Tea/Coffee · Founded 1998 · www.mcleodrussel.com · BSE 532654 · NSE MCLEOD RUSSE · ISIN INE942G01012
No Notes Added Yet
Business
Mcleod Russel India Ltd. is primarily engaged in the cultivation, manufacture, and sale of tea. Historically, it was one of the world's largest integrated tea plantation companies, owning and operating numerous tea estates primarily in Assam and West Bengal, India. Its core business model involves producing bulk tea, which is then sold to blenders, packers, and distributors both domestically and internationally. The company makes money through the sale of its manufactured tea products.
Revenue Mix
The company's revenue is almost entirely derived from the sale of tea. Historically, this included various grades of black tea (CTC and Orthodox). There are no other significant, separately reported business segments beyond tea production.
Industry
The Indian tea industry is large, fragmented, and influenced by global supply-demand dynamics, weather conditions, and labor costs. Mcleod Russel historically held a dominant position as a major producer, known for its scale and quality produce from its extensive estates. However, due to significant financial distress and corporate insolvency resolution processes in recent years, its operational scale has reduced considerably through asset sales, impacting its market positioning and standing relative to peers. It is now attempting to restructure and recover its operations.
MOAT
Historically, Mcleod Russel's competitive advantages included:
Scale of Operations: Extensive land holdings and numerous tea estates allowed for economies of scale in production.
Established Expertise: Decades of experience in tea cultivation and manufacturing.
Brand Equity (B2B): A reputable name among bulk tea buyers for consistent quality.
However, these "moats" have been severely eroded due to high debt, asset sales, and ongoing financial restructuring, making it difficult for the company to leverage them effectively in its current state.
Growth Drivers
Potential growth drivers for Mcleod Russel, assuming successful restructuring and debt resolution, include:
Increased Domestic Consumption: Steady growth in tea consumption within India.
Global Export Opportunities: Potential for increased tea exports, particularly to traditional markets.
Operational Efficiencies: Post-restructuring, a leaner operation could lead to improved cost structures and profitability.
Premiumization: Focus on producing higher-quality teas that command better prices, if capital allows.
Favorable Commodity Prices: Recovery in global tea prices.
Risks
Financial Distress & Debt: The most significant risk stems from its substantial debt burden and the ongoing challenges of its corporate insolvency resolution process, which led to significant asset sales.
Commodity Price Volatility: Tea prices are subject to fluctuations based on global supply, demand, and geopolitical factors.
Weather Dependency: Agricultural output is highly dependent on favorable weather conditions; adverse weather can impact yields and quality.
Labor Costs: Tea plantation is labor-intensive, and rising labor wages can impact profitability.
Regulatory & Environmental Changes: Changes in agricultural policies, labor laws, or environmental regulations.
Intense Competition: Competition from domestic and international tea producers.
Promoter Issues: Past controversies and challenges faced by the erstwhile promoter group (Williamson Magor Group) add to uncertainty.
Management & Ownership
Mcleod Russel was historically promoted by the Williamson Magor Group. However, due to severe financial distress, the company entered the Corporate Insolvency Resolution Process (CIRP) under the NCLT. This has significantly altered the management and ownership landscape. While the NCLT process is underway or recently concluded with a new resolution plan, effective control and management quality have been under scrutiny. New management or ownership structures are typically put in place as part of the resolution to address past financial irregularities and stabilize operations.
Outlook
Mcleod Russel faces a critical juncture. On the one hand, it possesses a legacy of extensive tea estates and deep agricultural expertise in a stable demand market like India. A successful resolution of its debt issues and a well-executed turnaround strategy could potentially allow it to recover some of its lost ground, focusing on leaner operations and potentially higher-value tea segments. The bull case rests on the assumption of a complete financial restructuring, significant debt reduction, and a return to profitable operations under new or reformed management, capitalizing on its core assets.
