Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Goodricke Group Ltd

GOODRICKE
BSE
174.45
1.83%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Goodricke Group Ltd

GOODRICKE
BSE
174.45
1.83%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
377Cr
Close
Close Price
174.45
Industry
Industry
Plantations - Tea & Coffee
PE
Price To Earnings
18.52
PS
Price To Sales
0.45
Revenue
Revenue
829Cr
Rev Gr TTM
Revenue Growth TTM
-10.62%
PAT Gr TTM
PAT Growth TTM
-194.74%
Peer Comparison
How does GOODRICKE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GOODRICKE
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
100166241287130197316284132175217306
Growth YoY
Revenue Growth YoY%
12.6-15.0-13.9-6.529.919.130.9-0.81.2-11.6-31.57.8
Expenses
ExpensesCr
158163203306198181250297182172184298
Operating Profit
Operating ProfitCr
-58339-19-671666-13-503338
OPM
OPM%
-57.61.616.0-6.6-51.88.220.8-4.4-37.91.715.12.7
Other Income
Other IncomeCr
52224233165146
Interest Expense
Interest ExpenseCr
123333332222
Depreciation
DepreciationCr
555555555555
PBT
PBTCr
-58-333-25-711061-17-402408
Tax
TaxCr
-12-1004-200-4-2-30
PAT
PATCr
-45-233-25-761260-16-373448
Growth YoY
PAT Growth YoY%
20.5-131.8-15.9-10,787.0-67.4805.680.835.651.8-74.5-27.8149.8
NPM
NPM%
-45.2-1.113.8-8.7-58.26.319.1-5.7-27.71.820.12.6
EPS
EPS
-21.0-0.815.4-11.6-35.15.827.9-7.5-15.91.520.13.7

Profit & Loss

Standalone
Numbers
Percentage
Financial YearDec 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
602733679731749791892823882824929829
Growth
Revenue Growth%
-7.47.62.55.712.7-7.77.2-6.612.8-10.8
Expenses
ExpensesCr
567718629686718761847797873873910835
Operating Profit
Operating ProfitCr
35154945313145269-4919-6
OPM
OPM%
5.82.07.36.14.13.95.03.21.1-5.92.1-0.7
Other Income
Other IncomeCr
101114211512101019142541
Interest Expense
Interest ExpenseCr
33125986610107
Depreciation
DepreciationCr
132114151621212121212018
PBT
PBTCr
293494926132693-66149
Tax
TaxCr
715161716-47434-6-9
PAT
PATCr
22-1233329162050-692018
Growth
PAT Growth%
372.9-4.3-70.171.919.6-73.0-106.1-21,356.3128.9-9.3
NPM
NPM%
3.7-1.74.94.31.32.12.20.60.0-8.42.22.2
EPS
EPS
10.3-5.615.314.74.47.69.02.4-0.1-32.19.39.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearDec 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
222222222222222222222222
Reserves
ReservesCr
192252270285285279298301289220249300
Current Liabilities
Current LiabilitiesCr
173135128173171207231194214282251272
Non Current Liabilities
Non Current LiabilitiesCr
10606182121112113120114125120113
Total Liabilities
Total LiabilitiesCr
396468481562598620663636639648641706
Current Assets
Current AssetsCr
278212216263256258295269270282299379
Non Current Assets
Non Current AssetsCr
118257265300343362368368369366343327
Total Assets
Total AssetsCr
396468481562598620663636639648641706

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
4040186710-2543
Investing Cash Flow
Investing Cash FlowCr
-55-25-20-14-18-189
Financing Cash Flow
Financing Cash FlowCr
174-14-581044-59
Net Cash Flow
Net Cash FlowCr
219-17-421-7
Free Cash Flow
Free Cash FlowCr
-1615-351-8-4349
CFO To PAT
CFO To PAT%
417.9247.490.31,277.6-3,056.336.0213.6
CFO To EBITDA
CFO To EBITDA%
128.4131.739.4256.9104.351.3222.8

