Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹33Cr
Rev Gr TTM
Revenue Growth TTM
22.78%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KANCOTEA
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% | -30.1 | -14.7 | -33.4 | -35.2 | 29.7 | -42.6 | -11.5 | -3.5 | 32.2 | 0.5 | 13.6 | 50.1 |
| 15 | 20 | 27 | 22 | 14 | 11 | 21 | 22 | 17 | 10 | 22 | 30 |
Operating Profit Operating ProfitCr |
| -498.0 | 12.1 | 13.8 | -11.7 | -323.5 | 14.7 | 25.0 | -15.3 | -288.5 | 27.1 | 30.6 | -4.7 |
Other Income Other IncomeCr | 3 | 1 | 0 | 0 | 2 | 1 | 0 | 0 | 4 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| -11 | 2 | 3 | -4 | -9 | 1 | 5 | -5 | -9 | 2 | 8 | -3 |
| -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
|
Growth YoY PAT Growth YoY% | 48.8 | -65.8 | -86.9 | 7.8 | 10.8 | -56.3 | 143.2 | -23.2 | -5.3 | 127.5 | 80.9 | 31.8 |
| -418.5 | 9.8 | 7.2 | -20.6 | -287.6 | 7.5 | 19.6 | -26.3 | -229.0 | 17.0 | 31.3 | -11.9 |
| -20.3 | 4.4 | 4.3 | -7.8 | -18.1 | 1.9 | 10.5 | -9.6 | -19.1 | 4.3 | 19.1 | -6.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -1.5 | 29.2 | 3.7 | 8.7 | 36.5 | 2.1 | 26.8 | -27.7 | -16.9 | 20.8 |
| 39 | 38 | 50 | 52 | 58 | 65 | 76 | 95 | 82 | 70 | 77 |
Operating Profit Operating ProfitCr |
| 7.7 | 7.5 | 5.9 | 5.3 | 3.0 | 20.5 | 8.9 | 10.3 | -7.7 | -10.1 | -0.7 |
Other Income Other IncomeCr | 1 | 3 | 3 | 8 | 2 | 0 | 3 | 3 | 2 | 5 | 4 |
Interest Expense Interest ExpenseCr | 1 | 1 | 4 | 5 | 5 | 4 | 3 | 2 | 2 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
| 2 | 3 | 1 | 4 | -3 | 10 | 4 | 8 | -8 | -8 | -2 |
| 1 | 1 | 0 | 0 | -2 | -1 | 0 | 0 | 1 | 0 | -1 |
|
| | 7.6 | -85.1 | 1,095.8 | -133.6 | 980.7 | -64.1 | 129.9 | -201.1 | 5.7 | 86.2 |
| 4.5 | 4.9 | 0.6 | 6.5 | -2.0 | 12.9 | 4.6 | 8.3 | -11.6 | -13.1 | -1.5 |
| 3.2 | 3.5 | 0.8 | 7.0 | -2.3 | 20.7 | 7.4 | 17.1 | -17.3 | -16.3 | -2.3 |
| Financial Year | 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 | 2 | 2 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 21 | 50 | 50 | 53 | 47 | 57 | 65 | 71 | 62 | 56 | 68 |
Current Liabilities Current LiabilitiesCr | 15 | 19 | 26 | 28 | 29 | 26 | 26 | 35 | 46 | 42 | 44 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 31 | 27 | 28 | 26 | 27 | 17 | 15 | 9 | 21 | 27 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 11 | 11 | 9 | 40 | 35 | 33 | 25 | 31 | 24 | 25 | 47 |
Non Current Assets Non Current AssetsCr | 34 | 90 | 99 | 74 | 73 | 82 | 88 | 95 | 98 | 100 | 97 |
Total Assets Total AssetsCr |
| Financial Year | 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 | 6 | 3 | 5 | 0 | 2 | 15 | 18 | 12 | -5 | -1 |
Investing Cash Flow Investing Cash FlowCr | -6 | -29 | -8 | 8 | 0 | -5 | -12 | -2 | -5 | -3 |
Financing Cash Flow Financing Cash FlowCr | 0 | 28 | 0 | -2 | -6 | -10 | -8 | 1 | 5 | 5 |
|
Free Cash Flow Free Cash FlowCr | 4 | -28 | 1 | -6 | -2 | 11 | 12 | 3 | -10 | -5 |
| 334.0 | 161.6 | 1,809.2 | -13.0 | -147.1 | 146.2 | 480.3 | 138.7 | 51.3 | 13.2 |
CFO To EBITDA CFO To EBITDA% | 195.2 | 105.1 | 173.6 | -16.1 | 97.9 | 92.6 | 246.4 | 111.7 | 77.1 | 17.2 |
| Financial Year | 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 | 36 | 32 | 43 | 19 | 10 | 24 | 42 | 36 | 35 | 33 |
