Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹15Cr
Rev Gr TTM
Revenue Growth TTM
34.00%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INDONG
VS
| Quarter | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 20.8 | -8.4 | -2.6 | 8.0 | 12.2 | 87.8 | 2.3 |
| 8 | 8 | 10 | 9 | 9 | 13 | 9 | 18 | 13 |
Operating Profit Operating ProfitCr |
| 26.2 | 6.3 | 24.8 | -19.0 | 26.6 | -53.2 | 34.8 | -12.5 | 14.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 3 | 0 | 2 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| 3 | 0 | 3 | 1 | 4 | -3 | 5 | -2 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | -4.7 | 61.0 | -1.5 | -267.4 | 55.9 | 16.3 | -80.3 |
| 19.7 | -27.5 | 15.5 | -11.7 | 15.7 | -39.9 | 21.9 | -17.8 | 4.2 |
| 0.0 | 0.0 | 0.0 | -1.3 | 1.4 | -2.7 | 2.3 | -1.8 | 0.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 6.8 | 48.9 | -15.5 | 8.0 | 1.3 | 42.3 | 1.1 |
| 13 | 15 | 19 | 16 | 19 | 22 | 27 | 31 |
Operating Profit Operating ProfitCr |
| 13.1 | 2.9 | 18.2 | 17.4 | 8.5 | -5.2 | 10.0 | 0.3 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | 3 | 2 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 3 | 3 | 2 | 2 | 2 |
| 0 | -1 | 1 | 0 | 1 | -1 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | -543.6 | 205.2 | -116.0 | 651.8 | -220.5 | 123.8 | -785.1 |
| -1.3 | -7.8 | 5.5 | -1.1 | 5.3 | -6.4 | 1.1 | -7.2 |
| -0.4 | -2.4 | 2.5 | -0.3 | 0.6 | -1.3 | 0.0 | -1.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 10 | 15 | 15 | 19 |
| 13 | 12 | 24 | 28 | 37 | 34 | 42 |
Current Liabilities Current LiabilitiesCr | 18 | 7 | 8 | 8 | 3 | 10 | 9 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 18 | 14 | 6 | 10 | 7 | 8 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 3 | 3 | 4 | 9 | 5 | 17 |
Non Current Assets Non Current AssetsCr | 35 | 38 | 48 | 49 | 56 | 61 | 62 |
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 | 5 | 0 | 4 | 4 | -3 | 3 | -9 |
Investing Cash Flow Investing Cash FlowCr | -4 | -4 | -1 | -3 | -8 | -5 | -3 |
Financing Cash Flow Financing Cash FlowCr | -1 | 4 | -4 | -1 | 11 | 2 | 13 |
|
Free Cash Flow Free Cash FlowCr | 0 | -4 | 3 | 1 | -7 | -6 | -12 |
| -2,573.5 | 37.3 | 319.3 | -1,729.1 | -287.1 | -251.5 | -2,763.9 |
CFO To EBITDA CFO To EBITDA% | 254.8 | -102.0 | 97.1 | 104.0 | -181.2 | -308.8 | -294.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | | 0 | 0 | 0 | 21 | 26 | 34 |
Price To Earnings Price To Earnings | | 0.0 | 0.0 | 0.0 | 18.3 | 0.0 | 103.8 |
Price To Sales Price To Sales | | 0.0 | 0.0 | 0.0 | 1.0 | 1.2 | 1.1 |
Price To Book Price To Book | | 0.0 | 0.0 | 0.0 | 1.0 | 1.4 | 1.1 |
| | 46.8 | 4.3 | 2.7 | 14.1 | -32.4 | 14.2 |
Profitability Ratios Profitability Ratios |
| 92.7 | 95.2 | 93.5 | 97.9 | 100.5 | 89.3 | 77.2 |
| 13.1 | 2.9 | 18.2 | 17.4 | 8.5 | -5.2 | 10.0 |
| -1.3 | -7.8 | 5.5 | -1.1 | 5.3 | -6.4 | 1.1 |
| 4.2 | 2.0 | 7.0 | 2.8 | 3.8 | -0.7 | 1.8 |
| -1.0 | -7.2 | 4.3 | -0.5 | 2.2 | -2.8 | 0.5 |
| -0.5 | -2.9 | 2.5 | -0.4 | 1.7 | -2.0 | 0.4 |
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**.