However, the bear case highlights the substantial challenges. The company has undergone significant asset stripping through sales, its balance sheet remains stressed, and the market for bulk tea is competitive and susceptible to price volatility. The path to sustained profitability is arduous, requiring consistent operational excellence, favorable market conditions, and adept management to navigate a highly leveraged and capital-intensive business. The future of Mcleod Russel is heavily dependent on the effectiveness of its restructuring efforts and its ability to rebuild its operational and financial strength from a significantly weakened position.
| #(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 | 195 | 197 | 453 | 371 | 165 | 216 | 363 | 445 | 130 | 261 |
| Other Income | 6 | 3 | 1 | 1 | 1 | 2 | 1 | 0 | 4 | 3 |
| Total Income | 201 | 200 | 453 | 372 | 167 | 218 | 363 | 446 | 135 | 264 |
| Total Expenditure | 381 | 187 | 295 | 397 | 291 | 209 | 264 | 438 | 270 | 232 |
| Operating Profit | -181 | 14 | 159 | -25 | -124 | 9 | 99 | 8 | -135 | 32 |
| Interest | 54 | 48 | 49 | 62 | 67 | 46 | 47 | 44 | 10 | 29 |
| Depreciation | 16 | 15 | 15 | 15 | 16 | 15 | 15 | 15 | 16 | 16 |
| Exceptional Income / Expenses | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | -147 | 0 |
| Profit Before Tax | -250 | -30 | 95 | -102 | -207 | -52 | 37 | -51 | -308 | -13 |
| Provision for Tax | -31 | -9 | 10 | -15 | -33 | -8 | 8 | -14 | -236 | 0 |
| Profit After Tax | -218 | -21 | 85 | -87 | -174 | -43 | 29 | -36 | -73 | -13 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -218 | -21 | 85 | -87 | -174 | -43 | 29 | -36 | -73 | -13 |
| Adjusted Earnings Per Share | -20.9 | -2 | 8.1 | -8.4 | -16.7 | -4.2 | 2.8 | -3.5 | -7 | -1.3 |
| #(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 | 1926 | 1871 | 2055 | 1723 | 1143 | 1438 | 1356 | 1370 | 1136 | 1185 | 1154 | 1199 |
| Other Income | 91 | 184 | 394 | 237 | 31 | 24 | 12 | 17 | 12 | 5 | 8 | 8 |
| Total Income | 2018 | 2054 | 2449 | 1960 | 1174 | 1463 | 1367 | 1387 | 1147 | 1191 | 1162 | 1208 |
| Total Expenditure | 1757 | 1760 | 1915 | 1767 | 1103 | 1247 | 1289 | 1276 | 1245 | 1167 | 1181 | 1204 |
| Operating Profit | 260 | 294 | 534 | 193 | 71 | 215 | 78 | 110 | -97 | 24 | -19 | 4 |
| Interest | 109 | 136 | 180 | 338 | 227 | 205 | 165 | 201 | 203 | 226 | 147 | 130 |
| Depreciation | 102 | 104 | 102 | 84 | 78 | 90 | 75 | 70 | 66 | 61 | 61 | 62 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 289 | 44 | 0 | 0 | -933 | 5 | 19 | -147 | -147 |
| Profit Before Tax | 49 | 55 | 252 | 61 | -189 | -80 | -162 | -1093 | -362 | -245 | -373 | -335 |
| Provision for Tax | 14 | -10 | 32 | 22 | -41 | -27 | 19 | -37 | -50 | -47 | -250 | -242 |
| Profit After Tax | 35 | 64 | 219 | 39 | -148 | -52 | -181 | -1057 | -312 | -198 | -124 | -93 |
| Adjustments | -7 | -6 | -11 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 28 | 59 | 208 | 32 | -148 | -52 | -181 | -1057 | -312 | -198 | -124 | -93 |
| Adjusted Earnings Per Share | 3.4 | 7.1 | 22.5 | 3.6 | -14.1 | -5 | -17.3 | -101.1 | -29.8 | -18.9 | -11.8 | -9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -6% | -4% | -5% |
