WEBSITE BSE:543769 NSE: INDONG Inc. Year: 1990 Industry: Tea/Coffee My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
Indong Tea Company Ltd. is an Indian public limited company incorporated on 28 December 1990 and headquartered in Kolkata, West Bengal, with its shares listed on the BSE SME platform. The company is primarily engaged in the plantation and processing of tea, operating the Indong Tea Estate located in the Western Dooars region of Jalpaiguri District, West Bengal — a tea‑growing area at the foothills of the Himalayas known for favourable climate and terrain for tea cultivation. Its main product is CTC (Crush/Cut/Tear/Curl) black tea, produ...Read More
Indong Tea Company Ltd. is an Indian public limited company incorporated on 28 December 1990 and headquartered in Kolkata, West Bengal, with its shares listed on the BSE SME platform. The company is primarily engaged in the plantation and processing of tea, operating the Indong Tea Estate located in the Western Dooars region of Jalpaiguri District, West Bengal — a tea‑growing area at the foothills of the Himalayas known for favourable climate and terrain for tea cultivation. Its main product is CTC (Crush/Cut/Tear/Curl) black tea, produced by processing freshly plucked leaves from its estate using modern machinery to ensure quality and consistency. The business includes the full value chain from tea plantation and plucking to withering, rolling, fermentation, drying, grading and packing within its own processing facility. The estate spans approximately 740.38 hectares, with extensive plantation, factory and support infrastructure, and the company has periodically invested in modernization and welfare programmes for workers to improve yields and product quality. Indong Tea Company underwent a public issuance on the BSE SME platform to raise capital for expanding processing capacity, working capital and general corporate purposes. Under the leadership of its promoters, particularly Sri Hariram Garg since 2014, the company has aimed to strengthen its plantation operations and market presence in the Indian tea industry. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹12 Cr.
Stock P/E 36.7
P/B 0.5
Current Price ₹7.9
Book Value ₹ 16
Face Value 10
52W High ₹20.5
Dividend Yield 0%
52W Low ₹ 7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 15 | 15 | 23 | 19 | 21 | 21 | 30 | |
| Other Income | 0 | 1 | 0 | 0 | 3 | 2 | 0 | |
| Total Income | 15 | 17 | 23 | 20 | 24 | 24 | 30 | |
| Total Expenditure | 14 | 14 | 19 | 16 | 19 | 22 | 27 | |
| Operating Profit | 1 | 3 | 4 | 4 | 5 | 1 | 3 | |
| Interest | 2 | 2 | 2 | 2 | 1 | 1 | 1 | |
| Depreciation | 1 | 1 | 1 | 3 | 3 | 2 | 2 | |
| Exceptional Income / Expenses | -0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | -1 | -0 | 1 | -0 | 1 | -1 | 0 | |
| Provision for Tax | -0 | 0 | -0 | -0 | 0 | 0 | 0 | |
| Profit After Tax | -1 | -0 | 1 | -0 | 1 | -1 | 0 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | -1 | -0 | 1 | -0 | 1 | -1 | 0 | |
| Adjusted Earnings Per Share | -2 | -0.7 | 2.5 | -0.2 | 0.8 | -0.9 | 0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 43% | 16% | 15% | 0% |
| Operating Profit CAGR | 200% | -9% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -56% | -16% | NA% | NA% |
| ROE Average | 1% | 1% | -2% | -1% |
| ROCE Average | 4% | 4% | 8% | 8% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 17 | 17 | 18 | 38 | 52 | 49 | 61 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 2 | 13 | 4 | 7 | 4 | 3 |
