Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹517 Cr.
Stock P/E
-4.2
P/B
-1.8
Current Price
₹49.5
Book Value
₹ -28
Face Value
5
52W High
₹78.3
52W Low
₹ 28.7
Dividend Yield
0%

Mcleod Russel India Overview

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.

Mcleod Russel India Share Price

Live · BSE / NSE · Inception: 1998
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Mcleod Russel India 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 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

Mcleod Russel India 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 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

Mcleod Russel India 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 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

Mcleod Russel India 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 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

Mcleod Russel India 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) 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

Growth Rates

Compounded annual
# 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%

Mcleod Russel India Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 6.25 %
FII 1.66 %
DII (MF + Insurance) 0.54 %
Public (retail) 91.56 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 6.256.256.256.256.256.256.256.256.256.25
FII 1.61.861.371.481.561.51.431.841.491.66
DII 1.311.311.281.281.281.230.610.580.540.54
Public 90.8490.5991.190.9990.9291.0291.7191.3391.7291.56
Others 0000000000
Total 100100100100100100100100100100

Mcleod Russel India Peer Comparison

Tea/Coffee Edit Columns

Mcleod Russel India Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Mcleod Russel India Pros & Cons

Pros

  • Stock is trading at -1.8 times its book value
  • Debtor days have improved from 731.97 to 587.22days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 6.25%.
  • Company has a low return on equity of -68% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp