Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,311Cr
Rev Gr TTM
Revenue Growth TTM
3.88%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ANDREWYU
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 30.4 | 3.0 | -24.2 | -27.7 | -5.6 | -5.2 | 1.6 | -21.2 | 28.6 | 1.1 | -20.0 | 9.8 |
| 98 | 79 | 100 | 108 | 112 | 67 | 79 | 88 | 141 | 84 | 76 | 89 |
Operating Profit Operating ProfitCr |
| -20.2 | -35.5 | -13.8 | -24.6 | -45.9 | -21.2 | 11.3 | -28.8 | -42.9 | -49.3 | -6.5 | -18.4 |
Other Income Other IncomeCr | 10 | 10 | 8 | 12 | 9 | 5 | 11 | 11 | 36 | 60 | 11 | 10 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 4 | -7 | 5 | 4 | 5 |
Depreciation DepreciationCr | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 17 | 2 | 2 | 2 |
| -11 | -16 | -9 | -15 | -33 | -13 | 15 | -15 | -16 | 26 | 0 | -11 |
| -2 | 0 | -2 | -2 | -5 | 0 | 2 | -1 | -3 | 2 | 2 | -1 |
|
Growth YoY PAT Growth YoY% | 40.1 | 11.4 | -128.8 | -385.8 | -160.4 | 22.6 | 278.8 | -5.2 | 55.9 | 291.7 | -110.5 | 24.1 |
| -13.2 | -27.2 | -8.3 | -15.3 | -36.3 | -22.2 | 14.5 | -20.4 | -12.5 | 42.2 | -1.9 | -14.1 |
| -0.1 | -0.1 | -0.1 | -0.3 | -0.4 | -0.1 | 0.3 | -0.3 | 0.0 | 0.4 | 0.0 | -0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -2.7 | 1.2 | 12.0 | -12.8 | -15.2 | -4.0 | 10.5 | 25.4 | -9.7 | -17.2 | 0.3 | -3.2 |
| 386 | 380 | 409 | 362 | 331 | 336 | 332 | 423 | 380 | 399 | 375 | 389 |
Operating Profit Operating ProfitCr |
| -3.9 | -1.0 | 3.0 | 1.5 | -6.1 | -12.4 | -0.3 | -2.0 | -1.7 | -28.9 | -20.4 | -29.3 |
Other Income Other IncomeCr | 46 | 30 | 42 | 28 | 40 | 29 | 31 | 34 | 32 | 39 | 64 | 117 |
Interest Expense Interest ExpenseCr | 11 | 10 | 9 | 7 | 6 | 8 | 8 | 8 | 10 | 16 | 22 | 7 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 7 | 22 |
| 14 | 10 | 38 | 20 | 7 | -23 | 15 | 11 | 9 | -73 | -29 | -1 |
| 1 | 1 | 6 | 6 | 2 | -1 | -6 | 12 | 8 | -10 | -3 | 0 |
|
| -41.8 | -34.9 | 280.3 | -57.9 | -58.6 | -486.4 | 197.7 | -104.8 | 215.7 | -5,562.6 | 59.8 | 98.0 |
| 3.5 | 2.3 | 7.7 | 3.7 | 1.8 | -7.3 | 6.4 | -0.2 | 0.3 | -20.5 | -8.2 | -0.2 |
| 1.4 | 0.6 | 0.9 | 0.0 | 0.1 | -0.4 | 0.7 | -0.1 | 0.3 | -1.0 | -0.1 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 67 | 67 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 | 98 |
| 249 | 270 | 238 | 257 | 253 | 245 | 281 | 276 | 287 | 242 | 241 | 264 |
Current Liabilities Current LiabilitiesCr | 233 | 236 | 205 | 172 | 188 | 217 | 215 | 202 | 288 | 311 | 363 | 343 |
Non Current Liabilities Non Current LiabilitiesCr | 54 | 40 | 47 | 43 | 52 | 42 | 42 | 61 | 68 | 61 | 50 | 50 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 280 | 289 | 305 | 254 | 247 | 210 | 234 | 225 | 284 | 219 | 243 | 250 |
Non Current Assets Non Current AssetsCr | 351 | 352 | 284 | 317 | 343 | 392 | 401 | 413 | 458 | 491 | 509 | 505 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 25 | 9 | 6 | 20 | -16 | -14 | -15 | -63 | 54 | 23 | -11 |
Investing Cash Flow Investing Cash FlowCr | 4 | 9 | 13 | -7 | -1 | -28 | 27 | 23 | -29 | -21 | 26 |
Financing Cash Flow Financing Cash FlowCr | -30 | -21 | -19 | -13 | 18 | 25 | -8 | 4 | -8 | -12 | -15 |
|
Free Cash Flow Free Cash FlowCr | 14 | 4 | 3 | -9 | -45 | -45 | -28 | -79 | 19 | -11 | -24 |
| 188.1 | 110.7 | 20.1 | 150.3 | -289.0 | 66.2 | -73.0 | 6,281.2 | 4,664.5 | -35.9 | 43.3 |
CFO To EBITDA CFO To EBITDA% | -170.6 | -256.8 | 51.8 | 369.2 | 85.4 | 38.7 | 1,409.7 | 750.0 | -857.1 | -25.5 | 17.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 714 | 712 | 1,342 | 1,396 | 934 | 377 | 966 | 988 | 989 | 1,701 | 1,259 |
Price To Earnings Price To Earnings | 15.7 | 33.9 | 29.5 | 62.1 | 173.6 | 0.0 | 27.4 | 0.0 | 77.8 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.9 | 1.9 | 3.2 | 3.8 | 3.0 | 1.3 | 2.9 | 2.4 | 2.6 | 5.5 | 4.0 |
