Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹33 Cr.
Stock P/E
10.1
P/B
0.7
Current Price
₹98.3
Book Value
₹ 131.2
Face Value
10
52W High
₹137.9
52W Low
₹ 73.7
Dividend Yield
0%

Tyroon Tea Overview

Business

Tyroon Tea Company Ltd. is engaged in the tea industry, primarily focusing on the cultivation, processing, and sale of tea. Its core business model likely involves managing tea estates, harvesting tea leaves, and processing them into various grades of black tea, which are then sold to domestic and international markets, often through auctions or direct sales. The company generates revenue from the sale of its tea products.

Revenue Mix

Given its company name and sector, Tyroon Tea Company Ltd. operates predominantly, if not solely, within the tea segment. Its revenue mix is primarily derived from the sale of processed tea, without readily available information indicating significant diversification into other product categories or services.

Industry

The Indian tea industry is a significant global producer, characterized by a mix of large integrated players (like Tata Consumer Products) and numerous smaller, often estate-based, companies. The industry is influenced by agricultural factors, domestic consumption patterns, and global commodity prices. Tyroon Tea Company Ltd. likely operates as an estate-driven tea producer, competing with a large number of other regional and national players. Its positioning would depend on the quality of its produce, cost efficiency, and specific sales channels (e.g., bulk supply, packaged tea, regional branding).

MOAT

For a company of its likely scale, durable competitive advantages are challenging to establish.

Brand: Unlikely to possess a strong national consumer brand moat, though it might have regional recognition or a reputation for quality within specific B2B channels.

Scale: Does not likely have a significant scale advantage compared to larger, diversified consumer goods companies.

Cost Advantage: May derive some cost advantage from efficient estate management, favorable local conditions, or specific processing techniques.

Quality/Terroir: The quality and unique characteristics of tea from its specific estates could provide a niche advantage, but this is often variable.

In general, the company's moat is likely limited and subject to market fluctuations and operational efficiency.

Growth Drivers

Increased Domestic Consumption: India's growing population and traditional tea-drinking culture provide a stable demand base.

Premiumization & Value-Added Products: If the company successfully moves into specialty teas, organic teas, or branded packaged products, it could capture higher margins.

Export Market Expansion: Tapping into global demand for Indian tea, especially specialty varieties.

Productivity Enhancements: Improvements in agricultural practices, yield per hectare, and processing efficiency can drive volume and profitability.

Cost Optimization: Effective management of labor, energy, and raw material costs.

Risks

Agricultural & Weather Dependence: High vulnerability to adverse weather conditions (droughts, floods, unseasonal rains), pest infestations, and crop diseases, which can significantly impact yield and quality.

Price Volatility: Fluctuations in domestic and international tea prices due to supply-demand imbalances, global economic factors, and currency movements.

Rising Input Costs: Increasing costs of labor (a significant component in tea production), fertilizers, pesticides, and energy.

Regulatory Changes: Changes in environmental regulations, labor laws, or food safety standards could impact operations and costs.

Competition: Intense competition from both organized players and the unorganized sector, leading to pricing pressure.

Shifting Consumer Preferences: Potential shifts in beverage consumption patterns (e.g., towards coffee, other non-tea beverages).

Management & Ownership

In India, especially for companies in traditional sectors like tea, promoter groups often play a significant role in management and ownership. Tyroon Tea Company Ltd. is likely promoter-driven, with a substantial portion of ownership held by the founding family or a core group. The management quality would largely depend on their operational expertise in tea cultivation and processing, market foresight, and financial prudence.

Outlook

Tyroon Tea Company Ltd. operates in a staple industry with consistent domestic demand, offering a base level of business stability. The bull case rests on the company's ability to enhance productivity, control costs, and potentially unlock value through premiumization or expanded market access for its tea produce amidst stable or improving tea prices. The bear case involves continued exposure to agricultural risks, volatile commodity prices, rising input costs that cannot be passed on, and intense competition, which could pressure margins and profitability. Its future hinges significantly on operational efficiency and adaptability to market dynamics and environmental challenges.

