Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹202Cr
Rev Gr TTM
Revenue Growth TTM
-3.64%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NEAGI
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% | -11.4 | -31.4 | 26.3 | 27.0 | -6.0 | 25.1 | -19.4 | -17.5 | -12.5 | -1.5 | -22.7 | 22.4 |
| 8 | 6 | 8 | 8 | 7 | 7 | 6 | 8 | 7 | 7 | 6 | 7 |
Operating Profit Operating ProfitCr |
| -46.9 | -17.2 | 2.4 | -13.1 | -42.0 | -3.4 | -0.3 | -30.4 | -49.1 | -3.0 | -19.9 | -2.5 |
Other Income Other IncomeCr | 5 | 4 | 19 | 11 | 11 | 5 | 6 | 11 | 7 | 9 | 7 | 10 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
| 3 | 3 | 19 | 10 | 9 | 4 | 6 | 9 | 4 | 8 | 6 | 9 |
| 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -57.6 | -68.5 | 101.7 | 66.8 | 237.1 | 17.9 | -65.8 | -11.3 | -45.9 | 88.7 | -12.1 | 6.8 |
| 41.3 | 66.3 | 229.0 | 140.0 | 148.2 | 62.5 | 97.1 | 150.5 | 91.7 | 119.8 | 110.5 | 131.4 |
| 36.9 | 55.6 | 287.9 | 159.8 | 124.1 | 65.6 | 98.4 | 141.8 | 67.2 | 123.9 | 86.5 | 151.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 9.8 | -11.3 | 2.0 | 23.2 | -29.3 | 13.9 | 0.4 | -15.7 | 1.7 | -8.3 | -0.9 |
| 28 | 33 | 30 | 29 | 35 | 27 | 29 | 31 | 29 | 29 | 26 | 27 |
Operating Profit Operating ProfitCr |
| 6.9 | 1.0 | -3.1 | 1.6 | 5.4 | -5.1 | 2.2 | -3.4 | -14.5 | -15.1 | -11.3 | -15.5 |
Other Income Other IncomeCr | 1 | 2 | 14 | 13 | 13 | 19 | 25 | 35 | 34 | 46 | 27 | 33 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 2 | 1 | 12 | 13 | 14 | 17 | 25 | 34 | 29 | 41 | 23 | 28 |
| 1 | 1 | 0 | 1 | 0 | 0 | 2 | 1 | 1 | 2 | 0 | 1 |
|
| | -70.2 | 2,745.5 | 3.5 | 15.2 | 23.4 | 37.1 | 38.4 | -13.5 | 38.8 | -40.6 | 15.0 |
| 4.6 | 1.3 | 40.0 | 40.6 | 38.0 | 66.3 | 79.8 | 110.0 | 112.8 | 154.0 | 99.8 | 115.8 |
| 189.2 | 142.5 | 185.6 | 192.2 | 221.4 | 273.2 | 374.6 | 522.7 | 452.1 | 627.4 | 372.9 | 428.9 |
| Financial Year | Mar 2015 | 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 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 103 | 109 | 135 | 143 | 155 | 167 | 189 | 218 | 245 | 276 | 299 | 310 |
Current Liabilities Current LiabilitiesCr | 7 | 5 | 5 | 6 | 6 | 6 | 8 | 11 | 8 | 8 | 9 | 11 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 27 | 27 | 27 | 28 | 24 | 25 | 35 | 40 | 39 | 57 | 45 | 47 |
Non Current Assets Non Current AssetsCr | 83 | 88 | 114 | 122 | 139 | 149 | 163 | 190 | 214 | 228 | 264 | 275 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | 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 | 11 | 9 | 1 | -3 | 2 | -3 | 5 | -4 | -2 | -4 | -4 |
Investing Cash Flow Investing Cash FlowCr | -6 | -3 | -1 | 6 | -1 | 8 | -5 | 7 | 4 | 6 | 7 |
Financing Cash Flow Financing Cash FlowCr | -5 | -5 | 0 | -2 | -2 | -2 | -2 | -3 | -1 | -2 | -3 |
|
Free Cash Flow Free Cash FlowCr | 10 | 8 | -1 | -5 | 1 | -2 | 4 | -5 | -3 | 11 | -8 |
| 820.9 | 2,084.1 | 6.4 | -27.4 | 13.4 | -15.7 | 19.9 | -13.3 | -8.4 | -10.9 | -17.2 |
CFO To EBITDA CFO To EBITDA% | 542.8 | 2,484.7 | -83.3 | -689.0 | 94.0 | 204.6 | 728.8 | 432.0 | 65.1 | 111.2 | 151.4 |
| Financial Year | Mar 2015 | 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 | 0 | 51 | 63 | 87 | 85 | 54 | 98 | 233 | 207 | 230 | 202 |
Price To Earnings Price To Earnings | 0.0 | 6.0 | 5.4 | 7.2 | 6.1 | 3.1 | 4.2 | 7.2 | 7.4 | 5.9 | 8.7 |
Price To Sales Price To Sales | 0.0 | 1.5 | 2.2 | 2.9 | 2.3 | 2.1 | 3.3 | 7.9 | 8.3 | 9.1 | 8.7 |