Price To Book Price To Book | 3.4 | 3.0 | 4.0 | 3.9 | 2.7 | 1.1 | 2.5 | 2.6 | 2.6 | 5.0 | 3.7 |
| -48.9 | -190.0 | 104.2 | 243.1 | -47.7 | -10.6 | -881.9 | -121.3 | -164.0 | -19.9 | -20.9 |
Profitability Ratios Profitability Ratios |
| 59.4 | 65.3 | 60.7 | 67.6 | 69.1 | 70.7 | 72.5 | 77.3 | 66.6 | 63.0 | 64.7 |
| -3.9 | -1.0 | 3.0 | 1.5 | -6.1 | -12.4 | -0.3 | -2.0 | -1.7 | -28.9 | -20.4 |
| 3.5 | 2.3 | 7.7 | 3.7 | 1.8 | -7.3 | 6.4 | -0.2 | 0.3 | -20.5 | -8.2 |
| 6.4 | 4.8 | 12.6 | 7.0 | 3.4 | -3.4 | 5.1 | 4.3 | 3.9 | -12.7 | -1.5 |
| 4.1 | 2.5 | 9.6 | 3.8 | 1.6 | -6.3 | 5.6 | -0.3 | 0.3 | -18.8 | -7.5 |
| 2.1 | 1.3 | 5.5 | 2.4 | 0.9 | -3.6 | 3.3 | -0.2 | 0.2 | -8.9 | -3.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Andrew Yule & Company Ltd (AYCL) is a diversified Indian industrial group with core operations in **tea production and retail**, **power transformers**, and **industrial fans & engineering solutions**. With deep-rooted heritage and strategic modernization initiatives, AYCL is positioning itself for sustainable, multi-vertical growth by FY32, targeting significant expansion in both domestic and international markets.
---
## **1. Tea Division: Expanding Premium Presence with Sustainability at Core**
### **Market Position & Growth Strategy**
- AYCL’s **‘Yule Tea’** brand is recognized for high quality across **orthodox, CTC, green, and specialty teas**, serving both bulk and growing retail segments.
- Targeting **7–7.2% CAGR by FY32**, significantly outperforming the industry average of 2.1%, with a goal to **double annual tea production from 100 lakh kg to 200 lakh kg**.
- Aims to **increase retail market share from 0.2% to 5% by volume (10 lakh kg)** and capture **10% of exports (~20 lakh kg)** by FY32, generating **INR 120 crore in combined revenue (INR 40 crore retail + 80 crore export)**.
- Strong focus on **value-based retail growth**, targeting **10% value share by FY27 (from 0.74%)**.
### **Retail & E-commerce Expansion**
- Launched on **Amazon**, enhancing digital footprint.
- Achieved **431% YoY revenue growth in FY23** (₹5.11 crore → ₹27.15 crore), with volume up from 1.79 lakh kg to 7.22 lakh kg.
- Expanded institutional sales via partnerships with **Canteen Stores Department (CSD)**, **NAFED**, **NACOF**, and **Mother Dairy**.
- Intensified **digital marketing** to improve brand visibility and e-market penetration.
### **Sustainability & Quality**
- All tea estates located in key regions: **Darjeeling, Dooars, and Assam**, with strong connectivity to auction centers.
- Fully certified: **FSSAI, ISO 9001, ISO 22000, Trustea, Rainforest Alliance**, ensuring food safety, quality, and environmental compliance.
- Collaborating closely with **Tea Research Association (TRA)** to improve **yield, quality, soil health**, and implement **integrated pest management** and **botanical inputs**.
- Adopting **sensor-based technologies** for precision agriculture, process control, and quality assurance.
- Ongoing **replanting and rejuvenation programs** to boost long-term productivity despite current yield pressures.
### **Challenges**
- **Operational headwinds**: Labor migration, high field vacancies, poor drainage, and delayed inputs due to financial constraints.
- Climate vulnerability: Unpredictable rainfall, extreme temperatures, and rising crop diseases (e.g., fusarium, red rust).
- Pricing power constrained by **dominance of six major buyers**; rising input costs (fertilizers, coal, gas) not fully recoverable.
- Supply-side dependencies influenced by tea production trends in competing nations.