Ratios

Standalone
Financial YearDec 2014Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
342365588647471226451433356352362
Price To Earnings
Price To Earnings
16.90.017.820.449.513.823.182.20.00.018.1
Price To Sales
Price To Sales
0.60.50.90.90.60.30.50.50.40.40.4
Price To Book
Price To Book
1.61.32.02.11.50.81.41.31.11.51.3
EV To EBITDA
EV To EBITDA
9.823.611.514.516.38.911.417.643.1-9.522.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
70.665.164.364.464.465.060.066.766.667.466.4
OPM
OPM%
5.82.07.36.14.13.95.03.21.1-5.92.1
NPM
NPM%
3.7-1.74.94.31.32.12.20.60.0-8.42.2
ROCE
ROCE%
14.62.017.215.98.65.78.64.12.1-15.17.0
ROE
ROE%
10.4-4.411.310.33.15.46.11.6-0.1-28.77.4
ROA
ROA%
5.6-2.66.95.61.62.63.00.8-0.1-10.73.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Goodricke Group Limited, a key subsidiary of the UK-based **Camellia Plc**, is a premier producer in the Indian tea industry. The company operates a vertically integrated model encompassing the cultivation, manufacture, and sale of tea across domestic and international markets. GGL is currently undergoing a strategic transformation, transitioning from a traditional bulk tea producer into a diversified agribusiness with a focus on premium branded retail and high-margin exports. --- ### **Operational Infrastructure and Regional Footprint** GGL maintains a robust production network consisting of **18 tea estates** and **22 factories**, including specialized blending units and an instant tea plant. When including fellow subsidiaries, the broader Group manages a total of **29 estates**. **Production Distribution (FY2025):** * **Dooars (West Bengal):** The company’s primary hub, accounting for **80%** of production and **73%** of GGL’s cultivation area. * **Assam:** Contributes **18%** of production and occupies **18%** of the cultivation area. * **Darjeeling (West Bengal):** A high-value niche segment contributing **2%** of production volume but representing **9%** of the cultivation area. **Consolidated Operational Metrics (FY2025):** | Metric | GGL Standalone | Group Consolidated | | :--- | :--- | :--- | | **Total Production** | **1.96 crore kg** | **3.09 crore kg** | | **Area Under Cultivation** | **10,390 hectares** | **17,571 hectares** | | **Bought Leaf Share** | **~13%** | **~9%** | | **Workforce** | **~22,596 personnel** | - | --- ### **Product Portfolio: From Single-Estate Classics to Modern Convenience** GGL’s product mix is designed to capture value across the entire consumer spectrum, from connoisseurs of single-estate Darjeeling to the youth-oriented convenience segment. * **The Darjeeling & Assam Heritage:** The company produces award-winning teas from world-renowned gardens such as **Castleton, Margaret’s Hope, Thurbo, Badamtam,** and **Barnesbeg**. These include **Silver Tips**, **Roasted Darjeeling**, and **100% Assam long leaf** blends. * **Branded & Packet Tea:** This division contributed **27%** of standalone sales in **FY2025**. Key brands include **Goodricke Khaass**, **SuperCup Gold**, and **Goodricke Premium**, the latter of which has recently achieved a **pan-India** presence. * **Instant Tea & RTD Beverages:** The **Aibheel** plant produces instant tea primarily for export, achieving record volumes in **FY2025**. The company has also launched **Instant Tea Premixes** (Masala, Cardamom, Ginger) and **Organic Iced Teas** (Zesty Lemon, Peach, Strawberry) to target the "home-away-from-home" and youth segments. **Product Segmentation Summary:** | Category | Key Brands/Estates | Primary Characteristics | | :--- | :--- | :--- | | **Single Estate** | Margaret’s Hope, Castleton | Exclusive Darjeeling, high-value silver tips | | **Bulk/Leaf Tea** | Thurbo, Badamtam | Robust whole leaf for premium auctions | | **Assam Blends** | Goodricke Premium | Rich, malty flavor; pan-India retail focus | | **Convenience** | Instant Premix | 3 flavors; targeted at modern lifestyles | | **Beverages** | Organic Iced Tea | 5 flavors; organic Darjeeling base | --- ### **Strategic Turnaround and Asset