Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹106Cr
Rev Gr TTM
Revenue Growth TTM
2.53%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GROBTEA
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% | 41.2 | 19.2 | -33.5 | 24.6 | 19.6 | 14.3 | 74.2 | -20.9 | 4.7 | -25.5 | -24.4 | 77.7 |
| 28 | 19 | 20 | 31 | 29 | 19 | 29 | 26 | 35 | 17 | 23 | 41 |
Operating Profit Operating ProfitCr |
| -118.7 | 9.8 | 31.3 | 10.1 | -88.5 | 20.3 | 43.7 | 2.5 | -114.1 | 2.3 | 41.7 | 14.8 |
Other Income Other IncomeCr | 2 | 2 | 1 | 0 | 1 | 1 | 2 | 1 | 3 | 2 | 1 | 1 |
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 | 1 |
| -15 | 2 | 9 | 2 | -14 | 5 | 23 | 1 | -17 | 1 | 16 | 7 |
| 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -32.0 | -17.4 | -43.1 | 3,657.1 | 23.3 | 120.7 | 156.1 | -73.9 | -37.1 | -73.6 | -30.4 | 990.8 |
| -141.4 | 11.1 | 30.9 | 7.3 | -90.7 | 21.4 | 45.5 | 2.4 | -118.7 | 7.6 | 41.9 | 14.8 |
| -156.7 | 19.9 | 78.7 | 21.5 | -120.2 | 44.1 | 201.6 | 5.6 | -164.7 | 11.7 | 140.4 | 61.0 |
| 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 |
|---|
|
| 1.2 | 26.5 | -3.6 | 3.4 | 3.8 | 3.3 | 33.8 | -15.7 | 10.0 | -2.3 | 18.6 | 1.9 |
| 57 | 67 | 68 | 71 | 75 | 76 | 81 | 87 | 98 | 99 | 109 | 115 |
Operating Profit Operating ProfitCr |
| 7.0 | 13.6 | 8.0 | 7.1 | 5.5 | 7.4 | 27.0 | 6.5 | 4.0 | 1.1 | 8.1 | 4.4 |
Other Income Other IncomeCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 | 7 | 8 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 3 | 3 | 4 | 4 | 4 |
| 1 | 6 | 2 | 3 | 2 | 3 | 28 | 5 | 4 | 0 | 12 | 8 |
| 1 | 2 | 0 | 1 | 0 | 1 | 0 | 1 | 3 | 0 | 2 | 2 |
|
| -74.9 | 390.0 | -64.1 | 9.4 | -24.3 | 18.0 | 1,600.6 | -85.2 | -85.5 | -101.2 | 1,37,857.5 | -44.2 |
| 1.6 | 6.1 | 2.3 | 2.4 | 1.8 | 2.0 | 25.4 | 4.5 | 0.6 | 0.0 | 8.5 | 4.7 |
| 8.2 | 40.4 | 14.5 | 15.9 | 12.0 | 14.2 | 241.1 | 35.7 | 5.2 | -0.1 | 86.5 | 48.3 |
| 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 |
| 30 | 36 | 38 | 40 | 43 | 46 | 74 | 77 | 77 | 78 | 87 | 104 |
Current Liabilities Current LiabilitiesCr | 22 | 18 | 12 | 16 | 22 | 24 | 15 | 17 | 25 | 19 | 30 | 26 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 2 | 4 | 3 | 3 | 2 | 3 | 4 | 5 | 5 | 6 | 7 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 11 | 14 | 11 | 18 | 27 | 32 | 49 | 50 | 58 | 49 | 68 | 77 |
Non Current Assets Non Current AssetsCr | 46 | 44 | 44 | 43 | 41 | 40 | 44 | 48 | 50 | 54 | 56 | 61 |
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 | 5 | 6 | 5 | 9 | -2 | -7 | 25 | 12 | 4 | 2 | 16 |
Investing Cash Flow Investing Cash FlowCr | -12 | -2 | 1 | -10 | 1 | 5 | -17 | -11 | -13 | 2 | -24 |
Financing Cash Flow Financing Cash FlowCr | 11 | -8 | -6 | 1 | 1 | 2 | -8 | -1 | 8 | -4 | 8 |
|
Free Cash Flow Free Cash FlowCr | -10 | 5 | 1 | 7 | -2 | -9 | 22 | 8 | -4 | -6 | 10 |
| 487.2 | 131.4 | 302.6 | 474.0 | -128.0 | -438.5 | 89.9 | 294.2 | 665.0 | -21,823.3 | 159.1 |
CFO To EBITDA CFO To EBITDA% | 108.5 | 58.9 | 86.0 | 159.9 | -40.7 | -118.3 | 84.7 | 201.8 | 97.0 | 140.7 | 166.1 |
