Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Indong Tea Company Ltd

INDONG
BSE
7.90
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Indong Tea Company Ltd

INDONG
BSE
7.90
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
15Cr
Close
Close Price
7.90
Industry
Industry
Tea
PE
Price To Earnings
PS
Price To Sales
0.50
Revenue
Revenue
31Cr
Rev Gr TTM
Revenue Growth TTM
34.00%
PAT Gr TTM
PAT Growth TTM
860.87%
Peer Comparison
How does INDONG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
INDONG
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
119138138141615
Growth YoY
Revenue Growth YoY%
20.8-8.4-2.68.012.287.82.3
Expenses
ExpensesCr
8810991391813
Operating Profit
Operating ProfitCr
313-13-55-22
OPM
OPM%
26.26.324.8-19.026.6-53.234.8-12.514.1
Other Income
Other IncomeCr
000302000
Interest Expense
Interest ExpenseCr
011000100
Depreciation
DepreciationCr
121211111
PBT
PBTCr
30314-35-22
Tax
TaxCr
000000000
PAT
PATCr
2-22-12-33-31
Growth YoY
PAT Growth YoY%
-4.761.0-1.5-267.455.916.3-80.3
NPM
NPM%
19.7-27.515.5-11.715.7-39.921.9-17.84.2
EPS
EPS
0.00.00.0-1.31.4-2.72.3-1.80.3

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1515231921213031
Growth
Revenue Growth%
6.848.9-15.58.01.342.31.1
Expenses
ExpensesCr
1315191619222731
Operating Profit
Operating ProfitCr
20432-130
OPM
OPM%
13.12.918.217.48.5-5.210.00.3
Other Income
Other IncomeCr
01003200
Interest Expense
Interest ExpenseCr
22221111
Depreciation
DepreciationCr
11133222
PBT
PBTCr
0-1101-10-1
Tax
TaxCr
00000000
PAT
PATCr
0-1101-10-2
Growth
PAT Growth%
-543.6205.2-116.0651.8-220.5123.8-785.1
NPM
NPM%
-1.3-7.85.5-1.15.3-6.41.1-7.2
EPS
EPS
-0.4-2.42.5-0.30.6-1.30.0-1.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
55510151519
Reserves
ReservesCr
13122428373442
Current Liabilities
Current LiabilitiesCr
187883109
Non Current Liabilities
Non Current LiabilitiesCr
2181461078
Total Liabilities
Total LiabilitiesCr
38415152656678
Current Assets
Current AssetsCr
23349517
Non Current Assets
Non Current AssetsCr
35384849566162
Total Assets
Total AssetsCr
38415152656678

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5044-33-9
Investing Cash Flow
Investing Cash FlowCr
-4-4-1-3-8-5-3
Financing Cash Flow
Financing Cash FlowCr
-14-4-111213
Net Cash Flow
Net Cash FlowCr
0000001
Free Cash Flow
Free Cash FlowCr
0-431-7-6-12
CFO To PAT
CFO To PAT%
-2,573.537.3319.3-1,729.1-287.1-251.5-2,763.9
CFO To EBITDA
CFO To EBITDA%
254.8-102.097.1104.0-181.2-308.8-294.8