Price To Book Price To Book | 0.0 | 0.5 | 0.5 | 0.6 | 0.6 | 0.3 | 0.5 | 1.1 | 0.8 | 0.8 | 0.7 |
| -0.6 | 140.5 | -67.5 | 173.3 | 42.4 | -38.0 | 151.2 | -231.1 | -56.9 | -59.9 | -76.4 |
Profitability Ratios Profitability Ratios |
| 80.8 | 75.6 | 66.9 | 77.4 | 75.9 | 80.9 | 72.8 | 85.2 | 81.0 | 88.5 | 94.3 |
| 6.9 | 1.0 | -3.1 | 1.6 | 5.4 | -5.1 | 2.2 | -3.4 | -14.5 | -15.1 | -11.3 |
| 4.6 | 1.3 | 40.0 | 40.6 | 38.0 | 66.3 | 79.8 | 110.0 | 112.8 | 154.0 | 99.8 |
| 2.1 | 0.9 | 8.8 | 9.0 | 9.0 | 10.2 | 13.3 | 15.4 | 11.9 | 14.8 | 7.8 |
| 1.3 | 0.4 | 8.6 | 8.4 | 8.9 | 10.2 | 12.4 | 14.9 | 11.4 | 14.1 | 7.8 |
| 1.2 | 0.4 | 8.3 | 8.1 | 8.6 | 9.9 | 11.8 | 14.2 | 11.1 | 13.7 | 7.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Neelamalai Agro Industries Limited (NAIL) is a specialized tea plantation company with a legacy dating back to **1943**. Headquartered in the **Nilgiris District of Tamil Nadu**, the company is a pure-play producer of **100% Orthodox Tea**. Beyond its core agricultural operations, NAIL serves as a strategic holding entity for several key associates within the **A.V. Thomas (AVT) Group**, providing investors with exposure to both the plantation sector and diversified natural product manufacturing.
---
### **Core Plantation Assets & Production Infrastructure**
The company’s operational footprint is concentrated in the high-altitude regions of South India, known for premium tea quality.
* **Estate Portfolio:** Operations are centered at the **Katary and Sutton Estates** in Coonoor. The total land holding encompasses **631.769 Hectares**.
* **Product Specialization:** Unlike many mass-market producers, the company focuses exclusively on **Orthodox Tea**, a premium category requiring specific processing techniques.
* **Manufacturing Standards:** The on-site factory operates under **HACCP (Hazard Analysis and Critical Control Points)** systems and Good Manufacturing Practices (GMP) to ensure export-grade quality.
* **Biological Asset Lifecycle:** The company manages its tea bushes as "Bearer Plants," which require a non-bearing gestation period of **5 to 7 years** before reaching commercial maturity.
* **Seasonality Factor:** Investors should note that quarterly results are highly seasonal; performance in a single quarter is rarely indicative of the full fiscal year due to harvest cycles and monsoon patterns.
---
### **Strategic Investment Portfolio & Group Structure**
A significant portion of NAIL’s value is derived from its equity stakes in associate companies and joint ventures. These holdings contribute to the bottom line through dividend income and equity-method accounting.
| Entity | Relationship | Holding % | Core Business |
| :--- | :--- | :--- | :--- |
| **AVT Natural Products Limited** | Associate | **40.00%** | Plant-based extracts and ingredients |
| **Midland Corporate Advisory Services Pvt Ltd** | Associate | **32.89%** | Financial and advisory services |
| **AVT McCormick Ingredients Private Limited** | Joint Venture | **14.58%** | Spice processing and global exports |
---
### **Operational Modernization & Sustainability Initiatives**
To combat rising input costs and environmental challenges, the company has aggressively modernized its estate infrastructure:
* **Mechanization:** Transitioned from petrol-driven equipment to **Lithium Battery-operated harvesters** to improve efficiency and reduce carbon footprint.