Price To Earnings Price To Earnings | 21.6 | 15.9 | 144.0 | 5.4 | 0.0 | 2.3 | 11.0 | 4.1 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.9 | 0.8 | 0.8 | 0.3 | 0.2 | 0.3 | 0.5 | 0.3 | 0.5 | 0.5 |
Price To Book Price To Book | 1.6 | 0.6 | 0.8 | 0.3 | 0.2 | 0.4 | 0.6 | 0.5 | 0.5 | 0.5 |
| 12.7 | 20.9 | 25.1 | 18.7 | 26.3 | 3.5 | 9.0 | 4.8 | -10.8 | -10.8 |
Profitability Ratios Profitability Ratios |
| 90.5 | 88.1 | 85.7 | 83.4 | 78.1 | 77.7 | 73.7 | 74.0 | 75.0 | 90.4 |
| 7.7 | 7.5 | 5.9 | 5.3 | 3.0 | 20.5 | 8.9 | 10.3 | -7.7 | -10.1 |
| 4.5 | 4.9 | 0.6 | 6.5 | -2.0 | 12.9 | 4.6 | 8.3 | -11.6 | -13.1 |
| 11.3 | 4.9 | 5.2 | 8.7 | 1.3 | 14.3 | 7.8 | 10.0 | -5.9 | -4.1 |
| 8.2 | 3.9 | 0.5 | 6.1 | -2.3 | 17.1 | 5.4 | 11.5 | -13.2 | -13.6 |
| 4.2 | 2.0 | 0.3 | 3.1 | -1.1 | 9.2 | 3.4 | 6.9 | -7.2 | -6.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Kanco Tea & Industries Limited is a specialized Indian producer of premium **Black Tea**, operating primarily in the high-quality **CTC (Crush, Tear, Curl)** and **Orthodox** segments. With a legacy rooted in the **Sivasagar district of Assam**, the company manages an integrated "field-to-factory" model. While the company maintains a reputation for top-tier quality, it is currently navigating a complex period of operational modernization, rising labor costs, and significant financial restructuring.
---
### **Asset Portfolio & Production Infrastructure**
The company’s core value resides in its three primary tea estates in Assam, which are integrated with processing facilities to ensure quality control from harvest to packaging.
* **Mackeypore Tea Estate:** The flagship estate, holding **ISO 9001:2015** and **ISO 22000:2018** certifications. It is also **trustea** verified.
* **Lakmijan Tea Estate:** **trustea** verified; serves as a hub for both estate-grown and bought-leaf processing.
* **Bamonpookrie Tea Estate:** **trustea** verified.
* **Production Model:** The company utilizes a hybrid sourcing model, processing green leaves from its own gardens to maintain premium standards while augmenting volume through purchases from **third-party small tea growers**.
* **Subsidiary Structure:** The company operates one 100% subsidiary, **Winnow Investments and Securities Pvt Ltd**, which handles investment and securities activities, though the parent's primary focus remains the **Tea** segment.
---
### **Strategic Focus: Quality Realization & Modernization**
To counter the industry-wide challenge of stagnant tea prices, Kanco has pivoted toward a **premium-only strategy**, aiming for price realizations significantly above the national auction average.
* **Aggressive Replanting Program:** To combat declining yields from aging bushes, the company systematically uproots tea bushes exceeding **50 years of age**.
* **Mechanization to Counter Labor Shortage:** To mitigate chronic labor shortages that lead to crop loss, the company has deployed:
* **Battery-operated machines** for plucking.
* **JCBs** for uprooting and **Tractor Mounted Pit Diggers** for planting.
* **Power Sprayers** for foliar application.
* **Manufacturing Upgrades:** Continuous investment in factory machinery is aimed at enhancing the final grade of tea to achieve higher market premiums.
**Recent Plantation Activity (FY 2023-2025):**
| Activity | FY 2024-25 (Hectares) | FY 2023-24 (Hectares) |
| :--- | :--- | :--- |
| **Replanted** | **32.49** | **39.98** |
| **Rehabilitated** | **14.79** | **32.49** |
| **Uprooted** | **12.22** | **14.79** |
---
### **Financial Performance & Market Metrics**
The company’s financial health is highly sensitive to production volumes and the "price-cost scissors"—the gap between rising input costs and market selling prices.
| Metric | FY 2024-2025 | FY 2023-2024 | FY 2022-2023 |
| :--- | :--- | :--- | :--- |
| **Production (Kgs)** | **22,39,581** | **31,68,783** | **40,76,080** |
| **Sales Volume (Kgs)** | **21,86,001** | **32,72,936** | **39,85,564** |
| **Avg. Realisation (Rs/Kg)** | **₹290.95** | **₹233.79** | **₹265.56** |
| **All India Auction Avg** | **₹199.94** | **₹165.33** | **₹180.14** |
| **Profit/(Loss) before Int.*** | **(₹483.18 Lakhs)** | **(₹667.56 Lakhs)** | **₹914.91 Lakhs** |
*\*After Depreciation. Note: FY25 figures reflect a significant recovery in price realization despite lower volumes.*
---
### **Sustainability & Resource Management**
Kanco is transitioning toward more sustainable and cost-effective agricultural practices to reduce its environmental footprint and reliance on expensive chemical inputs.
* **Soil Health:** Implementation of **vermicomposting** to reduce chemical fertilizer dependency.
* **Energy Efficiency:** Transitioning to **LED lighting**, installing gas pipelines to **PNGRB specifications**, and replacing old motors with energy-efficient models.
* **Renewable Energy:** Currently exploring the implementation of **solar power** at two tea estates.
* **Pest Management:** Moving toward **Integrated Pest Management (IPM)** to minimize agro-chemical usage and meet stringent quality standards.
---
### **Risk Profile & Credit Outlook**
Investors should note that the company is currently facing heightened financial and operational risks.
**1. Credit Rating Downgrade:**
The company’s credit profile has seen a sharp decline. In **June 2024**, **Acuite Ratings** downgraded the company’s bank facilities (Cash Credit, Term Loans, and Non-Fund Based limits) to **ACUITE D (Default)**. This followed a previous downgrade in late 2023 to **BB+**.
**2. Labor and Input Inflation:**
* Labor costs constitute approximately **60%** of the total cost of manufacture.
* The Government of Assam increased wages from **₹232** to **₹250** per manday in **October 2023**, creating immediate margin pressure.
* Rising costs of **Manures, High-Speed Diesel (HSD), and Electricity** continue to squeeze profitability.
**3. Market and Structural Risks:**
* **Unorganized Sector:** Small tea growers and the unorganized sector now hold a **54% market share**, operating with lower overheads and fewer social security obligations.
* **Seasonality:** Production is restricted to **March through December**, making partial-year financial results volatile and non-indicative of annual performance.
* **Climate Change:** Vulnerability to "climatic vagaries" was highlighted by a **December 2023 hail storm** that caused **₹40,00,000** in damage and a **5,000 kg** production loss.
**4. Regulatory & Compliance:**
* Auditors flagged the **non-provision of income tax** for the period ending **December 31, 2025**, in violation of **Ind AS 12**.
* The company previously faced a fine of **₹3,30,400** from **BSE Limited** for non-compliance regarding Board composition (**Regulation 17(1)**).
---
### **Leadership & Governance**
The company is led by the Kanoria family, with recent re-appointments signaling management continuity:
* **Mr. Umang Kanoria:** Re-appointed as **Managing Director** for a 3-year term (effective **August 1, 2025**).
* **Mrs. Anuradha Kanoria:** **Whole-time Director** for a 3-year term (effective **December 1, 2024**).
* **Mr. Rohinton Kurus Babaycon:** Appointed as **Independent Director** for a 5-year term (ending **May 2029**).
### **Investment Summary**
Kanco Tea & Industries Limited offers exposure to the **premium Assam tea market** with a clear strategy focused on **quality over quantity**. However, the investment is currently characterized by **high risk** due to recent **credit defaults**, **wage inflation**, and **climatic sensitivity**. The company’s ability to return to profitability depends on the success of its **mechanization drive** and the continued recovery of **Orthodox tea prices** in the domestic market.