---
## **2. Engineering Division: Industrial Fans – Quality, Retrofitting & Capacity Expansion**
### **Products & Market Position**
- Manufacturing **full range of industrial fans (axial & centrifugal)** for critical applications in **steel, cement, power, and infrastructure**.
- Recognized for **performance, reliability, and superior quality** compared to peers—key differentiator in capital goods market.
- Strong customer base: **SAIL, Tata Steel, JSW, RINL, Ultratech, ACC, NTPC, L&T, ISGEC, Thermax, SMS, IOC, Indian Railways**, and more.
- Exports to **14 countries** via Indian EPC contractors (e.g., ThyssenKrupp, Thermax).
### **Retrofitting & Innovation**
- Expertise in **retrofitting non-Yule fans** with high-efficiency **Yule impellers**, enabling energy savings and performance upgrades.
- Successfully executed retrofits for SAIL-Bhilai (Russian-design casing), SAIL-Bokaro/Durgapur, CCIT Andure, Ultratech, Vikram Cement.
- Proprietary **YSBT Series Trough Withering Fan** developed for tea industry with **bidirectional airflow** capability.
### **Production & Infrastructure**
- State-of-the-art facility in **Kalyani, West Bengal**, featuring:
- High-ceiling sheds, material handling up to **45–100 MT**.
- Automated/semi-automated equipment; infrastructure rated among **best in India**.
- Current in-house capacity: **INR 70 crore (single shift)** → scalable to **INR 140 crore** with second shift, outsourcing, and modernization.
### **Capacity Expansion & Investment**
- Target: Increase **impeller production from 300 to 400 units/year**, supported by **INR 12 crore CAPEX**.
- Includes repairing Sheds 1, 2, and 4, adding 100 fans/year → **INR 20–30 crore incremental revenue**.
- Previously planned increase to **360 units/year** (CAPEX: INR 2 crore over FY23–25).
- **Order backlog**: ₹47.70 crore (as of June 2023); FY23 order booking: ₹54.70 crore (+9.73% YoY).
### **Efficiency & Cost Leadership**
- In-house R&D focused on **material optimization, energy efficiency, and import substitution**.
- Developed internal alternatives for components (RTDs, actuators, SKF plummer blocks), reducing cost and lead time.
- Breakeven target: **INR 45 crore turnover** (unit profitable upon crossing this threshold).
### **Challenges**
- **Pricing pressure** from unorganized, low-cost regional players.
- **Opaque private procurement practices** limit access to organized tenders.
- **Aftermarket sales dominated by informal players**.
- Regional gaps: Limited presence in **South India**—active expansion underway.
---
## **3. Electrical-Chennai Operations (E-CO): Power Transformers – Brand Strength & Turnaround**
### **Product & Market**
- Manufactures **power transformers (8–31.5 MVA, up to 132 kV class)**, with **testing capability up to 220 kV**.
- Market share: **~1.8–2.5%** in 8–63 MVA segment.
- Key clients: **Tamil Nadu & Karnataka SEBs**, **SAIL**, **PGCIL, NTPC, NPCIL**, and EPC firms (Bajaj, Sterling & Wilson).
### **Financial & Operational Performance**
- Turned **profitable in FY24** after past losses, driven by:
- Improved **production efficiency** and **cost control**.
- Resolution of long-standing **labor disputes** (strike ended Aug 2020; wage agreement signed Apr 2021).
- Secured **record order of INR 84.05 crore** (July 2021), including **INR 56.38 crore from KPTCL** for 23 units.
- Order book (as of June 2023): **INR 74.65 crore**; won additional **INR 28.11 crore** in new orders.
### **Quality & Certifications**
- **Zero failure rate in transformers over last 3 years**—a major competitive advantage.
- Certified under **ISO 9001, CPR, CPRI**, and **NABL lab under development (CAPEX: INR 0.7 crore in FY24–25)** to boost testing capabilities.
### **Expansion Plans**
- **CAPEX plans**:
- Extend production bay to allow **three parallel lines**.
- Install **Vapor Phase Drying (VPD) unit**, **dust-free coil winding enclosures**, and **vertical winding machines**.
- Objective: Bid for **larger tenders**, enter **higher-value segments**, and boost **product quality and scale**.
---
## **4. Strategic Diversification: Water Pollution Control (WPC) Projects**
- Planning entry into **Water Pollution Control (WPC) segment** starting **FY25–26**.
- Leverages rising government and infrastructure spending in **steel, cement, and industrial wastewater management**.
- Builds on existing engineering expertise in **fluid dynamics and industrial systems**.
---
## **5. Organizational & Financial Highlights**
| Metric | Status |
|-------|--------|
| **R&D Spend** | INR 13.96 lakh (no imported technology) |
| **Key CAPEX Plans (FY24–25)** | - NABL Lab (INR 0.7 Cr)<br> - Fan capacity expansion (INR 12 Cr)<br> - Transformer infrastructure (details undisclosed) |
| **Switchgear Unit (Kolkata)** | Underperforming due to obsolescence, low bookings, high labor cost; no recent growth updates |