Rationalization** GGL is executing a structured plan to optimize its balance sheet and pivot toward more remunerative business lines. * **Asset Divestment:** To reduce debt and exit loss-making operations, the Board has shareholder approval to dispose of assets up to **30%** of the company's net book value. * **Chulsa Tea Estate:** Sold in March 2025 for **Rs. 1,811 lacs** (Profit: **Rs. 532 lacs**). * **Leesh River Tea Estate:** Sold in July 2025 for **Rs. 2,650 lacs** (Profit: **Rs. 1,014 lacs**). * **Chalouni Tea Estate:** MoU executed in April 2026; currently under due diligence. * **Operational Consolidation:** Branded tea operations were moved from Gurgaon to the **Kolkata Head Office** to streamline overheads and improve management synergy. * **Diversification:** GGL is leveraging its land bank for non-tea activities to mitigate commodity risk: * **Agri-Business:** Scaling crops like **garlic, turmeric, ginger, and mushrooms**. * **Livestock:** A **200-acre Dairy project** at Lakhipara and a pilot **Pig Farm**. * **Hospitality:** Developing **Tea Tourism** at world-class Darjeeling estates. --- ### **Financial Performance and Deleveraging** FY2025 marked a significant recovery for GGL, with the company returning to profitability and aggressively reducing its debt burden. **Key Financial Indicators (Rs. in Million):** | Metric | 31st March 2025 | 31st March 2024 | 31st March 2023 | | :--- | :--- | :--- | :--- | | **Gross Revenue** | **9,294.43** | **8,239.78** | **8,821.95** | | **Profit / (Loss) After Tax** | **200.58** | **(693.04)** | **(3.23)** | | **Total Debt** | **767.18** | **1,255.01** | - | | **Debt to Equity Ratio** | **0.28** | **0.52** | - | * **Revenue Realization:** GGL commands a significant quality premium. In **FY2025**, its average realization was **Rs. 280/kg**, a **29% premium** over the North Indian auction average of **Rs. 217/kg**. * **Debt Management:** Total debt was reduced by approximately **Rs. 400 million** in one year. The company fully repaid its HDFC Bank loan and is utilizing asset sale proceeds to further lower finance costs. * **Export Strength:** Maintained robust foreign exchange earnings of **Rs. 191.72 crore** in FY2025, with exports accounting for **20%** of standalone sales (**~5 mkg**). --- ### **Sustainability and Climate Resilience** GGL is integrating ESG principles to future-proof its operations against environmental and regulatory shifts. * **Renewable Energy:** Commissioned a **408 Kwp solar unit** in Assam; exploring further ground-mounted projects to reduce energy costs. * **Certifications:** All Assam and Darjeeling gardens are **Rainforest Alliance** certified. Darjeeling gardens achieved **Carbon Negative** status in **2023**. Select estates hold **Organic, Fairtrade, and Trustea** certifications. * **Climate Adaptation:** Expanding water bodies for irrigation and adopting bio-formulations for integrated pest management to counter erratic weather patterns. --- ### **Risk Factors and Challenges** * **Regulatory Labor Costs:** The notification of the **Code on Wages (2019)** in November 2025 resulted in an incremental expense of **Rs. 219 lacs**. The company remains sensitive to government-mandated wage hikes in West Bengal and Assam. * **Agro-Climatic Volatility:** High temperatures and droughts during peak cropping months can lead to crop shortfalls, which are difficult to offset due to the industry's **high fixed-cost structure**. * **Legal Contingencies:** An ongoing dispute with the West Bengal government regarding **"salami" payments** (title transfers) involves a contested sum of **Rs. 12.12 crore**. * **Audit Qualification:** Auditors continue to qualify results due to the company’s method of valuing tea stock at **estimated cost** rather than **actual cost**, a deviation from **Ind AS 2**. * **Covenant Compliance:** While **ICRA** reaffirmed an **[ICRA]A (Stable)** rating in October 2025, the company did report **breaches in financial covenants** with one lender in FY2025, though these were condoned.