Tyroon Tea Share Price

Live · BSE · Inception: 1890
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Tyroon Tea Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 17 12 3 9 15 14 4 6 14 14
Other Income 1 0 1 1 1 0 0 1 0 0
Total Income 18 12 3 10 16 14 4 7 14 14
Total Expenditure 11 11 9 7 9 12 10 7 10 13
Operating Profit 7 1 -6 3 6 2 -6 0 4 0
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 7 1 -6 2 6 2 -6 0 3 0
Provision for Tax 0 0 1 0 0 0 0 0 0 0
Profit After Tax 7 1 -7 2 6 2 -7 0 3 0
Adjustments 0 0 0 -0 0 0 0 -0 -0 0
Profit After Adjustments 7 1 -7 2 6 2 -7 0 3 0
Adjusted Earnings Per Share 20.2 1.6 -18.8 6.7 17.5 4.5 -19.3 0.2 9.3 0.3

Tyroon Tea Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 22 26 24 25 28 28 38 39 42 42 41 38
Other Income 1 1 2 1 1 1 1 3 1 3 2 1
Total Income 23 27 26 27 29 30 39 42 44 45 44 39
Total Expenditure 22 24 25 26 29 31 30 33 38 40 38 40
Operating Profit 1 3 1 1 -0 -2 10 9 5 5 5 -2
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 1 1 1 1 1 1 1 1 1 0
Exceptional Income / Expenses 0 0 0 0 0 1 -2 0 0 0 0 0
Profit Before Tax 0 2 0 0 -1 -2 7 8 4 4 4 -3
Provision for Tax 0 -1 0 0 0 -0 1 1 1 1 0 0
Profit After Tax -0 3 -0 -0 -1 -1 6 7 4 3 3 -4
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -0 3 -0 -0 -1 -1 6 7 4 3 3 -4
Adjusted Earnings Per Share -0.4 7.4 -0.2 -0.7 -3.6 -4.1 18.4 21 10.3 8.8 9.7 -9.5

Tyroon Tea Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 19 22 21 21 20 19 25 31 34 38 41
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 1 0 0 0 0
Other Non-Current Liabilities 3 3 4 5 5 6 6 6 7 8 8
Total Current Liabilities 5 6 7 6 8 7 9 11 14 13 7
Total Liabilities 27 30 31 32 33 32 41 49 56 59 56
Fixed Assets 8 9 8 8 8 13 17 18 18 18 17
Other Non-Current Assets 7 5 8 8 8 4 3 4 4 4 13
Total Current Assets 12 16 15 16 17 15 20 27 34 36 26
Total Assets 27 30 31 32 33 32 41 49 56 59 56

Tyroon Tea Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 1 1 0 0 0 0 0 0 0 0
Cash Flow from Operating Activities 0 2 1 1 -0 -1 10 5 2 0 4
Cash Flow from Investing Activities 1 -3 -2 0 -1 1 -11 -6 -4 1 3
Cash Flow from Financing Activities -1 1 -0 -1 1 0 1 1 2 -2 -6
Net Cash Inflow / Outflow 0 0 -0 -0 -0 0 -0 -0 -0 -0 1
Closing Cash & Cash Equivalent 1 1 0 0 0 0 0 0 0 0 2

