19.12 9.96 8.58 4.10 6.11 8.66 4.32 8.08 5.77 9.47 6.84
Tax % 12.60% -1.76% 6.33% 0.20% 10.02% 0.49% -0.16% -1.96% 3.47% 4.70% 6.76% 0.63% 3.22%
2.29 3.46 17.91 9.94 7.72 4.08 6.12 8.82 4.18 7.70 5.38 9.42 6.62
EPS in Rs 36.81 55.62 287.90 159.78 124.10 65.58 98.38 141.78 67.19 123.77 86.48 151.42 106.41
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
30 33 29 30 37 26 29 30 25 25 23 25
28 32 30 29 34 27 29 30 28 29 26 27
Operating Profit 2 0 -1 1 2 -1 1 -1 -4 -4 -3 -2
OPM % 7% 1% -3% 2% 6% -5% 3% -3% -14% -15% -12% -7%
1 2 14 13 13 19 25 35 34 46 27 34
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 2
Profit before tax 2 1 12 13 14 17 25 34 29 41 23 30
Tax % 37% 57% 3% 6% 1% -1% 7% 4% 4% 5% 0% 3%
12 9 12 12 14 17 24 33 28 39 23 29
EPS in Rs 189.19 142.49 185.53 192.22 221.39 273.19 377.75 522.75 452.02 627.39 372.93 468.09
Dividend Payout % 21% 28% 11% 10% 14% 7% 8% 6% 7% 8% 8% 4%
Compounded Sales Growth
10 Years: -3%
5 Years: -3%
3 Years: 1%
TTM: 10%
Compounded Profit Growth
10 Years: 13%
5 Years: 5%
3 Years: 2%
TTM: 22%
Stock Price CAGR
10 Years: 15%
5 Years: 8%
3 Years: -1%
1 Year: -11%
Return on Equity
10 Years: 10%
5 Years: 10%
3 Years: 9%
Last Year: 9%

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 0.63 0.63 0.63 0.63 0.63 0.63 0.62 0.62 0.62 0.62 0.62 0.62
Reserves 103 109 135 143 155 167 189 218 245 276 299 327
0 0 0 0 0 0 0 0 0 0 0 0
7 5 5 6 6 6 8 11 8 8 9 11
Total Liabilities 111 115 141 150 162 174 198 230 254 285 309 338
7 7 10 9 10 8 6 3 4 6 8 8
CWIP 0 0 0 1 1 1 1 1 1 0 0 1
Investments 94 97 122 126 141 150 184 213 241 272 291 316
11 11 8 13 11 14 8 12 9 8 10 13
Total Assets 111 115 141 150 162 174 198 230 254 285 309 338

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 Mar 2026
11 9 1 -3 2 -3 5 -4 -2 -4 -4
-6 -3 -1 6 -1 8 -5 7 4 6 7
-5 -5 -0 -2 -2 -2 -2 -3 -1 -2 -3
Net Cash Flow 0 0 -0 1 -1 3 -3 -0 -0 0 0
Free Cash Flow 10 8 -1 -5 1 -2 4 -5 -3 11 -8
CFO/OP 555% 2,020% -113% -505% 123% 236% 776% 289% 31% 82% 117%

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 39 37 15 33 18 13 12 22 11 9 33 20
Inventory Days 212 136 108 228 193 484 175 387 255 521 919 881
Days Payable 170 130 69 87 56 53 74 107 73 95 181 207
Cash Conversion Cycle 81 44 54 174 155 444 113 302 193 435 771 694
Working Capital Days 28 40 2 22 10 37 -27 -2 -29 -32 -40 433
ROCE % 1% 9% 9% 9% 10% 14% 17% 12% 9% 8% 10%

Insights

In beta
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Average Sale Realisation
Rs. / Kg

Log in to view insights

Please log in to see hidden values.

Login
Average Yield per Hectare
Kg
Bought Leaf Production
Lakhs Kg
Estate Leaf Production
Lakhs Kg
Total Tea Production
Lakhs Kg

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
72.45% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45% 72.45%
0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.68% 0.60% 0.60%
26.85% 26.87% 26.87% 26.87% 26.86% 26.86% 26.86% 26.86% 26.87% 26.87% 26.95% 26.93%
No. of Shareholders 1,1761,2011,2421,2941,3671,5261,5511,5991,5831,5971,5501,519

* 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