Tea/Coffee · Founded 1919 · www.andrewyule.com · BSE 526173 · NSE ANDREW YULE · ISIN INE449C01025
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -5% | -8% | -2% | -3% |
| Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -6% | -8% | -1% | 1% |
| ROE Average | -9% | -11% | -7% | -1% |
| ROCE Average | -3% | -6% | -2% | 2% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| Public | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
| Public | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 | 89.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 | 2.21 |
| Public | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 | 8.55 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 | 43.64 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
| Public | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.