Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1201 Cr.
Stock P/E
-38.6
P/B
3.9
Current Price
₹24.6
Book Value
₹ 6.2
Face Value
2
52W High
₹32.8
52W Low
₹ 15.5
Dividend Yield
0%

Andrew Yule Overview

Business

Andrew Yule & Company Ltd. (AYCL) is an Indian conglomerate with a long history, tracing its origins back to the 19th century. While initially a diversified trading house, and later nationalized, it operates across multiple segments. Aligned with the specified industry focus, a core part of its business involves the cultivation, processing, and sale of tea. The company owns and manages a number of tea estates, primarily in West Bengal and Assam, producing various grades of black tea. Beyond tea, AYCL also has significant operations in engineering (manufacturing industrial fans, air pollution control equipment), and electrical (producing transformers, switchgear, and other power equipment). It makes money through the sale of tea, industrial products, and electrical equipment to B2B and B2C markets.

Revenue Mix

Andrew Yule & Company Ltd. operates through three primary business segments:

Tea: This segment encompasses the cultivation, manufacture, and sale of various types of tea. It contributes a significant portion of the company's revenue, leveraging its established tea estates.

Engineering: This segment is involved in the manufacturing of various engineering products, primarily industrial fans, and air pollution control equipment.

Electrical: This segment focuses on the production of electrical equipment, including transformers and switchgear, serving the power and industrial sectors.

The revenue contribution from these segments can fluctuate based on market conditions, raw material prices, and operational performance in each area. Exact current percentages are not consistently published in a consolidated, readily available format for a general overview, but all three are significant contributors to the overall top line.

Industry

In the tea sector, Andrew Yule operates within a mature and competitive Indian tea industry characterized by a mix of large integrated players, mid-sized companies, and numerous small growers. The industry is sensitive to weather patterns, labor costs, and global commodity prices. AYCL, with its legacy of owning substantial tea estates in key growing regions like Assam and West Bengal, is a well-established player, though not among the top few in terms of pure market share of packaged branded tea, but significant in bulk tea production. In its engineering and electrical segments, it competes with both domestic and international players in niche industrial and power equipment markets, often benefiting from its long-standing presence and supplier relationships.

MOAT

Andrew Yule's competitive advantages are primarily derived from:

Established Land Bank & Legacy: Ownership of extensive tea estates in prime growing regions (Assam, West Bengal) provides a stable base for tea production.

Brand Recognition (B2B & Regional): While not a national leader in consumer tea brands, its tea estates and engineering/electrical products have established recognition and relationships within their respective B2B markets and regional presence.

Diversified Operations: The multi-segment presence (Tea, Engineering, Electrical) provides a degree of insulation from downturns in any single industry, offering more stable aggregate cash flows compared to single-segment players.

Government Ownership: As a Public Sector Undertaking (PSU), it may benefit from government backing, procurement preferences, and access to capital, though this can also come with bureaucratic challenges.

Growth Drivers

Premiumization & Value Addition in Tea: Focus on producing specialty teas, organic teas, or moving towards higher value-added packaged tea products can improve margins and drive growth.

Infrastructure Spending: Increased government and private sector investment in power transmission, industrial development, and pollution control will drive demand for its electrical and engineering products.

Operational Efficiencies: Improving yields in tea plantations, modernizing manufacturing processes, and optimizing supply chains across segments can enhance profitability and facilitate growth.

Export Opportunities: Tapping into international markets for its tea and specialized engineering products could open new revenue streams.

Renewable Energy Sector: Potential for its electrical and engineering divisions to cater to the growing demand from the renewable energy sector in India.

Risks

Commodity Price Volatility: Tea prices are subject to global supply-demand dynamics, weather conditions, and trade policies, directly impacting profitability.

Climate Change & Weather Dependence: As an agriculture-dependent business, adverse weather events (droughts, floods) pose significant risks to tea production.

Intense Competition: High competition in all its segments (tea, engineering, electrical) can put pressure on pricing and market share.

Labor Relations & Costs: The tea industry is labor-intensive, and rising labor costs or disputes can impact operations and profitability.

Regulatory & Policy Changes: Changes in government policies related to agriculture, industrial production, or PSUs can affect the company's operations.

Technological Disruption: While less pronounced in traditional tea, the engineering and electrical sectors are subject to technological advancements that require continuous investment.

Management & Ownership

Andrew Yule & Company Ltd. is a Public Sector Undertaking (PSU) under the Ministry of Heavy Industries and Public Enterprises, Government of India. The President of India is the main promoter. The company is managed by a Board of Directors, which typically includes government nominees and independent directors, appointed in line with PSU governance norms. Decisions are often influenced by government policies and directives.