| Other Non-Current Liabilities | -0 | -0 | 1 | 2 | 3 | 4 | 5 |
| Total Current Liabilities | 18 | 22 | 8 | 8 | 3 | 10 | 9 |
| Total Liabilities | 38 | 41 | 41 | 52 | 65 | 66 | 78 |
| Fixed Assets | 34 | 37 | 37 | 48 | 50 | 57 | 57 |
| Other Non-Current Assets | 1 | 1 | 1 | 0 | 5 | 4 | 5 |
| Total Current Assets | 2 | 3 | 3 | 4 | 9 | 5 | 17 |
| Total Assets | 38 | 41 | 41 | 52 | 65 | 66 | 78 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 5 | 6 | 4 | 4 | -3 | 3 | -9 |
| Cash Flow from Investing Activities | -5 | -5 | -1 | -3 | -8 | -5 | -3 |
| Cash Flow from Financing Activities | -1 | -1 | -4 | -1 | 11 | 2 | 13 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | -0 | 0 | 1 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -2.02 | -0.72 | 2.5 | -0.2 | 0.75 | -0.9 | 0.17 |
| CEPS(Rs) | -0.78 | 1.07 | 4.27 | 2.32 | 2.46 | 0.11 | 1.13 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -7.54 | -8.26 | -5.76 | 6.23 | 13.27 | 11.98 | 16.03 |
| Core EBITDA Margin(%) | 6.36 | 8.7 | 18.25 | 17.42 | 8.51 | -5.13 | 9.98 |
| EBIT Margin(%) | 3.54 | 10.76 | 14.6 | 6.74 | 10.95 | -1.75 | 4.23 |
| Pre Tax Margin(%) | -7.65 | -2.06 | 5.41 | -1.53 | 6.14 | -5.54 | 1.17 |
| PAT Margin (%) | -7.11 | -2.37 | 5.53 | -1.05 | 5.35 | -6.36 | 1.06 |
| Cash Profit Margin (%) | -2.74 | 3.53 | 9.45 | 11.9 | 17.52 | 0.77 | 7.23 |
| ROA(%) | -2.75 | -0.93 | 3.12 | -0.44 | 1.92 | -2.07 | 0.45 |
| ROE(%) | 0 | 0 | 0 | -12.4 | 8.61 | -7.16 | 1.31 |
| ROCE(%) | 4.16 | 11.45 | 20.89 | 8.39 | 10.39 | -1.31 | 3.7 |
| Receivable days | 3.38 | 1.91 | 1.24 | 6.52 | 9.98 | 5.93 | 48.29 |
| Inventory Days | 40.67 | 38.9 | 29.02 | 35.81 | 36.62 | 37.36 | 36.08 |
| Payable days | 755.81 | 810.31 | 249.88 | 1188.88 | -2108.48 | 89.63 | 49.57 |
| PER(x) | 0 | 0 | 0 | 0 | 18.26 | 0 | 106.26 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 1.03 | 1.42 | 1.1 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.46 | 1.67 | 1.02 | 0.99 | 1.19 | 1.68 | 1.42 |
| EV/Core EBITDA(x) | 17.61 | 10.02 | 5.49 | 5.02 | 5.15 | 31.19 | 13.63 |
| Net Sales Growth(%) | 0 | 6.59 | 48.9 | -15.52 | 7.97 | 1.33 | 42.28 |
| EBIT Growth(%) | 0 | 224.08 | 101.95 | -60.98 | 75.3 | -116.22 | 443.91 |
| PAT Growth(%) | 0 | 64.45 | 447.05 | -115.98 | 651.84 | -220.47 | 123.8 |
| EPS Growth(%) | 0 | 64.45 | 447.05 | -108.17 | 467.7 | -220.46 | 118.38 |
| Debt/Equity(x) | -4.21 | -4.97 | -6.26 | 1.54 | 0.43 | 0.58 | 0.32 |
| Current Ratio(x) | 0.12 | 0.15 | 0.34 | 0.44 | 2.85 | 0.47 | 1.76 |
| Quick Ratio(x) | 0.03 | 0.07 | 0.1 | 0.22 | 2.11 | 0.26 | 1.33 |
| Interest Cover(x) | 0.32 | 0.84 | 1.59 | 0.81 | 2.28 | -0.46 | 1.38 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.42 | 0.41 | 0.29 |
| # | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.03 | 64.03 | 64.67 | 64.67 | 64.67 | 54.58 | 52.73 | 50.65 | 50.48 | 49.23 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.04 | 0 |
| Public | 35.97 | 35.97 | 35.33 | 35.33 | 35.33 | 45.42 | 47.25 | 49.35 | 49.47 | 50.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.96 | 0.96 | 0.97 | 0.97 | 0.97 | 1.06 | 1.02 | 0.98 | 0.98 | 0.96 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.54 | 0.54 | 0.53 | 0.53 | 0.53 | 0.88 | 0.92 | 0.96 | 0.96 | 0.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.94 | 1.94 | 1.94 | 1.94 | 1.94 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