* **Energy Efficiency:**
* Installed **Energy Efficient motors** in the critical withering and rolling sections.
* Implemented **Drier exhaust hot air recycling** to optimize thermal energy use.
* Upgraded to **200W LED fixtures** for outdoor areas and **28W energy-saving lights** for factory interiors.
* **Power & Fuel Management:** Stabilized power supply via a **200 KVAR Harmonics filter panel** and replaced imported coal fines with a **10 Lakh Kcal Hot water Generator** for more efficient tea drying.
---
### **Financial Performance & Shareholder Returns**
The company’s financials have recently transitioned from a period of exceptional gains to a normalized operational phase.
**Three-Year Financial Summary (Standalone):**
| Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **₹31.61 Crore** | **₹35.21 Crore** | **₹34.34 Crore** |
| **Profit After Tax (PAT)** | **₹3.45 Crore** | **₹20.88 Crore*** | **₹3.94 Crore** |
| **Dividend Per Share** | **₹30 (300%)** | **₹50 (500%)** | **₹30 (300%)** |
| **Total Dividend Outlay** | **₹1.87 Crore** | **₹3.11 Crore** | **₹1.87 Crore** |
*\*Note: FY 2023-24 PAT included an exceptional gain of **₹17.74 Crore** from the sale of land and buildings.*
**Key Operational Metrics:**
* **Yield & Production:** Own-leaf production stood at **13.14 Lakhs Kg** in FY25 (Yield: **2308 Kg/Hectare**), a slight decline from **14.31 Lakhs Kg** in FY24.
* **Pricing Recovery:** Management successfully navigated market volatility, with average sale prices rising to **₹150.18 per Kg** in FY25, up from **₹132.60** in FY24.
* **Revenue Diversification:** While primarily domestic, export earnings reached **₹6.68 Crore** in FY25.
---
### **Governance & Leadership Continuity**
The company maintains a conservative and stable leadership structure, prioritizing industry-specific expertise.
* **Strategic Retention:** The board recently re-appointed **Mr. S. Ganesan** (a Chartered Accountant with deep plantation expertise) for a second term through **June 2031**, despite him being over the age of **75**, citing his critical role in audit and taxation oversight.
* **Modernized Framework:** The company recently replaced its **Articles of Association (AOA)** to align with the **Companies Act, 2013**, moving away from the outdated 1956 framework.
* **Capital Structure:** Listed on the **BSE**, with **91.75%** of its **5,70,718 shares** held in dematerialized form.
---
### **Risk Profile & Mitigation Strategies**
NAIL operates under a "minimal risk" business strategy, characterized by a **conservative debt policy** and high insurance coverage.
**1. Market & Operational Risks:**
* **Cost-Price Squeeze:** The primary risk is the rising cost of production (labor and inputs) outstripping tea sale realizations.
* **Climate Sensitivity:** Vulnerability to erratic monsoons and weather patterns in the Nilgiris.
* **Commodity Price Risk:** Managed by setting strict limits on future sales commitments for inventory not yet produced.
**2. Financial & Credit Concentration:**
* **Customer Concentration:** In FY25, **one customer** accounted for **11.38%** of turnover, while **four customers** represented **72.84%** of total receivables.
* **Export Protection:** Credit risks for international sales are mitigated through **ECGC (Export Credit and Guarantee Corporation)** insurance.
* **Liquidity:** Maintains a modest **₹100 Lakhs** overdraft facility secured by assets and a **₹25 Lakhs** fixed deposit.
**3. Regulatory & Actuarial Risks:**
* **Labour Codes:** Management is currently aligning compensation structures with the four new **Labour Codes** (Wages, Social Security, etc.) notified in late 2025.
* **Taxation:** The company is contesting minor tax demands (approx. **₹4.43 Lakhs**) and navigating recent disallowances from the Income Tax Department.
* **Pension Liabilities:** The company faces actuarial risks related to **G-Sec Bond rates** (interest risk) and **longevity risk**, which can increase the present value of defined benefit obligations.