Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹377Cr
Plantations - Tea & Coffee
Rev Gr TTM
Revenue Growth TTM
-10.62%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GOODRICKE
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% | 12.6 | -15.0 | -13.9 | -6.5 | 29.9 | 19.1 | 30.9 | -0.8 | 1.2 | -11.6 | -31.5 | 7.8 |
| 158 | 163 | 203 | 306 | 198 | 181 | 250 | 297 | 182 | 172 | 184 | 298 |
Operating Profit Operating ProfitCr |
| -57.6 | 1.6 | 16.0 | -6.6 | -51.8 | 8.2 | 20.8 | -4.4 | -37.9 | 1.7 | 15.1 | 2.7 |
Other Income Other IncomeCr | 5 | 2 | 2 | 2 | 4 | 2 | 3 | 3 | 16 | 5 | 14 | 6 |
Interest Expense Interest ExpenseCr | 1 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| -58 | -3 | 33 | -25 | -71 | 10 | 61 | -17 | -40 | 2 | 40 | 8 |
| -12 | -1 | 0 | 0 | 4 | -2 | 0 | 0 | -4 | -2 | -3 | 0 |
|
Growth YoY PAT Growth YoY% | 20.5 | -131.8 | -15.9 | -10,787.0 | -67.4 | 805.6 | 80.8 | 35.6 | 51.8 | -74.5 | -27.8 | 149.8 |
| -45.2 | -1.1 | 13.8 | -8.7 | -58.2 | 6.3 | 19.1 | -5.7 | -27.7 | 1.8 | 20.1 | 2.6 |
| -21.0 | -0.8 | 15.4 | -11.6 | -35.1 | 5.8 | 27.9 | -7.5 | -15.9 | 1.5 | 20.1 | 3.7 |
| Financial Year | Dec 2014 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | -7.4 | 7.6 | 2.5 | 5.7 | 12.7 | -7.7 | 7.2 | -6.6 | 12.8 | -10.8 |
| 567 | 718 | 629 | 686 | 718 | 761 | 847 | 797 | 873 | 873 | 910 | 835 |
Operating Profit Operating ProfitCr |
| 5.8 | 2.0 | 7.3 | 6.1 | 4.1 | 3.9 | 5.0 | 3.2 | 1.1 | -5.9 | 2.1 | -0.7 |
Other Income Other IncomeCr | 10 | 11 | 14 | 21 | 15 | 12 | 10 | 10 | 19 | 14 | 25 | 41 |
Interest Expense Interest ExpenseCr | 3 | 3 | 1 | 2 | 5 | 9 | 8 | 6 | 6 | 10 | 10 | 7 |
Depreciation DepreciationCr | 13 | 21 | 14 | 15 | 16 | 21 | 21 | 21 | 21 | 21 | 20 | 18 |
| 29 | 3 | 49 | 49 | 26 | 13 | 26 | 9 | 3 | -66 | 14 | 9 |
| 7 | 15 | 16 | 17 | 16 | -4 | 7 | 4 | 3 | 4 | -6 | -9 |
|
| | | 372.9 | -4.3 | -70.1 | 71.9 | 19.6 | -73.0 | -106.1 | -21,356.3 | 128.9 | -9.3 |
| 3.7 | -1.7 | 4.9 | 4.3 | 1.3 | 2.1 | 2.2 | 0.6 | 0.0 | -8.4 | 2.2 | 2.2 |
| 10.3 | -5.6 | 15.3 | 14.7 | 4.4 | 7.6 | 9.0 | 2.4 | -0.1 | -32.1 | 9.3 | 9.4 |
| Financial Year | Dec 2014 | 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 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| 192 | 252 | 270 | 285 | 285 | 279 | 298 | 301 | 289 | 220 | 249 | 300 |
Current Liabilities Current LiabilitiesCr | 173 | 135 | 128 | 173 | 171 | 207 | 231 | 194 | 214 | 282 | 251 | 272 |
Non Current Liabilities Non Current LiabilitiesCr | 10 | 60 | 61 | 82 | 121 | 112 | 113 | 120 | 114 | 125 | 120 | 113 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 278 | 212 | 216 | 263 | 256 | 258 | 295 | 269 | 270 | 282 | 299 | 379 |
Non Current Assets Non Current AssetsCr | 118 | 257 | 265 | 300 | 343 | 362 | 368 | 368 | 369 | 366 | 343 | 327 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 40 | 40 | 18 | 67 | 10 | -25 | 43 |
Investing Cash Flow Investing Cash FlowCr | -55 | -25 | -20 | -14 | -18 | -18 | 9 |
Financing Cash Flow Financing Cash FlowCr | 17 | 4 | -14 | -58 | 10 | 44 | -59 |
|
Free Cash Flow Free Cash FlowCr | -16 | 15 | -3 | 51 | -8 | -43 | 49 |
| 417.9 | 247.4 | 90.3 | 1,277.6 | -3,056.3 | 36.0 | 213.6 |
CFO To EBITDA CFO To EBITDA% | 128.4 | 131.7 | 39.4 | 256.9 | 104.3 | 51.3 | 222.8 |
| Financial Year | Dec 2014 | 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 | 342 | 365 | 588 | 647 | 471 | 226 | 451 | 433 | 356 | 352 | 362 |
Price To Earnings Price To Earnings | 16.9 | 0.0 | 17.8 | 20.4 | 49.5 | 13.8 | 23.1 | 82.2 | 0.0 | 0.0 | 18.1 |
Price To Sales Price To Sales | 0.6 | 0.5 | 0.9 | 0.9 | 0.6 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 |
Price To Book Price To Book | 1.6 | 1.3 | 2.0 | 2.1 | 1.5 | 0.8 | 1.4 | 1.3 | 1.1 | 1.5 | 1.3 |
| 9.8 | 23.6 | 11.5 | 14.5 | 16.3 | 8.9 | 11.4 | 17.6 | 43.1 | -9.5 | 22.3 |
Profitability Ratios Profitability Ratios |
| 70.6 | 65.1 | 64.3 | 64.4 | 64.4 | 65.0 | 60.0 | 66.7 | 66.6 | 67.4 | 66.4 |
| 5.8 | 2.0 | 7.3 | 6.1 | 4.1 | 3.9 | 5.0 | 3.2 | 1.1 | -5.9 | 2.1 |
| 3.7 | -1.7 | 4.9 | 4.3 | 1.3 | 2.1 | 2.2 | 0.6 | 0.0 | -8.4 | 2.2 |
| 14.6 | 2.0 | 17.2 | 15.9 | 8.6 | 5.7 | 8.6 | 4.1 | 2.1 | -15.1 | 7.0 |
| 10.4 | -4.4 | 11.3 | 10.3 | 3.1 | 5.4 | 6.1 | 1.6 | -0.1 | -28.7 | 7.4 |
| 5.6 | -2.6 | 6.9 | 5.6 | 1.6 | 2.6 | 3.0 | 0.8 | -0.1 | -10.7 | 3.1 |
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.