| Operating Profit CAGR | -179% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | 37% | 12% | -12% |
| ROE Average | 0% | -68% | -68% | -30% |
| ROCE Average | -15% | -8% | -11% | -1% |
| #(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 | 1950 | 1959 | 2167 | 2014 | 1854 | 1823 | 1649 | 569 | 250 | 57 | -50 |
| Minority's Interest | 18 | 22 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 325 | 226 | 408 | 223 | 186 | 111 | 122 | 72 | 50 | 97 | 640 |
| Other Non-Current Liabilities | 251 | 238 | 212 | 241 | 192 | 151 | 167 | 138 | 119 | 79 | 67 |
| Total Current Liabilities | 845 | 1006 | 1032 | 2441 | 3055 | 3010 | 2997 | 3327 | 3473 | 3691 | 1766 |
| Total Liabilities | 3390 | 3452 | 3843 | 4919 | 5287 | 5095 | 4934 | 4107 | 3892 | 3924 | 2422 |
| Fixed Assets | 2164 | 2137 | 2120 | 1475 | 1426 | 1397 | 1395 | 1386 | 1280 | 1260 | 1228 |
| Other Non-Current Assets | 258 | 221 | 282 | 2147 | 3051 | 3048 | 2971 | 2036 | 2034 | 2009 | 515 |
| Total Current Assets | 968 | 1093 | 1440 | 1170 | 811 | 650 | 569 | 685 | 577 | 655 | 680 |
| Total Assets | 3390 | 3452 | 3843 | 4919 | 5287 | 5095 | 4934 | 4107 | 3892 | 3924 | 2422 |
| #(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 | 43 | 42 | 47 | 70 | 346 | 52 | 97 | 25 | 14 | 5 | 9 |
| Cash Flow from Operating Activities | 207 | 137 | 196 | 280 | 84 | 178 | 105 | 205 | 34 | 72 | 53 |
| Cash Flow from Investing Activities | -289 | -68 | -147 | -323 | -740 | -2 | -58 | -41 | 59 | -19 | -14 |
| Cash Flow from Financing Activities | 85 | -64 | -26 | 320 | 362 | -132 | -119 | -174 | -100 | -50 | -33 |
| Net Cash Inflow / Outflow | 3 | 5 | 23 | 277 | -295 | 45 | -72 | -11 | -7 | 3 | 7 |
| Closing Cash & Cash Equivalent | 46 | 47 | 70 | 346 | 52 | 97 | 25 | 14 | 5 | 9 | 16 |
| # | 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) | 3.4 | 7.11 | 22.5 | 3.64 | -14.15 | -5.02 | -17.32 | -101.14 | -29.83 | -18.94 | -11.82 |
| CEPS(Rs) | 16.66 | 20.39 | 34.79 | 14.07 | -6.69 | 3.64 | -10.16 | -94.45 | -23.53 | -13.08 | -5.98 |
| DPS(Rs) | 2 | 0.25 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 193.94 | 195.84 | 197.93 | 193.37 | 147.85 | 147.22 | 131.63 | 29.39 | -0.09 | -17.55 | -26.75 |
| Core EBITDA Margin(%) | 8.77 | 5.9 | 6.83 | -2.57 | 3.47 | 13.28 | 4.91 | 6.82 | -9.6 | 1.55 | -2.3 |
| EBIT Margin(%) | 8.21 | 10.18 | 21.02 | 23.12 | 3.28 | 8.68 | 0.24 | -65.2 | -13.92 | -1.56 | -19.63 |
| Pre Tax Margin(%) | 2.54 | 2.91 | 12.24 | 3.52 | -16.55 | -5.54 | -11.96 | -79.84 | -31.83 | -20.63 | -32.34 |
| PAT Margin (%) | 1.82 | 3.44 | 10.66 | 2.25 | -12.93 | -3.64 | -13.34 | -77.14 | -27.43 | -16.69 | -10.7 |
| Cash Profit Margin (%) | 7.12 | 8.98 | 15.64 | 7.14 | -6.11 | 2.64 | -7.83 | -72.04 | -21.64 | -11.53 | -5.41 |
| ROA(%) | 1.08 | 1.88 | 6.01 | 0.89 | -2.9 | -1.01 | -3.61 | -23.37 | -7.79 | -5.06 | -3.89 |
| ROE(%) | 2.24 | 4.01 | 12.73 | 2.21 | -9.14 | -3.4 | -12.42 | -125.63 | -203.61 | 0 | 0 |
| ROCE(%) | 6.92 | 7.64 | 15.8 | 12.4 | 1.02 | 3.25 | 0.09 | -31.2 | -7.61 | -1.03 | -15.44 |
| Receivable days | 20.36 | 23.04 | 20.86 | 17.53 | 11.82 | 8.43 | 10.92 | 11.87 | 14.06 | 14.78 | 13.61 |