Outlook

Andrew Yule & Company Ltd. holds a unique position with its diversified asset base and long operational history. The tea segment offers a stable, albeit commodity-driven, revenue stream, which could see improved performance through value addition and efficient estate management. The engineering and electrical segments are poised to benefit from India's ongoing infrastructure development and industrial growth, though they face stiff competition. As a PSU, the company operates under certain structural advantages but also faces constraints related to bureaucratic processes and the need for government approvals. Future performance will depend on its ability to enhance operational efficiencies across all segments, navigate commodity price fluctuations, manage labor dynamics, and capitalize on growth opportunities in India's expanding industrial and consumer markets while adapting to policy changes.

Andrew Yule Share Price

Live · BSE / NSE · Inception: 1919
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Andrew Yule Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 77 56 89 68 98 56 72 75 93 58
Other Income 9 5 11 11 36 60 11 10 7 1
Total Income 86 61 101 79 135 116 83 85 100 59
Total Expenditure 112 67 79 88 141 84 76 89 141 72
Operating Profit -26 -6 21 -9 -6 32 6 -4 -41 -13
Interest 5 5 5 4 8 5 4 5 6 7
Depreciation 2 2 2 2 2 2 2 2 2 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -33 -13 15 -15 -16 26 0 -11 -50 -21
Provision for Tax -5 -0 2 -1 -3 2 2 -1 -7 0
Profit After Tax -27 -12 13 -14 -13 24 -1 -11 -43 -21
Adjustments 5 10 2 -1 12 -4 1 2 12 19
Profit After Adjustments -22 -3 15 -14 -1 20 -0 -9 -31 -2
Adjusted Earnings Per Share -0.5 -0.1 0.3 -0.3 -0 0.4 -0 -0.2 -0.6 -0

Andrew Yule Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 385 442 370 312 299 331 414 374 310 312 295 298
Other Income 22 42 28 41 31 31 57 32 39 64 88 29
Total Income 407 485 398 353 330 361 471 406 349 376 383 327
Total Expenditure 380 430 365 332 338 331 423 380 399 375 390 378
Operating Profit 27 55 33 21 -8 30 48 25 -51 0 -7 -52
Interest 10 9 7 6 8 8 8 10 16 22 21 22
Depreciation 7 7 7 7 7 7 6 6 7 7 7 8
Exceptional Income / Expenses -0 0 0 0 0 0 -23 0 0 0 0 0
Profit Before Tax 10 38 20 7 -23 15 11 9 -73 -29 -35 -82
Provision for Tax 1 6 6 2 -1 -6 12 8 -10 -3 -4 -6
Profit After Tax 8 32 14 6 -22 21 -1 1 -64 -26 -31 -76
Adjustments 13 0 0 0 0 -1 0 11 16 23 12 34
Profit After Adjustments 21 32 14 6 -22 20 -1 13 -47 -3 -19 -42
Adjusted Earnings Per Share 0.6 0.7 0.3 0.1 -0.4 0.4 -0 0.3 -1 -0.1 -0.4 -0.8

Andrew Yule Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 365 336 355 351 343 379 374 385 339 339 325
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 20 8 0 0 0 1 7 6 4 2 1
Other Non-Current Liabilities 34 40 43 52 42 41 54 63 57 49 40
Total Current Liabilities 232 205 172 188 217 215 202 288 311 363 383
Total Liabilities 651 589 570 591 602 636 638 742 711 752 749
Fixed Assets 186 81 85 87 94 103 112 142 162 192 207
Other Non-Current Assets 176 203 232 256 298 299 301 316 329 318 317
Total Current Assets 289 305 254 247 210 234 218 284 219 243 225
Total Assets 651 589 570 591 602 636 638 742 711 752 749

Andrew Yule Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 34 30 81 81 81 64 68 32 50 39 38
Cash Flow from Operating Activities 9 6 20 -16 -14 -15 -63 54 23 -11 -80
Cash Flow from Investing Activities 9 12 -7 -1 -28 27 23 -29 -21 26 64
Cash Flow from Financing Activities -21 -19 -13 18 25 -8 4 -8 -12 -15 16
Net Cash Inflow / Outflow -3 -0 0 1 -17 4 -36 18 -11 -1 -0
Closing Cash & Cash Equivalent 32 30 81 81 64 68 32 50 39 38 38