| 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 | 0 | 34 | 167 | 47 | 30 | 93 | 116 | 84 | 102 | 102 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 19.9 | 90.4 | 33.3 | 18.3 | 3.3 | 28.1 | 139.7 | 0.0 | 10.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.5 | 2.2 | 0.6 | 0.4 | 0.8 | 1.3 | 0.8 | 1.0 | 0.9 |
Price To Book Price To Book | 0.0 | 0.0 | 0.8 | 4.0 | 1.1 | 0.6 | 1.2 | 1.5 | 1.1 | 1.3 | 1.2 |
| 2.2 | 0.6 | 5.9 | 31.1 | 11.6 | 6.3 | 2.8 | 17.3 | 21.3 | 95.8 | 12.2 |
Profitability Ratios Profitability Ratios |
| 98.3 | 100.8 | 98.3 | 97.5 | 96.1 | 97.1 | 96.1 | 97.1 | 95.4 | 97.6 | 94.2 |
| 7.0 | 13.6 | 8.0 | 7.1 | 5.5 | 7.4 | 27.0 | 6.5 | 4.0 | 1.1 | 8.1 |
| 1.6 | 6.1 | 2.3 | 2.4 | 1.8 | 2.0 | 25.4 | 4.5 | 0.6 | 0.0 | 8.5 |
| 5.0 | 15.9 | 6.5 | 6.5 | 4.9 | 7.5 | 36.4 | 6.7 | 4.6 | 1.4 | 12.4 |
| 3.0 | 12.7 | 4.3 | 4.4 | 3.2 | 3.5 | 37.2 | 5.3 | 0.8 | 0.0 | 11.5 |
| 1.7 | 8.1 | 3.1 | 3.0 | 2.0 | 2.3 | 30.1 | 4.2 | 0.6 | 0.0 | 8.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
The Grob Tea Company Limited is a specialized Indian tea producer with a legacy of cultivation and manufacturing in the premium tea-growing regions of Assam. The company is currently undergoing a strategic transformation, shifting from a standalone plantation operator to a larger corporate group through aggressive inorganic expansion and the divestment of non-core assets.
---
### **Core Assets and Production Infrastructure**
The company’s value is anchored in its six tea estates located across the Brahmaputra and Surma Valleys in Assam. These estates represent a mix of CTC (Crush, Tear, Curl) and Orthodox tea production capabilities.
| Tea Estate | Location | Regional Significance |
| :--- | :--- | :--- |
| **Dessoie Tea Estate** | Mariani, Assam | High-quality Assam CTC |
| **Doyang Tea Estate** | Oating, Assam | Strategic production hub |
| **Kanu Tea Estate** | Sapekhati, Assam | Site of new Orthodox factory & coal transition |
| **Teen Ali Tea Estate** | Naharkatia, Assam | Core production asset |
| **Pathemara Tea Estate** | Thaligram, Assam | Cachar region operations |
| **Martycherra Tea Estate** | Kumbhirgram, Assam | Cachar region operations |
**Asset Management & Lifecycle:**
* **Bearer Plants:** The company’s primary biological assets (tea bushes and shade trees) are depreciated over a **50-year** useful life with a **2% residual value**.
* **Modernization:** Recent capital expenditure has focused on factory upgrades, including a new **Orthodox tea factory** at Kanu T.E. which reached full production in **July 2025**.
---
### **Strategic Pivot: Inorganic Growth and Diversification**
The Grob Tea Company is currently executing a high-growth strategy to mitigate regional risks and increase market share.
* **The Bazaloni Acquisition:** In **November 2025**, the company signed an **MoU** to acquire **100% equity shareholding** of **Bazaloni Group Limited**. This acquisition will transform Bazaloni into a wholly-owned subsidiary, significantly expanding the company's production footprint.
* **Capital Expansion:** To facilitate this growth, the Board increased borrowing limits from **₹200 Crores to ₹250 Crores** in **late 2025**. This includes authorization to create charges on assets to secure term loans, **ECBs**, and **Convertible Debentures**.
* **Segment Rationalization:** In **August 2025**, the Board approved the **discontinuation of the LED Lights Business**. This segment had seen no sales for four years and was deemed insignificant. The company is now a **pure-play tea entity**.
* **Product Mix Shift:** The commissioning of the Orthodox factory allows the company to pivot away from the saturated CTC market when global demand for Orthodox tea offers better margins.
---
### **Operational Efficiency and Sustainability Initiatives**
To combat rising input costs and climate volatility, the company has implemented several technical and environmental strategies:
* **Energy Transition:** Following "abnormal" price hikes by AGCL, the company surrendered **80%** of its natural gas allocation at **Doyang** and **Dessoie** estates. The **Kanu Tea Estate** has been successfully transitioned to **coal firing** to stabilize energy overheads.
* **Climate Resilience (PWCC):** Under the **Project Work on Climate Change**, the company is upgrading **irrigation sets** in the Jorhat, Golaghat, and Cachar circles to combat localized droughts.
* **Soil Health:** Integration of **Vermi compost** and **Indigenous Technical Knowledge (ITK)** is used to enhance organic soil status without relying on expensive foreign technology.
* **Logistics & Power:** Deployment of **Fuel Efficient Vehicles** and **high-efficiency DG sets** has been prioritized to reduce **High-Speed Diesel (HSD)** consumption.
---
### **Financial Performance and Capital Structure**
The company saw a dramatic recovery in **FY 2024-25**, characterized by a sharp rise in profitability and improved asset utilization.
| Metric | FY 2024-25 | FY 2023-24 |
| :--- | :--- | :--- |
| **Return on Capital Employed (ROCE)** | **12.15%** | **1.35%** |
| **Debt Equity Ratio** | **0.21** | **0.12** |
| **Total Production** | **46.06 lakh kgs** | **44.21 lakh kgs** |
| **Combined Avg. Realization** | **₹263.67/kg** | **₹227.30/kg** |
| **Total Equity** | **₹8,775.74 Lakhs** | **₹7,867.68 Lakhs** |
**Dividend & Shareholding:**
* The Board recommended a dividend of **₹3 per Equity Share** for FY 2024-25.
* **97.42%** of equity shares are held in **dematerialized form** as of March 31, 2025.
---
### **Human Capital and Remuneration**
The company is a major regional employer, though it has seen a slight consolidation in its workforce.
* **Headcount:** **3,715 employees** (as of August 2025), down from **3,790** in March 2024.
* **Wage Growth:** The median remuneration increased by **7.57%** in the last fiscal year.
* **Executive Compensation:** The Whole-time Director’s basic salary was revised to **₹6,00,000 per month** (effective June 2025), with a cap of **₹8,00,000**.
* **Retirement Benefits:** The Gratuity Fund, managed by **LIC**, is in a healthy **Net Asset position of ₹164.17 Lakhs**.
---
### **Risk Profile and Mitigation**
#### **1. Climate and Seasonality**
Tea is a highly seasonal crop. In early **2024**, weather volatility (drought followed by heavy rain) caused a **20%** drop in regional production. While Grob Tea outperformed the industry with a **16% increase** in crop yield in 2024, it remains vulnerable to high ambient temperatures in the Brahmaputra Valley.
#### **2. Financial Reporting & Compliance**
Investors should note the **Qualified Conclusion** from auditors regarding:
* **Ind AS 12:** Non-provision for current and deferred income tax.
* **Ind AS 19:** Recording employee benefits on **estimates** rather than full actuarial valuations.
* **Regulatory Fines:** The company has previously faced **NSE fines** for delayed board meeting intimations.
#### **3. Legacy Liabilities (LED Segment)**
Despite the discontinuation of the LED business, a **₹3.56 crore** investment remains on the books. The company also carries a **Performance Bank Guarantee of ₹34.35 Lakhs** (valid until **May 2027**) and a **₹2.73 crore** contingent liability for 10-year product warranties.
#### **4. Market Dynamics**
The industry faces a supply-demand mismatch driven by stagnant domestic consumption and the influx of **cheap imported tea** used for blending. Grob Tea mitigates this by focusing on high-quality Assam CTC and Orthodox varieties that command a premium at auction.