Tyroon Tea Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -0.44 7.42 -0.16 -0.69 -3.6 -4.05 18.4 20.96 10.34 8.78 9.72
CEPS(Rs) 0.92 8.8 1.53 0.97 -1.91 -2.12 20.99 23.85 13.02 11.52 12.65
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 55.56 62.98 61.13 61.15 58.51 55.5 71.71 91.52 100.83 110.56 120.82
Core EBITDA Margin(%) -3.11 6.7 -3.32 -1.84 -5.08 -9.74 21.83 16.44 9.45 4.57 6.84
EBIT Margin(%) 0.46 7.85 1.16 1.28 -2.66 -5.4 18.42 21.11 10.58 9.89 10.11
Pre Tax Margin(%) 0.04 7.69 1.09 0.05 -3.05 -6.17 17.95 20.45 9.78 8.72 9.03
PAT Margin (%) -0.68 9.75 -0.22 -0.94 -4.38 -4.85 16.52 18.13 8.3 7.2 8.02
Cash Profit Margin (%) 1.44 11.57 2.13 1.32 -2.32 -2.54 18.85 20.63 10.46 9.44 10.44
ROA(%) -0.55 8.88 -0.18 -0.75 -3.79 -4.27 17.37 15.97 6.72 5.22 5.77
ROE(%) -0.78 12.52 -0.26 -1.13 -6.01 -7.11 28.93 25.68 10.75 8.31 8.4
ROCE(%) 0.51 9.76 1.28 1.5 -3.49 -7.32 29.32 26.76 11.8 9.76 9.85
Receivable days 1.56 2.33 5.73 7.78 6.62 4.77 2.5 1.96 1.6 1.2 0.7
Inventory Days 21.87 22.86 26.96 26.75 28.14 23.3 14.21 20.19 24.69 27.2 27.11
Payable days 471.98 1180.52 554.86 446.42 443.89 331.65 382.07 271.55 114.82 129.27 160.1
PER(x) 0 6.87 0 0 0 0 2.35 4.72 8.53 10.51 11.06
Price/Book(x) 0.95 0.81 0.84 0.94 0.54 0.5 0.6 1.08 0.87 0.83 0.89
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.8 0.68 0.74 0.78 0.42 0.38 0.44 0.95 0.86 0.89 0.85
EV/Core EBITDA(x) 31.07 7.03 20.92 22.06 -35.02 -6.49 1.77 4 6.73 7.29 6.8
Net Sales Growth(%) -11.36 18.63 -5.54 3.13 11.07 1.85 33.18 3.8 7.69 -1.99 -0.68
EBIT Growth(%) -97.36 1911.79 -86.05 13.63 -330.86 -106.48 554.39 18.98 -46.02 -8.41 1.5
PAT Growth(%) -104.51 1794.75 -102.15 -333.78 -420.24 -12.7 553.82 13.88 -50.68 -15.03 10.72
EPS Growth(%) -104.51 1794.85 -102.15 -333.78 -420.25 -12.69 553.83 13.88 -50.68 -15.03 10.72
Debt/Equity(x) 0.01 0.04 0.04 0.02 0.07 0.09 0.1 0.12 0.19 0.15 0
Current Ratio(x) 2.57 2.76 2.2 2.66 2.21 2.21 2.19 2.42 2.34 2.76 3.77
Quick Ratio(x) 2.29 2.45 1.94 2.32 1.91 2.02 2.01 2.17 2.13 2.52 3.35
Interest Cover(x) 1.1 48.94 16.92 1.04 -6.97 -7.01 39.41 31.94 13.23 8.47 9.37
Total Debt/Mcap(x) 0.01 0.05 0.05 0.02 0.12 0.17 0.17 0.11 0.22 0.18 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -2% +2% +8% +6%
Operating Profit CAGR 0% -18% +17%
PAT CAGR 0% -25%
Share Price CAGR -9% +1% +7% +6%
ROE Average +8% +9% +16% +7%
ROCE Average +10% +10% +18% +8%

Tyroon Tea Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 67.22 %
FII 0 %
DII (MF + Insurance) 0.09 %
Public (retail) 32.78 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 67.2267.2267.2267.2267.2267.2267.2267.2267.2267.22
FII 0000000000
DII 0.090.090.090.090.090.090.090.090.090.09
Public 32.7832.7832.7832.7832.7832.7832.7832.7832.7832.78
Others 0000000000
Total 100100100100100100100100100100

Tyroon Tea Peer Comparison

Tea/Coffee Edit Columns

Tyroon Tea Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Tyroon Tea Pros & Cons

Pros

  • Stock is trading at 0.7 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 129.27 to 160.1days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp