Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Neelamalai Agro Industries Ltd

NEAGI
BSE
3,250.00
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Neelamalai Agro Industries Ltd

NEAGI
BSE
3,250.00
0.00%
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
202Cr
Close
Close Price
3,250.00
Industry
Industry
Tea
PE
Price To Earnings
7.58
PS
Price To Sales
8.78
Revenue
Revenue
23Cr
Rev Gr TTM
Revenue Growth TTM
-3.64%
PAT Gr TTM
PAT Growth TTM
-0.22%
Peer Comparison
How does NEAGI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NEAGI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
658757665657
Growth YoY
Revenue Growth YoY%
-11.4-31.426.327.0-6.025.1-19.4-17.5-12.5-1.5-22.722.4
Expenses
ExpensesCr
868877687767
Operating Profit
Operating ProfitCr
-3-10-1-200-2-20-10
OPM
OPM%
-46.9-17.22.4-13.1-42.0-3.4-0.3-30.4-49.1-3.0-19.9-2.5
Other Income
Other IncomeCr
54191111561179710
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000001001
PBT
PBTCr
33191094694869
Tax
TaxCr
001010000000
PAT
PATCr
23181084694859
Growth YoY
PAT Growth YoY%
-57.6-68.5101.766.8237.117.9-65.8-11.3-45.988.7-12.16.8
NPM
NPM%
41.366.3229.0140.0148.262.597.1150.591.7119.8110.5131.4
EPS
EPS
36.955.6287.9159.8124.165.698.4141.867.2123.986.5151.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
303329303726293025252323
Growth
Revenue Growth%
9.8-11.32.023.2-29.313.90.4-15.71.7-8.3-0.9
Expenses
ExpensesCr
283330293527293129292627
Operating Profit
Operating ProfitCr
20-102-11-1-4-4-3-4
OPM
OPM%
6.91.0-3.11.65.4-5.12.2-3.4-14.5-15.1-11.3-15.5
Other Income
Other IncomeCr
1214131319253534462733
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111111112
PBT
PBTCr
2112131417253429412328
Tax
TaxCr
110100211201
PAT
PATCr
1012121417243328392327
Growth
PAT Growth%
-70.22,745.53.515.223.437.138.4-13.538.8-40.615.0
NPM
NPM%
4.61.340.040.638.066.379.8110.0112.8154.099.8115.8
EPS
EPS
189.2142.5185.6192.2221.4273.2374.6522.7452.1627.4372.9428.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
111111111111
Reserves
ReservesCr
103109135143155167189218245276299310
Current Liabilities
Current LiabilitiesCr
75566681188911
Non Current Liabilities
Non Current LiabilitiesCr
000000000000
Total Liabilities
Total LiabilitiesCr
111115140150162174198230254285309322
Current Assets
Current AssetsCr
272727282425354039574547
Non Current Assets
Non Current AssetsCr
8388114122139149163190214228264275
Total Assets
Total AssetsCr
111115140150162174198230254285309322

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1191-32-35-4-2-4-4
Investing Cash Flow
Investing Cash FlowCr
-6-3-16-18-57467
Financing Cash Flow
Financing Cash FlowCr
-5-50-2-2-2-2-3-1-2-3
Net Cash Flow
Net Cash FlowCr
0101-13-30000
Free Cash Flow
Free Cash FlowCr
108-1-51-24-5-311-8
CFO To PAT
CFO To PAT%
820.92,084.16.4-27.413.4-15.719.9-13.3-8.4-10.9-17.2
CFO To EBITDA
CFO To EBITDA%
542.82,484.7-83.3-689.094.0204.6728.8432.065.1111.2151.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0516387855498233207230202
Price To Earnings
Price To Earnings
0.06.05.47.26.13.14.27.27.45.98.7
Price To Sales
Price To Sales
0.01.52.22.92.32.13.37.98.39.18.7
Price To Book
Price To Book
0.00.50.50.60.60.30.51.10.80.80.7
EV To EBITDA
EV To EBITDA
-0.6140.5-67.5173.342.4-38.0151.2-231.1-56.9-59.9-76.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
80.875.666.977.475.980.972.885.281.088.594.3
OPM
OPM%
6.91.0-3.11.65.4-5.12.2-3.4-14.5-15.1-11.3
NPM
NPM%
4.61.340.040.638.066.379.8110.0112.8154.099.8
ROCE
ROCE%
2.10.98.89.09.010.213.315.411.914.87.8
ROE
ROE%
1.30.48.68.48.910.212.414.911.414.17.8
ROA
ROA%
1.20.48.38.18.69.911.814.211.113.77.5
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.