| Inventory Days | 48.2 | 47.53 | 41.8 | 48.69 | 67.12 | 50.62 | 51.92 | 43.77 | 38.92 | 30.99 | 35.79 |
| Payable days | 126.58 | 146.07 | 130.41 | 182.99 | 329.31 | 172.91 | 190.82 | 358.59 | 392.22 | 731.97 | 587.22 |
| PER(x) | 54.58 | 23.35 | 6.35 | 23.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.96 | 0.85 | 0.72 | 0.44 | 0.01 | 0.13 | 0.17 | 0.58 | -261.44 | -1.93 | -1.08 |
| Dividend Yield(%) | 1.08 | 0.15 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.2 | 1.2 | 1.13 | 1.28 | 2.02 | 1.64 | 1.69 | 1.55 | 1.88 | 1.89 | 1.54 |
| EV/Core EBITDA(x) | 8.91 | 7.66 | 4.36 | 11.43 | 32.54 | 10.94 | 29.38 | 19.2 | -21.94 | 95.5 | -96 |
| Net Sales Growth(%) | 17.03 | -2.88 | 9.86 | -16.17 | -33.66 | 25.85 | -5.74 | 1.01 | -17.06 | 4.36 | -2.62 |
| EBIT Growth(%) | 63.65 | 20.44 | 126.82 | -7.79 | -90.58 | 236.13 | -97.34 | 0 | 82.29 | 88.29 | -1123.48 |
| PAT Growth(%) | 2.93 | 83.93 | 240.05 | -82.29 | -480.75 | 64.65 | -245.34 | -483.95 | 70.51 | 36.5 | 37.58 |
| EPS Growth(%) | 19.39 | 109.06 | 216.58 | -83.81 | -488.26 | 64.55 | -245.34 | -483.95 | 70.51 | 36.5 | 37.58 |
| Debt/Equity(x) | 0.52 | 0.58 | 0.6 | 1.07 | 1.52 | 1.46 | 1.52 | 6.38 | -1971.24 | -10.38 | -5.35 |
| Current Ratio(x) | 1.14 | 1.09 | 1.4 | 0.48 | 0.27 | 0.22 | 0.19 | 0.21 | 0.17 | 0.18 | 0.39 |
| Quick Ratio(x) | 0.85 | 0.85 | 1.17 | 0.39 | 0.2 | 0.15 | 0.13 | 0.16 | 0.14 | 0.15 | 0.32 |
| Interest Cover(x) | 1.45 | 1.4 | 2.39 | 1.18 | 0.17 | 0.61 | 0.02 | -4.45 | -0.78 | -0.08 | -1.54 |
| Total Debt/Mcap(x) | 0.41 | 0.52 | 0.7 | 2.02 | 107.97 | 11.29 | 8.75 | 11.04 | 7.54 | 5.38 | 4.93 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| FII | 1.6 | 1.86 | 1.37 | 1.48 | 1.56 | 1.5 | 1.43 | 1.84 | 1.49 | 1.66 |
| DII | 1.31 | 1.31 | 1.28 | 1.28 | 1.28 | 1.23 | 0.61 | 0.58 | 0.54 | 0.54 |
| Public | 90.84 | 90.59 | 91.1 | 90.99 | 90.92 | 91.02 | 91.71 | 91.33 | 91.72 | 91.56 |
| 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 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| FII | 0.17 | 0.19 | 0.14 | 0.15 | 0.16 | 0.16 | 0.15 | 0.19 | 0.16 | 0.17 |
| DII | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 9.49 | 9.46 | 9.52 | 9.5 | 9.5 | 9.51 | 9.58 | 9.54 | 9.58 | 9.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -6% | -4% | -5% |
| Operating Profit CAGR | -179% | 0% | 0% | 0% |
| PAT CAGR | — | — | — | 0% |
| Share Price CAGR | -19% | +37% | +12% | -12% |
| ROE Average | 0% | -68% | -68% | -30% |
| ROCE Average | -15% | -8% | -11% | -1% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| FII | 1.6 | 1.86 | 1.37 | 1.48 | 1.56 | 1.5 | 1.43 | 1.84 | 1.49 | 1.66 |
| DII | 1.31 | 1.31 | 1.28 | 1.28 | 1.28 | 1.23 | 0.61 | 0.58 | 0.54 | 0.54 |
| Public | 90.84 | 90.59 | 91.1 | 90.99 | 90.92 | 91.02 | 91.71 | 91.33 | 91.72 | 91.56 |
| 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 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| FII | 0.17 | 0.19 | 0.14 | 0.15 | 0.16 | 0.16 | 0.15 | 0.19 | 0.16 | 0.17 |
| DII | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 9.49 | 9.46 | 9.52 | 9.5 | 9.5 | 9.51 | 9.58 | 9.54 | 9.58 | 9.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 |
* 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.