Tega Industries Ltd
Established in 1976, Tega Industries is a leading manufacturer and distributor of specialized, critical, and recurring consumable products for the global mineral beneficiation, mining, and bulk solids handling industry. Globally, Tega industries are the second largest producers of polymer-based mill liners, based on revenues for the year 2020.[1]
- Market Cap ₹ 11,962 Cr.
- Current Price ₹ 1,800
- High / Low ₹ 2,329 / 1,200
- Stock P/E 60.2
- Book Value ₹ 210
- Dividend Yield 0.11 %
- ROCE 17.7 %
- ROE 15.5 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 24.8% CAGR over last 5 years
Cons
- Stock is trading at 8.57 times its book value
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
622 | 534 | 497 | 549 | 634 | 685 | 806 | 952 | 1,214 | 1,493 | 1,639 | 1,655 | |
547 | 481 | 467 | 475 | 534 | 576 | 613 | 768 | 942 | 1,176 | 1,299 | 1,324 | |
Operating Profit | 75 | 53 | 31 | 74 | 100 | 109 | 193 | 184 | 271 | 317 | 340 | 331 |
OPM % | 12% | 10% | 6% | 13% | 16% | 16% | 24% | 19% | 22% | 21% | 21% | 20% |
5 | 6 | 24 | 22 | 9 | 12 | 50 | 27 | 25 | 27 | 48 | 52 | |
Interest | 36 | 23 | 20 | 22 | 25 | 23 | 19 | 17 | 19 | 33 | 27 | 26 |
Depreciation | 26 | 30 | 35 | 33 | 38 | 38 | 40 | 39 | 41 | 64 | 101 | 102 |
Profit before tax | 18 | 5 | 0 | 40 | 46 | 59 | 184 | 155 | 236 | 247 | 259 | 255 |
Tax % | 183% | 292% | 2,400% | 30% | 30% | -11% | 26% | 25% | 22% | 22% | 23% | |
-15 | -10 | -2 | 28 | 33 | 66 | 136 | 117 | 184 | 194 | 200 | 199 | |
EPS in Rs | -2.48 | -1.74 | -0.41 | 4.88 | 5.66 | 11.37 | 23.68 | 17.63 | 27.73 | 29.14 | 30.08 | 29.87 |
Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | 7% | 7% | 7% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 19% |
3 Years: | 20% |
TTM: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | 32% |
5 Years: | 25% |
3 Years: | 20% |
TTM: | -5% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 49% |
1 Year: | 8% |
Return on Equity | |
---|---|
10 Years: | 15% |
5 Years: | 19% |
3 Years: | 17% |
Last Year: | 15% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 66 | 66 | 67 | 67 |
Reserves | 381 | 360 | 282 | 311 | 335 | 396 | 547 | 670 | 983 | 1,125 | 1,330 |
356 | 320 | 238 | 249 | 252 | 287 | 228 | 245 | 361 | 308 | 330 | |
94 | 106 | 171 | 150 | 141 | 140 | 176 | 189 | 219 | 385 | 369 | |
Total Liabilities | 889 | 843 | 749 | 767 | 785 | 881 | 1,010 | 1,170 | 1,629 | 1,885 | 2,095 |
231 | 234 | 296 | 287 | 284 | 266 | 296 | 298 | 548 | 600 | 625 | |
CWIP | 17 | 8 | 8 | 5 | 4 | 9 | 7 | 10 | 12 | 11 | 46 |
Investments | 83 | 71 | 73 | 60 | 77 | 158 | 201 | 199 | 217 | 279 | 262 |
558 | 530 | 373 | 415 | 420 | 448 | 505 | 663 | 852 | 995 | 1,163 | |
Total Assets | 889 | 843 | 749 | 767 | 785 | 881 | 1,010 | 1,170 | 1,629 | 1,885 | 2,095 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
60 | 44 | 69 | 128 | 170 | 14 | 179 | 252 | 195 | |||
-14 | 8 | -14 | -102 | -80 | -25 | -235 | -96 | -132 | |||
-44 | -22 | -93 | -9 | -79 | 3 | 63 | -115 | -38 | |||
Net Cash Flow | 2 | 30 | -38 | 18 | 11 | -8 | 6 | 41 | 26 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 107 | 127 | 118 | 113 | 116 | 97 | 100 | 106 | 121 | 109 | 112 |
Inventory Days | 175 | 194 | 240 | 190 | 172 | 177 | 179 | 229 | 200 | 209 | 217 |
Days Payable | 104 | 109 | 169 | 122 | 114 | 87 | 111 | 88 | 77 | 104 | 116 |
Cash Conversion Cycle | 178 | 213 | 188 | 181 | 173 | 187 | 168 | 247 | 244 | 215 | 212 |
Working Capital Days | 149 | 156 | -0 | 23 | 48 | 43 | 64 | 92 | 109 | 86 | 153 |
ROCE % | 6% | 3% | 10% | 12% | 12% | 26% | 19% | 21% | 19% | 18% |
Documents
Announcements
-
Letter To The Members Of The Company With The Web-Link Of The Annual Report For The Financial Year 2024-25
1d - AGM on 19 September 2025; annual report link shared; KYC/demat reminder; cut-off 12 Sep 2025.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1d - Copies of Public Notice of the 49th Annual General Meeting and E-voting information published on August 27, 2025, in "Financial Express" and "Arthik Lipi".
- Record Date For The Purpose Of Final Dividend 1d
-
Announcement under Regulation 30 (LODR)-Date of payment of Dividend
1d - Board recommended final dividend Rs.2/share (20%); record date Sep 08, 2025; AGM Sep 19; payment by Oct 18, 2025.
- Notice Of The 49Th Annual General Meeting And Annual Report For The Financial Year 2024-25 1d
Annual reports
Concalls
-
Aug 2025Transcript PPT
-
May 2025Transcript PPT
-
May 2025TranscriptNotesPPT
-
Feb 2025Transcript PPT
-
Nov 2024Transcript PPT REC
-
Aug 2024Transcript PPT REC
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Sep 2023TranscriptPPTREC
-
Aug 2023TranscriptNotesPPT
-
Jun 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022Transcript PPT
Business Segments
1) Consumables (86% in FY24 vs ~97% in FY23): The company manufactures and distributes specialized ‘critical to operate’ and recurring consumable products for the global mineral beneficiation, mining, and bulk solids handling industry.