Ratios

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000212634
Price To Earnings
Price To Earnings
0.00.00.018.30.0103.8
Price To Sales
Price To Sales
0.00.00.01.01.21.1
Price To Book
Price To Book
0.00.00.01.01.41.1
EV To EBITDA
EV To EBITDA
46.84.32.714.1-32.414.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
92.795.293.597.9100.589.377.2
OPM
OPM%
13.12.918.217.48.5-5.210.0
NPM
NPM%
-1.3-7.85.5-1.15.3-6.41.1
ROCE
ROCE%
4.22.07.02.83.8-0.71.8
ROE
ROE%
-1.0-7.24.3-0.52.2-2.80.5
ROA
ROA%
-0.5-2.92.5-0.41.7-2.00.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Indong Tea Company Limited is an established Indian tea producer and emerging diversified agri-business. Founded in **1990**, the company operates the historic Indong Tea Estate, a century-old plantation in the Western Dooars at the foothills of the Himalayas. Following its successful listing on the **BSE SME Platform** in **February 2023**, the company has embarked on a strategic transformation to modernize its core tea operations while diversifying into multi-commodity trading and sustainable agri-ventures. --- ### Asset Base and Manufacturing Infrastructure The company’s operational foundation is the Indong Tea Estate, located in Matelli, Jalpaiguri, West Bengal. The estate is strategically positioned to produce high-quality **CTC (Crush, Tear, Curl)** tea. * **Estate Scale:** The total granted area covers approximately **740.38 hectares**. * **Nursery and Replanting:** The company maintains a robust nursery with a capacity exceeding **10 lakh plants**. In the most recent cycle, **4,95,264** plants were added to ensure plantation longevity. * **Modernization Upgrades:** Utilizing IPO proceeds, the company has overhauled its processing facilities: * Installation of a **380KVA Genset** for uninterrupted power. * New **sorting machines** and a modernized **humidification plant** to optimize leaf grading and processing. * Automation of the on-site workshop to support 24/7 factory operations. * **Technology Integration:** Implementation of **PACE** (Plantation Administration in Critical Environment) ERP and **BlueEye** Artificial Intelligence dashboards for real-time plantation management. ### Product Positioning and Market Performance The company’s flagship brand, **'Indong Gold'**, is positioned in the premium segment of the Indian tea market. It has consistently achieved record-breaking valuations at public auctions, distinguishing the company from generic commodity producers. | Period | Metric | Value (per kg) | | :--- | :--- | :--- | | **FY 2024-25** | Peak Auction Price (CTC Category) | **₹1,120** | | **FY 2023-24** | Highest Price (CTC Category) | **₹1,001** | | **FY 2022-23** | Peak Auction Price (CTC Category) | **₹1,151** | ### Strategic Pivot: Diversification and Agri-Expansion In **March 2025**, Indong Tea formally amended its Memorandum of Association (MOA) to transition from a pure-play tea producer to a broad-based agri-products entity. This shift is designed to mitigate the seasonal risks inherent in tea production. * **Multi-Commodity Trading:** Expansion into the wholesale and retail trading of pulses, jute, rice, coffee, oilseeds, spices, and medicinal plants. * **Dairy and Organic Integration:** * Establishment of a dairy facility for **73–78 'Deshi' Gir cows**. * In-house production of **Vermi Compost** using dairy waste to improve soil structure and reduce reliance on chemical fertilizers. * **Tea Tourism:** Plans are underway to leverage the estate’s Himalayan location for **Tea Tourism** and allied hospitality projects. * **Sustainability:** Implementation of solar pump sets for irrigation and street lighting, alongside coal savers and energy-efficient motors to reduce the carbon footprint. ### Financial Performance and Capital Structure The company transitioned to **Ind AS** reporting in **FY 2022-23**. While the industry faces headwinds in the Dooars region, Indong Tea has shown a recovery in turnover and a return to marginal profitability. **Key Financial Metrics** | Metric (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Turnover** | **3,033** | **2,132** | **2,104** | | **Net Profit / (Loss)** | **2.66** | **(194.00)** | **66.79** | | **Paid-up Equity Capital** | **1,942.10** | **1,500.10** | **1,500.10** | **Production Data (In KG)** | Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Green Leaf Harvested** | **45,65,976** | **42,28,969** | **47,95,532** | | **Total Tea Produced** | **10,60,376** | **12,40,109** | **11,61,587** | **Fundraising and Liquidity** * **IPO (2023):** Raised **₹13.01 crore**; proceeds were fully utilized by **September 2024** for plantation extension and machinery. * **Preferential Issue (2025):** Allotted **44,20,000** shares at **₹30** per share (including **₹20** premium), raising **₹13.26 crore** toward a **₹27 crore** target for working capital. * **Banking Migration:** Shifted credit facilities to **Axis Bank** with a **₹6.00 crore** Cash Credit limit and **₹5.08 crore** in term loans. * **Investment Limits:** The Board authorized an increase in investment/loan limits to **₹1,000 crore** in **October 2024** to facilitate future strategic acquisitions. ### Certifications and Compliance Standards The company adheres to rigorous national and international quality and ethical standards: * **Trustea Code** (Tea Board of India) * **ISO 22000:2018** (Food Safety Management System) * **HACCP Codex** & **CODEX GMP** (Good Manufacturing Practices) * **Rain Forest Alliance (RFA)** guidelines for sanitation and worker welfare. * **MSME Status:** Registered as a Small Enterprise (**UDYAM-WB-10-0010686**). ### Risk Profile and Mitigation Strategies Management maintains a structured internal control system to address the following vulnerabilities: * **Climatic and Biological Risks:** Yield is highly sensitive to unpredictable weather and pests. Mitigation includes **irrigation infrastructure** and **soil enrichment** programs. * **Regulatory and Legal:** * **SEBI Warning:** Received in **February 2025** regarding non-disclosure of a pending litigation (**Case No. CS 153/2020**) in the initial prospectus. * **GST Inspection:** A **November 2025** inspection by the Bureau of Investigation is currently under legal review; operations remain unaffected. * **Labor and Statutory Costs:** High reliance on manual labor (**1,346 employees**). Costs are dictated by the **Plantation Labour Act** and **Minimum Wages Act**. * **Financial Risks:** * **Credit Risk:** Low, as sales are primarily **cash-and-carry** via auctions. * **Liquidity Risk:** Managed through the recent **₹13.26 crore** capital raise to buffer against the seasonal nature of the tea crop (**March to December**). * **Promoter Activity:** In **February 2026**, **IBM Finance and Investment Pvt Ltd** increased its stake to **8.41%** following an NCLT-sanctioned merger, while the **Brahmaputra Commodities** group reduced its stake to **1.133%** in **September 2025**.