Andrew Yule Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.63 0.66 0.28 0.11 -0.44 0.42 -0.02 0.26 -0.97 -0.06 -0.39
CEPS(Rs) 0.46 0.8 0.41 0.26 -0.31 0.57 0.11 0.16 -1.16 -0.39 -0.49
DPS(Rs) 0 0.1 0.04 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 7 6.88 7.26 7.18 7.01 7.74 7.65 7.87 6.94 6.93 6.65
Core EBITDA Margin(%) 1.15 2.82 1.49 -6.52 -12.9 -0.26 -2.01 -1.68 -28.8 -20.45 -29.08
EBIT Margin(%) 4.85 10.78 7.19 4.44 -4.78 6.85 4.62 5.09 -18.57 -2.09 -4.19
Pre Tax Margin(%) 2.38 8.65 5.4 2.37 -7.6 4.37 2.67 2.4 -23.62 -9.15 -10.73
PAT Margin (%) 2.11 7.29 3.66 1.8 -7.25 6.3 -0.24 0.31 -20.53 -8.2 -9.6
Cash Profit Margin (%) 3.83 8.86 5.47 4.04 -5.07 8.29 1.32 2.04 -18.29 -6.09 -7.46
ROA(%) 1.31 5.2 2.34 0.97 -3.64 3.42 -0.16 0.17 -8.76 -3.49 -4.14
ROE(%) 3.09 11.32 3.93 1.59 -6.25 5.87 -0.27 0.31 -17.57 -7.53 -9.36
ROCE(%) 4.92 13.1 7 3.52 -3.45 5.28 4.31 4.11 -12.27 -1.45 -3.05
Receivable days 98.82 93.97 97.76 85.74 72.1 62.08 62.93 96.51 128.45 131.37 119.36
Inventory Days 40.82 39.19 48.77 61.23 62.2 51.13 42.08 50.16 51.51 43.58 54.98
Payable days 285.34 197.17 255 244.01 236.08 234.2 237.54 238.57 288.69 301.76 271.36
PER(x) 33.68 41.63 102.88 166.38 0 47.2 0 78.23 0 0 0
Price/Book(x) 3.05 3.99 3.93 2.66 1.1 2.55 2.64 2.57 5.01 3.71 2.35
Dividend Yield(%) 0 0.36 0.14 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.87 2.94 3.63 2.9 1.32 2.93 2.47 2.78 5.73 4.25 2.88
EV/Core EBITDA(x) 26.7 23.84 40.32 43.36 -50.62 32.6 21.19 40.79 -35.11 0 -127.3
Net Sales Growth(%) 3.47 15.01 -16.3 -15.72 -4.15 10.49 25.38 -9.74 -17.16 0.6 -5.27
EBIT Growth(%) -22.51 144.73 -44.16 -47.91 -203.03 261.05 -16.79 -0.61 -402.26 88.68 -108.42
PAT Growth(%) -34.9 280.34 -57.91 -58.64 -486.4 197.7 -104.75 215.73 -5562.55 59.84 -21.74
EPS Growth(%) -54.15 4.01 -57.92 -58.63 -486.32 194.34 -104.66 1426.15 -475.44 94.02 -575.56
Debt/Equity(x) 0.38 0.12 0.08 0.15 0.23 0.18 0.18 0.26 0.34 0.31 0.37
Current Ratio(x) 1.25 1.49 1.47 1.32 0.97 1.09 1.07 0.98 0.7 0.67 0.59
Quick Ratio(x) 1.04 1.25 1.18 1.03 0.75 0.87 0.83 0.8 0.59 0.56 0.44
Interest Cover(x) 1.96 5.06 4.02 2.14 -1.69 2.77 2.37 1.89 -3.67 -0.3 -0.64
Total Debt/Mcap(x) 0.12 0.03 0.02 0.06 0.21 0.07 0.07 0.1 0.07 0.08 0.16

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -5% -8% -2% -3%
Operating Profit CAGR — 0% 0% 0%
PAT CAGR — 0% 0% 0%
Share Price CAGR -6% -8% -1% +1%
ROE Average -9% -11% -7% -1%
ROCE Average -3% -6% -2% +2%

Andrew Yule Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 89.25 %
FII 0 %
DII (MF + Insurance) 2.21 %
Public (retail) 8.55 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 89.2589.2589.2589.2589.2589.2589.2589.2589.2589.25
FII 0000000000
DII 2.212.212.212.212.212.212.212.212.212.21
Public 8.558.558.558.558.558.558.558.558.558.55
Others 0000000000
Total 100100100100100100100100100100

Andrew Yule Peer Comparison

Tea/Coffee Edit Columns

Andrew Yule Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Andrew Yule Pros & Cons

Pros

  • Debtor days have improved from 301.76 to 271.36days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -11% over the last 3 years.
  • Stock is trading at 3.9 times its book value.
  • Earnings include an other income of Rs. 88 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp